Home Bancorp
HBCP
#7248
Rank
$0.48 B
Marketcap
$61.39
Share price
-0.62%
Change (1 day)
47.39%
Change (1 year)

Home Bancorp - 10-Q quarterly report FY2015 Q1


Text size:
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

xQuarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended: March 31, 2015

or

 

¨Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from                     to                    

Commission File Number: 001-34190

 

 

HOME BANCORP, INC.

(Exact name of Registrant as specified in its charter)

 

 

 

Louisiana 71-1051785

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification Number)

503 Kaliste Saloom Road, Lafayette, Louisiana 70508
(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (337) 237-1960

Not Applicable

(Former Name, Former Address and Former Fiscal Year, if changed since last report)

 

 

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months and (2) has been subject to such filing requirements for the past 90 days.    YES  x    NO  ¨

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES  x    NO  ¨

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

 

Large accelerated filer ¨  Accelerated filer x
Non-accelerated filer ¨  (Do not check if a smaller reporting company)  Smaller reporting company ¨

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

At May 5, 2015, the registrant had 7,152,603 shares of common stock, $0.01 par value, outstanding.

 

 

 


Table of Contents

HOME BANCORP, INC. and SUBSIDIARY

TABLE OF CONTENTS

 

     Page 
PART I  

Item 1.

 

Financial Statements (unaudited)

  
 

Consolidated Statements of Financial Condition

   1  
 

Consolidated Statements of Income

   2  
 

Consolidated Statements of Comprehensive Income

   3  
 

Consolidated Statements of Changes in Shareholders’ Equity

   4  
 

Consolidated Statements of Cash Flows

   5  
 

Notes to Unaudited Consolidated Financial Statements

   6  

Item 2.

 

Managements’ Discussion and Analysis of Financial Condition and Results of Operations

   26  

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

   37  

Item 4.

 

Controls and Procedures

   37  
PART II   

Item 1.

 

Legal Proceedings

   37  

Item 1A.

 

Risk Factors

   37  

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

   37  

Item 3.

 

Defaults Upon Senior Securities

   38  

Item 4.

 

Mine Safety Disclosures

   38  

Item 5.

 

Other Information

   38  

Item 6.

 

Exhibits

   39  

SIGNATURES

    40  


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

   (Unaudited)
March 31,

2015
  (Audited)
December 31,
2014
 

Assets

   

Cash and cash equivalents

  $30,175,858   $29,077,907  

Interest-bearing deposits in banks

   5,526,000    5,526,000  

Investment securities available for sale, at fair value

   171,488,522    174,800,516  

Investment securities held to maturity (fair values of $14,140,643 and $11,889,335, respectively)

   13,912,512    11,705,470  

Mortgage loans held for sale

   5,622,509    4,516,835  

Loans, net of unearned income

   922,088,691    908,967,871  

Allowance for loan losses

   (8,271,676  (7,759,500
  

 

 

  

 

 

 

Total loans, net of unearned income and allowance for loan losses

 913,817,015   901,208,371  
  

 

 

  

 

 

 

Office properties and equipment, net

 37,584,386   37,964,714  

Cash surrender value of bank-owned life insurance

 19,295,469   19,163,110  

Accrued interest receivable and other assets

 36,433,586   37,451,687  
  

 

 

  

 

 

 

Total Assets

$1,233,855,857  $1,221,414,610  
  

 

 

  

 

 

 

Liabilities

Deposits:

Noninterest-bearing

$276,319,489  $267,660,145  

Interest-bearing

 750,253,148   725,912,448  
  

 

 

  

 

 

 

Total deposits

 1,026,572,637   993,572,593  

Short-term Federal Home Loan Bank (FHLB) advances

 6,000,000   31,000,000  

Long-term Federal Home Loan Bank (FHLB) advances

 19,000,000   16,500,000  

Securities sold under repurchase agreements

 20,204,822   20,370,892  

Accrued interest payable and other liabilities

 5,295,919   5,827,369  
  

 

 

  

 

 

 

Total Liabilities

 1,077,073,378   1,067,270,854  
  

 

 

  

 

 

 

Shareholders’ Equity

Preferred stock, $0.01 par value - 10,000,000 shares authorized; none issued

 —     —    

Common stock, $0.01 par value - 40,000,000 shares authorized; 9,132,145 and 9,008,745 shares issued; 7,163,649 and 7,123,442 shares outstanding, respectively

 91,322   90,088  

Additional paid-in capital

 94,932,283   93,332,108  

Treasury stock at cost - 1,968,496 and 1,885,303 shares, respectively

 (30,372,933 (28,572,891

Unallocated common stock held by:

Employee Stock Ownership Plan (ESOP)

 (4,820,480 (4,909,750

Recognition and Retention Plan (RRP)

 (202,590 (202,590

Retained earnings

 95,449,296   93,101,915  

Accumulated other comprehensive income

 1,705,581   1,304,876  
  

 

 

  

 

 

 

Total Shareholders’ Equity

 156,782,479   154,143,756  
  

 

 

  

 

 

 

Total Liabilities and Shareholders’ Equity

$1,233,855,857  $1,221,414,610  
  

 

 

  

 

 

 

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

1


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

   For the Three Months Ended 
   March 31, 
   2015   2014 

Interest Income

    

Loans, including fees

  $12,360,963    $11,484,445  

Investment securities

   910,121     1,050,846  

Other investments and deposits

   33,752     31,158  
  

 

 

   

 

 

 

Total interest income

 13,304,836   12,566,449  
  

 

 

   

 

 

 

Interest Expense

Deposits

 684,979   622,565  

Securities sold under repurchase agreement

 18,429   16,675  

Short-term FHLB advances

 6,071   35,661  

Long-term FHLB advances

 103,235   80,550  
  

 

 

   

 

 

 

Total interest expense

 812,714   755,451  
  

 

 

   

 

 

 

Net interest income

 12,492,122   11,810,998  

Provision for loan losses

 538,487   145,016  
  

 

 

   

 

 

 

Net interest income after provision for loan losses

 11,953,635   11,665,982  
  

 

 

   

 

 

 

Noninterest Income

Service fees and charges

 892,118   796,093  

Bank card fees

 565,584   455,984  

Gain on sale of loans, net

 373,173   161,862  

Income from bank-owned life insurance

 132,359   110,641  

Gain on sale of securities, net

 —     1,826  

Other income

 115,450   129,573  
  

 

 

   

 

 

 

Total noninterest income

 2,078,684   1,655,979  
  

 

 

   

 

 

 

Noninterest Expense

Compensation and benefits

 5,760,787   6,794,808  

Occupancy

 1,171,280   1,014,330  

Marketing and advertising

 110,328   207,241  

Data processing and communication

 943,332   1,371,823  

Professional services

 238,175   487,110  

Forms, printing and supplies

 144,810   161,920  

Franchise and shares tax

 147,272   184,385  

Regulatory fees

 280,467   228,377  

Foreclosed assets, net

 235,782   361,885  

Other expenses

 686,853   445,166  
  

 

 

   

 

 

 

Total noninterest expense

 9,719,086   11,257,045  
  

 

 

   

 

 

 

Income before income tax expense

 4,313,233   2,064,916  

Income tax expense

 1,465,469   631,460  
  

 

 

   

 

 

 

Net Income

$2,847,764  $1,433,456  
  

 

 

   

 

 

 

Earnings per share:

Basic

$0.43  $0.22  
  

 

 

   

 

 

 

Diluted

$0.41  $0.21  
  

 

 

   

 

 

 

Cash dividends declared per common share

$0.07  $—    
  

 

 

   

 

 

 

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

2


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

 

   For the Three Months Ended 
   March 31, 
   2015  2014 

Net Income

  $2,847,764   $1,433,456  
  

 

 

  

 

 

 

Other Comprehensive Income

Unrealized gains on investment securities

$616,469  $746,538  

Reclassification adjustment for gains included in net income

 —     (1,826

Tax effect (1)

 (215,764 (260,649
  

 

 

  

 

 

 

Other comprehensive (loss) income, net of taxes

$400,705  $484,063  
  

 

 

  

 

 

 

Comprehensive Income

$3,248,469  $1,917,519  
  

 

 

  

 

 

 

 

(1)The tax effect on the change in unrealized gains on investment securities was $215,764 and $261,288 for the quarters ending March 31, 2015 and 2014, respectively. The reclassification adjustment for gains included in the net income had a tax effect of $639 for the quarter ending March 31, 2014.

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

3


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

 

  Common
Stock
  Additional
Paid-in
Capital
  Treasury
Stock
  Unallocated
Common Stock
Held by ESOP
  Unallocated
Common Stock
Held by RRP
  Retained
Earnings
  Accumulated
Other
Comprehensive
Income
  Total 

Balance, December 31, 2013(1)

 $89,585   $92,192,410   $(28,011,398 $(5,266,830 $(1,018,497 $83,729,144   $195,115   $141,909,529  

Net income

       1,433,456     1,433,456  

Other comprehensive income

        484,063    484,063  

Treasury stock acquired at cost, 200 shares

    (4,148      (4,148

Exercise of stock options

  3    3,432         3,435  

ESOP shares released for allocation

   94,146     89,270       183,416  

Share-based compensation cost

   365,496         365,496  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, March 31, 2014

$89,588  $92,655,484  $(28,015,546$(5,177,560$(1,018,497$85,162,600  $679,178  $144,375,247  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, December 31, 2014(1)

$90,088  $93,332,108  $(28,572,891$(4,909,750$(202,590$93,101,915  $1,304,876  $154,143,756  

Net income

 2,847,764   2,847,764  

Other comprehensive income

 400,705   400,705  

Treasury stock acquired at cost, 83,193 shares

 (1,800,042 (1,800,042

Cash dividends declared, $0.07 per share

 (500,383 (500,383

Exercise of stock options

 1,234   1,425,616   1,426,850  

ESOP shares released for allocation

 141,619   89,270   230,889  

Share-based compensation cost

 32,940   32,940  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance, March 31, 2015

$91,322  $94,932,283  $(30,372,933$(4,820,480$(202,590$95,449,296  $1,705,581  $156,782,479  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

(1) Balances as of December 31, 2013 and December 31, 2014 are audited.

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

4


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

   For the Three Months Ended 
   March 31, 
   2015  2014 

Cash flows from operating activities, net of effects of acquisition in 2014:

   

Net income

  $2,847,764   $1,433,456  

Adjustments to reconcile net income to net cash provided by operating activities:

   

Provision for loan losses

   538,487    145,016  

Depreciation

   447,898    404,657  

Amortization of purchase accounting valuations and intangibles

   1,214,457    1,768,439  

Net amortization of mortgage servicing asset

   31,270    59,574  

Federal Home Loan Bank stock dividends

   (3,900  (3,000

Net amortization of premium on investments

   354,341    270,253  

Gain on sale of investment securities, net

   —      (1,826

Gain on loans sold, net

   (373,173  (161,862

Proceeds, including principal payments, from loans held for sale

   35,200,887    15,008,478  

Originations of loans held for sale

   (35,933,388  (16,714,484

Non-cash compensation

   226,961    548,912  

Deferred income tax (benefit) provision

   (43,135  399,068  

Decrease (increase) in interest receivable and other assets

   (316,553  2,407,200  

Increase in cash surrender value of bank-owned life insurance

   (132,359  (110,641

Decrease in accrued interest payable and other liabilities

   (494,581  (4,927,511
  

 

 

  

 

 

 

Net cash provided by operating activities

 3,564,976   525,729  
  

 

 

  

 

 

 

Cash flows from investing activities, net of effects of acquisition in 2014:

Purchases of securities available for sale

 (3,126,663 (7,805,876

Purchases of securities held to maturity

 (2,273,910 (1,559,433

Proceeds from maturities, prepayments and calls on securities available for sale

 6,767,654   6,696,912  

Proceeds from maturities, prepayments and calls on securities held to maturity

 —     202,594  

Proceeds from sales of securities available for sale

 —     66,904,999  

Net increase in loans

 (14,586,858 (14,107,938

Reimbursement from FDIC for covered assets

 130,933   226,038  

Proceeds from sale of repossessed assets

 496,798   1,208,064  

Purchases of office properties and equipment

 (67,570 (852,569

Proceeds from sale of properties and equipment

 500   —    

Net cash disbursed in business combination

 —     (22,995,365

Purchases of Federal Home Loan Bank stock

 (722,500 (2,129,600

Proceeds from redemption of Federal Home Loan Bank stock

 1,272,900   —    
  

 

 

  

 

 

 

Net cash (used in) provided by investing activities

 (12,108,716 25,787,826  
  

 

 

  

 

 

 

Cash flows from financing activities, net of effects of acquisition in 2014:

Increase in deposits

 33,015,266   29,507,951  

Decrease in Federal Home Loan Bank advances

 (22,500,000 (24,924,000

Decrease in securities sold under repurchase agreements

 —     (6,314,675

Purchase of treasury stock

 (1,800,042 (4,148

Proceeds from exercise of stock options

 1,426,850   3,435  

Payment of dividends on common stock

 (500,383 —    
  

 

 

  

 

 

 

Net cash provided (used in) by financing activities

 9,641,691   (1,731,437
  

 

 

  

 

 

 

Net change in cash and cash equivalents

 1,097,951   24,582,118  

Cash and cash equivalents at beginning of year

 29,077,907   32,638,900  
  

 

 

  

 

 

 

Cash and cash equivalents at end of period

$30,175,858  $57,221,018  
  

 

 

  

 

 

 

The accompanying Notes are an integral part of these Consolidated Financial Statements.

 

5


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

The accompanying unaudited consolidated financial statements of Home Bancorp, Inc. (the “Company”) were prepared in accordance with instructions for Form 10-Q and Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, other comprehensive income, changes in shareholders’ equity and cash flows in conformity with accounting principles generally accepted in the United States of America. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three-month period ended March 31, 2015 are not necessarily indicative of the results which may be expected for the entire fiscal year. These statements should be read in conjunction with the Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) for the year ended December 31, 2014.

In preparing the financial statements, the Company is required to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. The financial statements reflect all adjustments that are, in the opinion of management, necessary for a fair statement of the Company’s financial condition, results of operations, other comprehensive income, changes in shareholders’ equity and cash flows for the interim periods presented. These adjustments are of a normal recurring nature and include appropriate estimated provisions.

Certain amounts reported in prior periods have been reclassified to conform to the current period presentation. Such reclassifications had no effect on previously reported shareholders’ equity or net income.

2. Recent Accounting Pronouncements

In August 2014, the FASB issued ASU 2014-15, “Presentation of Financial Statements – Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern.” ASU 2014-15 requires companies to evaluate whether there are conditions and events that raise substantial doubt about the entity’s ability to continue as a going concern within one year after the financial statements are issued. Management will be required to make the evaluation and disclose for both annual and interim reporting periods. The ASU is effective for interim and annual periods after December 15, 2016. The adoption of this ASU is not expected to have a material effect on our Consolidated Financial Statements.

In February 2015, the FASB issued ASU 2015-02, “Amendments to the Consolidation Analysis,” which eliminates the deferral of certain investments in variable interest entities. ASU 2015-02 will allow companies with interests in certain investment funds to follow preceding consolidation guidance and make changes to the variable interest model and the voting model. The ASU is effective for annual and interim periods beginning after December 15, 2015. The adoption of this ASU is not expected to have a material effect on our Consolidated Financial Statements.

 

6


Table of Contents

3. Investment Securities

Summary information regarding the Company’s investment securities classified as available for sale and held to maturity as of March 31, 2015 and December 31, 2014 is as follows.

 

                                                                                          

(dollars in thousands)

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross Unrealized
Losses
   Fair Value 
           Less Than
1 Year
   Over 1
Year
     

March 31, 2015

          

Available for sale:

          

U.S. agency mortgage-backed

  $117,216    $2,168    $—      $316    $119,068  

Non-U.S. agency mortgage-backed

   7,360     55     27     25     7,363  

Municipal bonds

   23,752     620     17     11     24,344  

U.S. government agency

   20,537     226     —       49     20,714  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale

$168,865  $3,069  $44  $401  $171,489  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity:

Municipal bonds

$13,913  $256  $27  $1  $14,141  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                                          

(dollars in thousands)

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross Unrealized
Losses
   Fair Value 
           Less Than
1 Year
   Over 1
Year
     

December 31, 2014

          

Available for sale:

          

U.S. agency mortgage-backed

  $120,009    $1,984    $10    $485    $121,498  

Non-U.S. agency mortgage-backed

   7,757     61     28     26     7,764  

Municipal bonds

   24,388     561     2     51     24,896  

U.S. government agency

   20,639     190     —       186     20,643  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale

$172,793  $2,796  $40  $748  $174,801  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Held to maturity:

Municipal bonds

$11,705  $202  $3  $15  $11,889  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Table of Contents

The estimated fair value and amortized cost by maturity of the Company’s investment securities as of March 31, 2015 are shown in the following tables. Securities are classified according to their contractual maturities without consideration of principal amortization, potential prepayments or call options. The expected maturity of a security may differ from its contractual maturity because of prepayments or the exercise of call options. Accordingly, actual maturities may differ from contractual maturities.

 

(dollars in thousands)

  One Year
or Less
   One Year
to Five
Years
   Five to
Ten Years
   Over Ten
Years
   Total 

Fair Value

          

Securities available for sale:

          

U.S. agency mortgage-backed

  $—      $116    $26,979    $91,973    $119,068  

Non-U.S. agency mortgage-backed

   —       —       —       7,363     7,363  

Municipal bonds

   857     8,502     11,186     3,799     24,344  

U.S. government agency

   —       16,176     —       4,538     20,714  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale

$857  $24,794  $38,165  $107,673  $171,489  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Securities held to maturity:

Municipal bonds

$411  $242  $9,216  $4,272  $14,141  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

$1,268  $25,036  $47,381  $111,945  $185,630  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(dollars in thousands)

  One Year
or Less
   One Year
to Five
Years
   Five to
Ten Years
   Over Ten
Years
   Total 

Amortized Cost

          

Securities available for sale:

          

U.S. agency mortgage-backed

  $—      $110    $26,687    $90,419    $117,216  

Non-U.S. agency mortgage-backed

   —       —       —       7,360     7,360  

Municipal bonds

   828     8,261     10,999     3,664     23,752  

U.S. government agency

   —       16,111     —       4,426     20,537  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total available for sale

$828  $24,482  $37,686  $105,869  $168,865  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Securities held to maturity:

Municipal bonds

$401  $235  $9,011  $4,266  $13,913  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

$1,229  $24,717  $46,697  $110,135  $182,778  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Management evaluates securities for other-than-temporary impairment at least quarterly, and more frequently when economic and market conditions warrant such evaluations. Consideration is given to (1) the extent and length of time the fair value has been below cost; (2) the reasons for the decline in value; and (3) the Company’s intent to sell a security or whether it is more likely than not the Company will be required to sell the security before the recovery of its amortized cost, which may extend to maturity.

The Company performs a process to identify securities that could potentially have a credit impairment that is other-than-temporary. This process involves evaluating each security for impairment by monitoring credit performance, collateral type, collateral geography, bond credit support, loan-to-value ratios, credit scores, loss severity levels, pricing levels, downgrades by rating agencies, cash flow projections and other factors as indicators of potential credit issues. When the Company determines that a security is deemed to be other-than-temporarily impaired, an impairment loss is recognized.

As of March 31, 2015, 29 of the Company’s debt securities had unrealized losses totaling 1.4% of the individual securities’ amortized cost basis and 0.3% of the Company’s total amortized cost basis of the investment securities portfolio. At such date, 17 of the 29 securities had been in a continuous loss position for over 12 months. The 17 securities had an aggregate amortized cost basis of $27.2 million and unrealized loss of $402,000 at March 31, 2015. Management has the intent and ability to hold these debt securities until maturity, or until anticipated recovery; hence, no declines in these 17 securities were deemed to be other-than-temporary.

As of March 31, 2015 and December 31, 2014, the Company had $92,123,000 and $76,491,000, respectively, of securities pledged to secure public deposits. As of March 31, 2015 and December 31, 2014, the Company had $21,844,000 and $21,211,000 of securities pledged to securities sold under repurchase agreements.

 

8


Table of Contents

4. Earnings Per Share

Earnings per common share were computed based on the following:

 

   

Three Months Ended

March 31,

 

(in thousands, except per share data)

  2015   2014 

Numerator:

    

Net income available to common shareholders

  $2,847    $1,433  

Denominator:

    

Weighted average common shares outstanding

   6,634     6,491  

Effect of dilutive securities:

    

Restricted stock

   3     61  

Stock options

   325     339  
  

 

 

   

 

 

 

Weighted average common shares outstanding – assuming dilution

 6,962   6,891  
  

 

 

   

 

 

 

Basic earnings per common share

$0.43  $0.22  
  

 

 

   

 

 

 

Diluted earnings per common share

$0.41  $0.21  
  

 

 

   

 

 

 

Options on 9,500 and 47,500 shares of common stock were not included in the computation of diluted earnings per share for the three months ended March 31, 2015 and March 31, 2014, respectively, because the effect of these options was anti-dilutive.

5. Credit Quality and Allowance for Loan Losses

The following briefly describes the distinction between originated and acquired loans and certain significant accounting policies relevant to each category.

Originated Loans

Loans originated for investment are reported at the principal balance outstanding net of unearned income. Interest on loans and accretion of unearned income are computed in a manner that approximates a level yield on recorded principal. Interest on loans is recorded as income as earned. The accrual of interest on an originated loan is discontinued when it is probable the borrower will not be able to meet payment obligations as they become due. The Company maintains an allowance for loan losses on originated loans that represents management’s estimate of probable losses incurred in this portfolio category.

Acquired Loans

Acquired Loans that were acquired as a result of our acquisitions of certain assets and liabilities of Statewide Bank (“Statewide”) of Covington, Louisiana, on March 12, 2010, GS Financial Corp. (“GSFC”), the former holding company of Guaranty Savings Bank of Metairie, Louisiana, on July 15, 2011 and Britton & Koontz Capital Corporation (“Britton & Koontz”), the former holding company of Britton & Koontz Bank, N.A. (“Britton & Koontz Bank”) of Natchez, Mississippi on February 14, 2014 are referred to as “Acquired Loans.”

Acquired Loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses. The acquired loans were segregated between those considered to be performing (“acquired performing”) and those with evidence of credit deterioration (“acquired impaired”), and then further segregated into loan pools designed to facilitate the estimation of expected cash flows. The fair value estimate for each pool of acquired performing and acquired impaired loans was based on the estimate of expected cash flows, both principal and interest, from that pool, discounted at prevailing market interest rates.

The difference between the fair value of an acquired performing loan pool and the contractual amounts due at the acquisition date (the “fair value discount”) is accreted into income over the estimated life of the pool. Management estimates an allowance for loan losses for acquired performing loans using a methodology similar to that used for originated loans. The allowance determined for each loan pool is compared to the remaining fair value discount for that pool. If the allowance amount calculated under the Company’s methodology is greater than the Company’s

 

9


Table of Contents

remaining discount, the additional amount called for is added to the reported allowance through a provision for loan losses. If the allowance amount calculated under the Company’s methodology is less than the Company’s recorded discount, no additional allowance or provision is recognized. Actual losses first reduce any remaining fair value discount for the loan pool. Once the discount is fully depleted, losses are applied against the allowance established for that pool. Acquired performing loans are placed on nonaccrual status and considered and reported as nonperforming or past due using the same criteria applied to the originated portfolio.

The excess of cash flows expected to be collected from an acquired impaired loan pool over the pool’s estimated fair value at acquisition is referred to as the accretable yield and is recognized in interest income using an effective yield method over the remaining life of the pool. Each pool of acquired impaired loans is accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows.

Management recasts the estimate of cash flows expected to be collected on each acquired impaired loan pool periodically. If the present value of expected cash flows for a pool is less than its carrying value, an impairment is recognized by an increase in the allowance for loan losses and a charge to the provision for loan losses. If the present value of expected cash flows for a pool is greater than its carrying value, any previously established allowance for loan losses is reversed and any remaining difference increases the accretable yield which will be taken into interest income over the remaining life of the loan pool. Acquired impaired loans are generally not subject to individual evaluation for impairment and are not reported with impaired loans, even if they would otherwise qualify for such treatment.

Certain loans purchased in the Statewide acquisition are covered by loss sharing agreements between the FDIC and the Company. Historically, the Company has referred to loans subject to loss share agreements with the FDIC as “covered loans.” However, as of March 31, 2015, the commercial loss share agreements had expired and any future losses on these formerly covered loans are no longer eligible for reimbursement from the FDIC. As of March 31, 2015, only residential mortgage loans acquired from Statewide remained subject to loss sharing agreements with the FDIC. As of March 31, 2015, the Company’s remaining covered loans amounted to approximately $4.9 million, or less than 1.0% of the Company’s total loan portfolio, at such date. Given the limited amount of covered loans remaining, as of March 31, 2015, the Company is no longer reporting such loans as “covered loans,” and the remaining covered loans are included in “acquired loans.”

The allowance for loan losses and recorded investment in loans as of the dates indicated are as follows.

 

                                                                        
   As of March 31, 2015 
   Originated Loans         

(dollars in thousands)

  Collectively
Evaluated for
Impairment
   Individually
Evaluated for
Impairment
   Acquired
Loans
   Total 

Allowance for loan losses:

        

One- to four-family first mortgage

  $1,232    $—      $174    $1,406  

Home equity loans and lines

   463     —       111     574  

Commercial real estate

   2,961     107     —       3,068  

Construction and land

   1,020     —       133     1,153  

Multi-family residential

   227     —       —       227  

Commercial and industrial

   1,274     33     —       1,307  

Consumer

   537     —       —       537  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

$    7,714  $   140  $       418  $    8,272  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

10


Table of Contents
                                                                        
   As of March 31, 2015 
   Originated Loans         

(dollars in thousands)

  Collectively
Evaluated for
Impairment
   Individually
Evaluated for
Impairment
   Acquired
Loans(1)
   Total 

Loans:

        

One- to four-family first mortgage

  $168,912    $78    $65,271    $234,261  

Home equity loans and lines

   35,723     —       19,616     55,339  

Commercial real estate

   287,099     777     67,443     355,319  

Construction and land

   79,911     —       9,000     88,911  

Multi-family residential

   19,623     —       10,553     30,176  

Commercial and industrial

   97,317     1,123     13,722     112,162  

Consumer

   43,393     —       2,528     45,921  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$731,978  $1,978  $188,133  $922,089  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                        
   As of December 31, 2014 
   Originated Loans         

(dollars in thousands)

  Collectively
Evaluated for
Impairment
   Individually
Evaluated for
Impairment
   Acquired
Loans
   Total 

Allowance for loan losses:

        

One- to four-family first mortgage

  $1,136    $—      $174    $1,310  

Home equity loans and lines

   442     —       111     553  

Commercial real estate

   2,815     107     —       2,922  

Construction and land

   968     —       133     1,101  

Multi-family residential

   192     —       —       192  

Commercial and industrial

   1,128     33     —       1,161  

Consumer

   521     —       —       521  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

$    7,202  $   140  $       418  $    7,760  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                        
   As of December 31, 2014 
   Originated Loans         

(dollars in thousands)

  Collectively
Evaluated for
Impairment
   Individually
Evaluated for
Impairment
   Acquired
Loans(1)
   Total 

Loans:

        

One- to four-family first mortgage

  $164,450    $78    $68,721    $233,249  

Home equity loans and lines

   34,485     —       21,515     56,000  

Commercial real estate

   279,493     777     72,593     352,863  

Construction and land

   77,057     —       12,097     89,154  

Multi-family residential

   16,507     —       10,868     27,375  

Commercial and industrial

   88,411     1,128     14,907     104,446  

Consumer

   43,049     —       2,832     45,881  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$703,452  $1,983  $203,533  $908,968  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) $26.3 million and $31.9 million in acquired loans were accounted for under ASC 310-30 at March 31, 2015 and December 31, 2014, respectively.

 

11


Table of Contents

A summary of activity in the allowance for loan losses during the three months ended March 31, 2015 and March 31, 2014 follows.

 

                                                                                          
   For the Three Months Ended March 31, 2015 

(dollars in thousands)

  Beginning
Balance
   Charge-offs  Recoveries   Provision   Ending
Balance
 

Originated loans:

         

Allowance for loan losses:

         

One- to four-family first mortgage

  $1,136    $—     $—      $96    $1,232  

Home equity loans and lines

   442     —      3     18     463  

Commercial real estate

   2,922     —      —       146     3,068  

Construction and land

   968     —      —       52     1,020  

Multi-family residential

   192     —      —       35     227  

Commercial and industrial

   1,161     (44  30     160     1,307  

Consumer

   521     (15  —       31     537  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

$7,342  $(59$33  $538  $7,854  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Acquired loans:

Allowance for loan losses:

One- to four-family first mortgage

$174  $—    $—    $—    $174  

Home equity loans and lines

 111   —     —     —     111  

Commercial real estate

 —     —     —     —     —    

Construction and land

 133   —     —     —     133  

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 —     —     —     —     —    

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

$418  $—    $—    $—    $418  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total loans:

Allowance for loan losses:

One- to four-family first mortgage

$1,310  $—    $—    $96  $1,406  

Home equity loans and lines

 553   —     3   18   574  

Commercial real estate

 2,922   —     —     146   3,068  

Construction and land

 1,101   —     —     52   1,153  

Multi-family residential

 192   —     —     35   227  

Commercial and industrial

 1,161   (44 30   160   1,307  

Consumer

 521   (15 —     31   537  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

$7,760  $(59$33  $538  $8,272  
  

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

 

12


Table of Contents
                                                                                          
   For the Three Months Ended March 31, 2014 

(dollars in thousands)

  Beginning
Balance
   Charge-offs  Recoveries   Provision  Ending
Balance
 

Originated loans:

        

Allowance for loan losses:

        

One- to four-family first mortgage

  $904    $—     $—      $32   $936  

Home equity loans and lines

   366     —      2     5    373  

Commercial real estate

   2,528     —      —       115    2,643  

Construction and land

   977     (20  —       164    1,121  

Multi-family residential

   90     —      —       (6  84  

Commercial and industrial

   1,332     —      68     (177  1,223  

Consumer

   473     (11  2     12    476  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total allowance for loan losses

$6,670  $(31$72  $145  $6,856  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Acquired loans:

Allowance for loan losses:

One- to four-family first mortgage

$184  $—    $—    $—    $184  

Home equity loans and lines

 58   —     —     —     58  

Commercial real estate

 —     —     —     —     —    

Construction and land

 —     —     —     —     —    

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 6   —     —     —     6  

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total allowance for loan losses

$248  $—    $—    $—    $248  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total loans:

Allowance for loan losses:

One- to four-family first mortgage

$1,088  $—    $—    $32  $1,120  

Home equity loans and lines

 424   —     2   5   431  

Commercial real estate

 2,528   —     —     115   2,643  

Construction and land

 977   (20 —     164   1,121  

Multi-family residential

 90   —     —     (6 84  

Commercial and industrial

 1,338   —     68   (177 1,229  

Consumer

 473   (11 2   12   476  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total allowance for loan losses

$6,918  $(31$72  $145  $7,104  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Credit quality indicators on the Company’s loan portfolio as of the dates indicated are as follows.

 

                                                                                                    
   March 31, 2015 

(dollars in thousands)

  Pass   Special
Mention
   Substandard   Doubtful   Total 

Originated loans:

          

One- to four-family first mortgage

  $167,100    $692    $1,198    $—      $168,990  

Home equity loans and lines

   35,262     429     32     —       35,723  

Commercial real estate

   283,905     2,721     1,250     —       287,876  

Construction and land

   78,782     97     1,032     —       79,911  

Multi-family residential

   18,761     862     —       —       19,623  

Commercial and industrial

   97,262     35     1,143     —       98,440  

Consumer

   43,060     64     269     —       43,393  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$724,132  $4,900  $4,924  $—    $733,956  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

One- to four-family first mortgage

$60,119  $932  $4,220  $—    $65,271  

Home equity loans and lines

 18,846   257   513   —     19,616  

Commercial real estate

 56,765   1,871   8,807   —     67,443  

Construction and land

 4,021   2,654   2,325   —     9,000  

Multi-family residential

 8,307   914   1,332   —     10,553  

Commercial and industrial

 12,618   —     1,104   —     13,722  

Consumer

 2,451   44   33   —     2,528  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$163,127  $6,672  $18,334  $—    $188,133  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total:

One- to four-family first mortgage

$227,219  $1,624  $5,418  $—    $234,261  

Home equity loans and lines

 54,108   686   545   —     55,339  

Commercial real estate

 340,670   4,592   10,057   —     355,319  

Construction and land

 82,803   2,751   3,357   —     88,911  

Multi-family residential

 27,068   1,776   1,332   —     30,176  

Commercial and industrial

 109,880   35   2,247   —     112,162  

Consumer

 45,511   108   302   —     45,921  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$887,259  $11,572  $23,258  $—    $922,089  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

13


Table of Contents
                                                                                                    
   December 31, 2014 

(dollars in thousands)

  Pass   Special
Mention
   Substandard   Doubtful   Total 

Originated loans:

          

One- to four-family first mortgage

  $161,922    $251    $2,355    $—      $164,528  

Home equity loans and lines

   33,731     255     499     —       34,485  

Commercial real estate

   274,878     3,655     1,737     —       280,270  

Construction and land

   75,888     103     1,066     —       77,057  

Multi-family residential

   15,642     865     —       —       16,507  

Commercial and industrial

   88,309     39     1,191     —       89,539  

Consumer

   42,718     2     329     —       43,049  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$693,088  $5,170  $7,177  $—    $705,435  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

One- to four-family first mortgage

$62,761  $1,007  $4,953  $—    $68,721  

Home equity loans and lines

 20,842   57   616   —     21,515  

Commercial real estate

 61,172   2,071   9,350   —     72,593  

Construction and land

 6,407   1   5,689   —     12,097  

Multi-family residential

 8,175   923   1,770   —     10,868  

Commercial and industrial

 13,699   —     1,208   —     14,907  

Consumer

 2,741   40   51   —     2,832  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$175,797  $4,099  $23,637  $—    $203,533  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total:

One- to four-family first mortgage

$224,683  $1,258  $7,308  $—    $233,249  

Home equity loans and lines

 54,573   312   1,115   —     56,000  

Commercial real estate

 336,050   5,726   11,087   —     352,863  

Construction and land

 82,295   104   6,755   —     89,154  

Multi-family residential

 23,817   1,788   1,770   —     27,375  

Commercial and industrial

 102,008   39   2,399   —     104,446  

Consumer

 45,459   42   380   —     45,881  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$868,885  $  9,269  $30,814  $—    $908,968  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The above classifications follow regulatory guidelines and can generally be described as follows:

 

 Pass loans are of satisfactory quality.

 

 Special mention loans have an existing weakness that could cause future impairment, including the deterioration of financial ratios, past due status, questionable management capabilities and possible reduction in the collateral values.

 

14


Table of Contents
 Substandard loans have an existing specific and well-defined weakness that may include poor liquidity and deterioration of financial performance. Such loans may be past due and related deposit accounts experiencing overdrafts. Immediate corrective action is necessary.

 

 Doubtful loans have specific weaknesses that are severe enough to make collection or liquidation in full highly questionable and improbable.

In addition, residential loans are classified using an inter-agency regulatory methodology that incorporates the extent of delinquencies and loan-to-value ratios. These classifications were the most current available as of the dates indicated and were generally updated within the quarter.

Age analysis of past due loans as of the dates indicated are as follows.

 

   March 31, 2015 

(dollars in thousands)

  30-59
Days

Past Due
   60-89
Days

Past Due
   Greater
Than 90
Days

Past Due
   Total
Past Due
   Current
Loans
   Total
Loans
 

Originated loans:

            

Real estate loans:

            

One- to four-family first mortgage

  $927    $172    $532    $1,631    $167,359    $168,990  

Home equity loans and lines

   298     —       31     329     35,394     35,723  

Commercial real estate

   608     —       777     1,385     286,491     287,876  

Construction and land

   278     —       —       278     79,633     79,911  

Multi-family residential

   —       —       —       —       19,623     19,623  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 2,111   172   1,340   3,623   588,500   592,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 1,119   21   418   1,558   96,882   98,440  

Consumer

 723   140   269   1,132   42,261   43,393  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 1,842   161   687   2,690   139,143   141,833  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$3,953  $333  $2,027  $6,313  $727,643  $733,956  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

Real estate loans:

One- to four-family first mortgage

$2,952  $521  $2,355  $5,828  $59,443  $65,271  

Home equity loans and lines

 183   12   266   461   19,155   19,616  

Commercial real estate

 108   —     3,858   3,966   63,477   67,443  

Construction and land

 933   —     662   1,595   7,405   9,000  

Multi-family residential

 834   —     313   1,147   9,406   10,553  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 5,010   533   7,454   12,997   158,886   171,883  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 122   150   479   751   12,971   13,722  

Consumer

 51   1   21   73   2,455   2,528  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 173   151   500   824   15,426   16,250  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$5,183  $684  $7,954  $13,821  $174,312  $188,133  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

Real estate loans:

One- to four-family first mortgage

$3,879  $693  $2,887  $7,459  $226,802  $234,261  

Home equity loans and lines

 481   12   297   790   54,549   55,339  

Commercial real estate

 716   —     4,635   5,351   349,968   355,319  

Construction and land

 1,211   —     662   1,873   87,038   88,911  

Multi-family residential

 834   —     313   1,147   29,029   30,176  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 7,121   705   8,794   16,620   747,386   764,006  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 1,241   171   897   2,309   109,853   112,162  

Consumer

 774   141   290   1,205   44,716   45,921  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 2,015   312   1,187   3,514   154,569   158,083  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$  9,136  $1,017  $9,981  $20,134  $901,955  $922,089  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

15


Table of Contents
   December 31, 2014 

(dollars in thousands)

  30-59
Days

Past Due
   60-89
Days

Past Due
   Greater
Than 90
Days

Past Due
   Total
Past Due
   Current
Loans
   Total
Loans
 

Originated loans:

            

Real estate loans:

            

One- to four-family first mortgage

  $2,056    $90    $1,058    $3,204    $161,324    $164,528  

Home equity loans and lines

   434     —       65     499     33,986     34,485  

Commercial real estate

   1,284     —       829     2,113     278,157     280,270  

Construction and land

   309     —       —       309     76,748     77,057  

Multi-family residential

   —       —       —       —       16,507     16,507  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 4,083   90   1,952   6,125   566,722   572,847  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 271   49   451   771   88,768   89,539  

Consumer

 924   133   329   1,386   41,663   43,049  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 1,195   182   780   2,157   130,431   132,588  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$5,278  $272  $2,732  $8,282  $697,153  $705,435  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

Real estate loans:

One- to four-family first mortgage

$2,323  $1,341  $2,836  $6,500  $62,221  $68,721  

Home equity loans and lines

 249   97   220   566   20,949   21,515  

Commercial real estate

 4,551   1   1,840   6,392   66,201   72,593  

Construction and land

 499   755   702   1,956   10,141   12,097  

Multi-family residential

 1,052   25   319   1,396   9,472   10,868  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 8,674   2,219   5,917   16,810   168,984   185,794  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 177   392   336   905   14,002   14,907  

Consumer

 47   33   41   121   2,711   2,832  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 224   425   377   1,026   16,713   17,739  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$8,898  $2,644  $6,294  $17,836  $185,697  $203,533  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

Real estate loans:

One- to four-family first mortgage

$4,379  $1,431  $3,894  $9,704  $223,545  $233,249  

Home equity loans and lines

 683   97   285   1,065   54,935   56,000  

Commercial real estate

 5,835   1   2,669   8,505   344,358   352,863  

Construction and land

 808   755   702   2,265   86,889   89,154  

Multi-family residential

 1,052   25   319   1,396   25,979   27,375  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 12,757   2,309   7,869   22,935   735,706   758,641  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 448   441   787   1,676   102,770   104,446  

Consumer

 971   166   370   1,507   44,374   45,881  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 1,419   607   1,157   3,183   147,144   150,327  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$14,176  $2,916  $9,026  $26,118  $882,850  $908,968  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

16


Table of Contents

Excluding Acquired Loans with deteriorated credit quality, as of March 31, 2015 and December 31, 2014, the Company did not have any loans greater than 90 days past due and accruing.

The following is a summary of information pertaining to Originated Loans which were deemed to be impaired loans as of the dates indicated.

 

   As of Period Ended March 31, 2015 

(dollars in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
 

With no related allowance recorded:

          

One- to four-family first mortgage

  $78    $78    $—      $78    $1  

Home equity loans and lines

   —       —       —       —       —    

Commercial real estate

   —       —       —       —       —    

Construction and land

   —       —       —       —       —    

Multi-family residential

   —       —       —       —       —    

Commercial and industrial

   398     398     —       398     6  

Consumer

   —       —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$476  $476  $—    $476  $7  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

One- to four-family first mortgage

$—    $—    $—    $—    $—    

Home equity loans and lines

 —     —     —     —     —    

Commercial real estate

 777   777   107   777   11  

Construction and land

 —     —     —     —     —    

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 725   725   33   729   10  

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$1,502  $1,502  $140  $1,506  $21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired Originated Loans:

One- to four-family first mortgage

$78  $78  $—    $78  $1  

Home equity loans and lines

 —     —     —     —     —    

Commercial real estate

 777   777   107   777   11  

Construction and land

 —     —     —     —     —    

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 1,123   1,123   33   1,127   16  

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$1,978  $1,978  $140  $1,982  $28  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

17


Table of Contents
   As of Period Ended December 31, 2014 

(dollars in thousands)

  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
 

With no related allowance recorded:

          

One- to four-family first mortgage

  $78    $78    $—      $214    $—    

Home equity loans and lines

   —       —       —       —       —    

Commercial real estate

   —       —       —       64     —    

Construction and land

   —       —       —       15     —    

Multi-family residential

   —       —       —       —       —    

Commercial and industrial

   398     398     —       494     4  

Consumer

   —       —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$476  $476  $—    $787  $4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

One- to four-family first mortgage

$—    $—    $—    $—    $—    

Home equity loans and lines

 —     —     —     —     —    

Commercial real estate

 777   777   107   239   10  

Construction and land

 —     —     —     —     —    

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 730   730   33   923   40  

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$1,507  $1,507  $140  $1,162  $50  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired Originated Loans:

One- to four-family first mortgage

$78  $78  $—    $214  $—    

Home equity loans and lines

 —     —     —     —     —    

Commercial real estate

 777   777   107   303   10  

Construction and land

 —     —     —     15   —    

Multi-family residential

 —     —     —     —     —    

Commercial and industrial

 1,128   1,128   33   1,417   44  

Consumer

 —     —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$1,983  $1,983  $140  $1,949  $54  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

A summary of information pertaining to nonaccrual loans as of dates indicated is as follows.

 

   March 31, 2015   December 31, 2014 

(dollars in thousands)

  Originated   Acquired(1)   Total   Originated   Acquired(1)   Total 

Nonaccrual loans:

            

One- to four-family first mortgage

  $531    $4,518    $5,049    $1,429    $5,072    $6,501  

Home equity loans and lines

   31     523     554     65     482     547  

Commercial real estate

   777     5,940     6,717     829     5,498     6,327  

Construction and land

   —       1,462     1,462     —       5,356     5,356  

Multi-family residential

   —       1,332     1,332     —       1,770     1,770  

Commercial and industrial

   1,143     864     2,007     1,191     1,168     2,359  

Consumer

   270     64     334     329     92     421  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$2,752  $14,703  $17,455  $3,843  $19,438  $23,281  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)Nonaccrual acquired loans accounted for under ASC 310-30 totaled $11.0 million and $15.1 million as of March 31, 2015 and December 31, 2014, respectively.

As of March 31, 2015, the Company was not committed to lend additional funds to any customer whose loan was classified as impaired.

 

18


Table of Contents

Troubled Debt Restructurings

During the course of its lending operations, the Company periodically grants concessions to its customers in an attempt to protect as much of its investment as possible and to minimize risk of loss. These concessions may include restructuring the terms of a customer loan to alleviate the burden of the customer’s near-term cash requirements. The Company adopted the provisions of ASU No. 2011-02,Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring, which provides clarification on the determination of whether loan restructurings are considered troubled debt restructurings (“TDRs”). In accordance with the ASU, in order to be considered a TDR, the Company must conclude that the restructuring of a loan to a borrower who is experiencing financial difficulties constitutes a “concession”. The Company defines a concession as a modification of existing terms granted to a borrower for economic or legal reasons related to the borrower’s financial difficulties that the Company would otherwise not consider. The concession is either granted through an agreement with the customer or is imposed by a court or by a law. Concessions include modifying original loan terms to reduce or defer cash payments required as part of the loan agreement, including but not limited to:

 

 a reduction of the stated interest rate for the remaining original life of the debt,

 

 an extension of the maturity date or dates at an interest rate lower than the current market rate for new debt with similar risk characteristics,

 

 a reduction of the face amount or maturity amount of the debt, or

 

 a reduction of accrued interest receivable on the debt.

In its determination of whether the customer is experiencing financial difficulties, the Company considers numerous indicators, including, but not limited to:

 

 whether the customer is currently in default on its existing loan, or is in an economic position where it is probable the customer will be in default on its loan in the foreseeable future without a modification,

 

 whether the customer has declared or is in the process of declaring bankruptcy,

 

 whether there is substantial doubt about the customer’s ability to continue as a going concern,

 

 whether, based on its projections of the customer’s current capabilities, the Company believes the customer’s future cash flows will be insufficient to service the debt, including interest, in accordance with the contractual terms of the existing agreement for the foreseeable future, and

 

 whether, without modification, the customer cannot obtain sufficient funds from other sources at an effective interest rate equal to the current market rate for similar debt for a non-troubled debtor.

If the Company concludes that both a concession has been granted and the concession was granted to a customer experiencing financial difficulties, the Company identifies the loan as a TDR. For purposes of the determination of an allowance for loan losses on TDRs, such loans are reviewed for specific impairment in accordance with the Company’s allowance for loan loss methodology. If it is determined that losses are probable on such TDRs, either because of delinquency or other credit quality indicators, the Company specifically allocates a portion of the allowance for loan losses to these loans.

 

19


Table of Contents

Information about the Company’s TDRs is presented in the following tables.

 

   As of March 31, 2015 

(dollars in thousands)

  Current   Past Due
Greater Than
30 Days
   Nonaccrual
TDRs
   Total
TDRs
 

Originated loans:

        

Real estate loans:

        

One- to four-family first mortgage

  $289    $—      $—      $289  

Home equity loans and lines

   —       —       —       —    

Commercial real estate

   110     —       —       110  

Construction and land

   97     —       —       97  

Multi-family residential

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 496   —     —     496  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     725   725  

Consumer

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 —     —     725   725  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$496  $—    $725  $1,221  
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

Real estate loans:

One- to four-family first mortgage

$—    $508  $45  $553  

Home equity loans and lines

 —     —     —     —    

Commercial real estate

 —     —     1,278   1,278  

Construction and land

 —     —     89   89  

Multi-family residential

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 —     508   1,412   1,920  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     —     —    

Consumer

 1   —     2   3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 1   —     2   3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$1  $508  $1,414  $1,923  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

Real estate loans:

One- to four-family first mortgage

$289  $508  $45  $842  

Home equity loans and lines

 —     —     —     —    

Commercial real estate

 110   —     1,278   1,388  

Construction and land

 97   —     89   186  

Multi-family residential

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 496   508   1,412   2,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     725   725  

Consumer

 1   —     2   3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 1   —     727   728  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$497  $508  $2,139  $3,144  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

20


Table of Contents
   As of December 31, 2014 

(dollars in thousands)

  Current   Past Due
Greater Than
30 Days
   Nonaccrual
TDRs
   Total
TDRs
 

Originated loans:

        

Real estate loans:

        

One- to four-family first mortgage

  $—      $—      $291    $291  

Home equity loans and lines

   —       —       —       —    

Commercial real estate

   111     —       —       111  

Construction and land

   103     —       —       103  

Multi-family residential

   —       —       —       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 214   —     291   505  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     730   730  

Consumer

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 —     —     730   730  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$214  $—    $1,021  $1,235  
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquired loans:

Real estate loans:

One- to four-family first mortgage

$432  $77  $49  $558  

Home equity loans and lines

 —     —     —     —    

Commercial real estate

 —     —     967   967  

Construction and land

 —     —     117   117  

Multi-family residential

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 432   77   1,133   1,642  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     —     —    

Consumer

 2   —     2   4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 2   —     2   4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$434  $77  $1,135  $1,646  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

Real estate loans:

One- to four-family first mortgage

$432  $77  $340  $849  

Home equity loans and lines

 —     —     —     —    

Commercial real estate

 111   —     967   1,078  

Construction and land

 103   —     117   220  

Multi-family residential

 —     —     —     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 646   77   1,424   2,147  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 —     —     730   730  

Consumer

 2   —     2   4  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 2   —     732   734  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$648  $77  $2,156  $2,881  
  

 

 

   

 

 

   

 

 

   

 

 

 

None of the above referenced TDRs defaulted subsequent to the restructuring through the date the financial statements were issued. The Company restructured, as a TDR, one loan totaling $341,000 during the first quarter of 2015.

6. Fair Value Measurements and Disclosures

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The Company groups assets and liabilities measured or disclosed at fair value in three levels as required by ASC 820, Fair Value Measurements and Disclosures. Under this guidance, fair value should be based on the assumptions market participants would use when pricing the asset or liability and establishes a fair value hierarchy that prioritizes the inputs used to develop those assumptions and measure fair value. The hierarchy requires companies to maximize the use of observable inputs and minimize the use of unobservable inputs. The three levels used to measure fair value are as follows:

 

 Level 1 – Quoted prices in active markets for identical assets or liabilities.

 

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

 

 Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

An asset’s or liability’s categorization within the fair value hierarchy is based upon the lowest level that is significant to the fair value measurement. Management reviews and updates the fair value hierarchy classifications of the Company’s assets and liabilities quarterly.

 

21


Table of Contents

Recurring Basis

Investment Securities Available for Sale

Fair values of investment securities available for sale are primarily measured using information from a third-party pricing service. This pricing service provides pricing information by utilizing pricing models supported with market data information. Standard inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, benchmark securities bids, offers and other reference data from market research publications. If quoted prices are available in an active market, investment securities are classified as Level 1 measurements. If quoted prices are not available in an active market, fair values are estimated primarily by the use of pricing models. Level 2 investment securities are primarily comprised of mortgage-backed securities issued by government agencies and U.S. government-sponsored enterprises. In certain cases, where there is limited or less transparent information provided by the Company’s third-party pricing service, fair value is estimated by the use of secondary pricing services or through the use of non-binding third-party broker quotes. Investment securities are classified within Level 3 when little or no market activity supports the fair value.

Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume and frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets. Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs. For example, management may use quoted prices for similar investment securities in the absence of a liquid and active market for the investment securities being valued. As of March 31, 2015, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.

The following tables present the balances of assets and liabilities measured for fair value on a recurring basis as of March 31, 2015 and December 31, 2014.

 

       Fair Value Measurements Using 

(dollars in thousands)

  March 31, 2015   Level 1   Level 2   Level 3 

Available for sale securities:

        

U.S. agency mortgage-backed

  $119,068    $—      $119,068    $—    

Non-U.S. agency mortgage-backed

   7,363     —       7,363     —    

Municipal bonds

   24,344     —       24,344     —    

U.S. government agency

   20,714     —       20,714     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$171,489  $—    $171,489  $—    
  

 

 

   

 

 

   

 

 

   

 

 

 
       Fair Value Measurements Using 

(dollars in thousands)

  December 31, 2014   Level 1   Level 2   Level 3 

Available for sale securities:

        

U.S. agency mortgage-backed

  $121,498    $—      $121,498    $—    

Non-U.S. agency mortgage-backed

   7,764     —       7,764     —    

Municipal bonds

   24,896     —       24,896     —    

U.S. government agency

   20,643     —       20,643     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$174,801  $—    $174,801  $—    
  

 

 

   

 

 

   

 

 

   

 

 

 

The Company did not record any liabilities at fair value for which measurement of the fair value was made on a recurring basis.

 

22


Table of Contents

Nonrecurring Basis

In accordance with the provisions of ASC 310, Receivables, the Company records loans considered impaired at fair value. A loan is considered impaired if it is probable the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Fair value is measured at the fair value of the collateral for collateral-dependent loans. For non-collateral-dependent loans, fair value is measured by present valuing expected future cash flows. Impaired loans are classified as Level 3 assets when measured using appraisals from external parties of the collateral less any prior liens and when there is no observable market price. Repossessed assets are initially recorded at fair value less estimated costs to sell. The fair value of repossessed assets is based on property appraisals and an analysis of similar properties available. As such, the Company classifies repossessed assets as Level 3 assets.

Acquired loans, acquired FHLB advances, and acquired interest-bearing deposit liabilities are measured on a nonrecurring basis using significant unobservable inputs (Level 3).

The Company has segregated all financial assets and liabilities that are measured at fair value on a nonrecurring basis into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date in the table below.

 

       Fair Value Measurements Using 

(dollars in thousands)

  March 31, 2015   Level 1   Level 2   Level 3 

Assets

    

Acquired loans with deteriorated credit quality

  $26,347    $—      $—      $26,347  

Acquired loans without deteriorated credit quality

   161,367     —       —       161,367  

Impaired loans, excluding acquired loans

   1,838     —       —       1,838  

Repossessed assets

   4,877     —       —       4,877  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$194,429  $—    $—    $194,429  
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

Deposits acquired through business combinations

$64,752  $—    $—    $64,752  

Securities sold under repurchase agreement

 20,205   —     —     20,205  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$84,957  $—    $—    $84,957  
  

 

 

   

 

 

   

 

 

   

 

 

 
    Fair Value Measurements Using 

(dollars in thousands)

  December 31, 2014   Level 1   Level 2   Level 3 

Assets

      

Acquired loans with deteriorated credit quality

  $31,908    $—      $—      $31,908  

Acquired loans without deteriorated credit quality

   171,206     —       —       171,206  

Impaired loans, excluding acquired loans

   1,843     —       —       1,843  

Repossessed assets

   5,214     —       —       5,214  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$210,171  $—    $—    $210,171  
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

Deposits acquired through business combinations

$69,178  $—    $—    $69,178  

Securities sold under repurchase agreement

 20,371   —     —     20,371  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

$89,549  $—    $—    $89,549  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

23


Table of Contents

ASC 820, Fair Value Measurements and Disclosures, requires the disclosure of each class of financial instruments for which it is practicable to estimate. The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. ASC 820 excludes certain financial instruments and all non-financial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial statements. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates included herein are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the fair value of assets and liabilities that are not required to be recorded or disclosed at fair value like premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

The carrying value of cash and cash equivalents and interest-bearing deposits in banks approximate their fair value.

The fair value for investment securities is determined from quoted market prices when available. If a quoted market price is not available, fair value is estimated using third party pricing services or quoted market prices of securities with similar characteristics.

The carrying value of mortgage loans held for sale approximates their fair value.

The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturity.

The cash surrender value of bank-owned life insurance (“BOLI”) approximates its fair value.

The fair value of the FDIC loss sharing receivable is determined by discounting projected cash flows from loss sharing agreements based on expected reimbursements for losses at the applicable loss sharing percentages based on the terms of the loss sharing agreements.

The fair value of customer deposits, excluding certificates of deposit, is the amount payable on demand. The fair value of fixed-maturity certificates of deposit is estimated by discounting the future cash flows using the rates currently offered for deposits of similar remaining maturities.

The fair value of short-term FHLB advances is the amount payable at maturity. The fair value of long-term FHLB advances is estimated by discounting the future cash flows using the rates currently offered for advances of similar maturities.

The carrying value of the securities sold under repurchase agreement is its fair value.

 

24


Table of Contents

The following table presents estimated fair values of the Company’s financial instruments as of the dates indicated.

 

       Fair Value Measurements at March 31, 2015 

(dollars in thousands)

  Carrying
Amount
   Total   Level 1   Level 2   Level 3 

Financial Assets

          

Cash and cash equivalents

  $30,176    $30,176    $30,176    $—      $—    

Interest-bearing deposits in banks

   5,526     5,526     5,526     —       —    

Investment securities available for sale

   171,489     171,489     —       171,489     —    

Investment securities held to maturity

   13,913     14,141     —       14,141     —    

Mortgage loans held for sale

   5,623     5,623     —       5,623     —    

Loans, net

   913,817     920,550     —       —       920,550  

Cash surrender value of BOLI

   19,295     19,295     19,295     —       —    

FDIC loss sharing receivable

   3,552     3,552     —       —       3,552  

Financial Liabilities

          

Deposits

  $1,026,573    $1,027,316    $—      $962,564    $64,752  

Short-term FHLB advances

   6,000     6,000     6,000     —       —    

Long-term FHLB advances

   19,000     19,499     —       19,499     —    

Securities sold under repurchase agreement

   20,205     20,205     —       —       20,205  
       Fair Value Measurements at December 31, 2014 

(dollars in thousands)

  Carrying
Amount
   Total   Level 1   Level 2   Level 3 

Financial Assets

          

Cash and cash equivalents

  $29,078    $29,078    $29,078    $—      $—    

Interest-bearing deposits in banks

   5,526     5,526     5,526     —       —    

Investment securities available for sale

   174,801     174,801     —       174,801     —    

Investment securities held to maturity

   11,705     11,889     —       11,889     —    

Mortgage loans held for sale

   4,517     4,517     —       4,517     —    

Loans, net

   901,208     908,346     —       —       908,346  

Cash surrender value of BOLI

   19,163     19,163     19,163     —       —    

FDIC loss sharing receivable

   4,589     4,589     —       —       4,589  

Financial Liabilities

          

Deposits

  $993,573    $993,994    $—      $924,816    $69,178  

Short-term FHLB advances

   31,000     31,000     31,000     —       —    

Long-term FHLB advances

   16,500     16,987     —       16,987     —    

Securities sold under repurchase agreement

   20,371     20,371     —       —       20,371  

 

25


Table of Contents

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

The purpose of this discussion and analysis is to focus on significant changes in the financial condition of Home Bancorp, Inc. (the “Company”) and its wholly owned subsidiary, Home Bank, N. A. (the “Bank”), from December 31, 2014 through March 31, 2015 and on its results of operations for the three months ended March 31, 2015 and March 31, 2014. This discussion and analysis is intended to highlight and supplement information presented elsewhere in this quarterly report on Form 10-Q, particularly the consolidated financial statements and related notes appearing in Item 1.

Forward-Looking Statements

To the extent that statements in this Form 10-Q relate to future plans, objectives, financial results or performance of the Company or Bank, these statements are deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements, which are based on management’s current information, estimates and assumptions and the current economic environment, are generally identified by the use of words such as “plan”, “believe”, “expect”, “intend”, “anticipate”, “estimate”, “project” or similar expressions, or by future or conditional terms such as “will”, “would”, “should”, “could”, “may”, “likely”, “probably”, or “possibly”. The Company’s or the Bank’s actual strategies and results in future periods may differ materially from those currently expected due to various risks and uncertainties. Factors that may cause actual results to differ materially from these forward-looking statements include, but are not limited to, the risk factors described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the Securities Exchange Commission (“SEC”) for the year ended December 31, 2014. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.

EXECUTIVE OVERVIEW

During the first quarter of 2015, the Company earned $2.8 million, an increase of $1.4 million, or 98.7%, compared to the first quarter of 2014. Diluted earnings per share for the first quarter of 2015 were $0.41, an increase of $0.20 per share, or 95.2%, compared to the first quarter of 2014. The first quarter of 2014 included $2.0 million of pre-tax expenses related to the acquisition of Britton & Koontz Capital Corporation (“Britton & Koontz”) in February 2014. Excluding merger-related expenses, net income for the first quarter of 2015 increased 2% compared to the first quarter of 2014. Excluding merger-related expenses, diluted earnings per share for the first quarter of 2015 were virtually identical to the first quarter of 2014.

Key components of the Company’s performance during the three months ended March 31, 2015 are summarized below.

 

 Assets totaled $1.2 billion as of March 31, 2015, up $12.4 million, or 1.0%, from December 31, 2014. The increase was primarily the result of a $13.1 million increase in loans.

 

 Loans as of March 31, 2015 were $922.1 million, an increase of $13.1 million, or 1.4%, from December 31, 2014. The increase was primarily the result of increases in commercial and industrial (up $7.7 million), multifamily residential ($2.8 million) and commercial real estate loans ($2.5 million) during the first quarter of 2015.

 

 Deposits as of March 31, 2015 were $1.0 billion, an increase of $33.0 million, or 3.3%, from December 31, 2014. Core deposits (i.e., checking, savings, and money market accounts) totaled $810.6 million as of March 31, 2015, an increase of $37.8 million, or 4.9%, from December 31, 2014. The increase in core deposits was primarily driven by a $24.3 million increase in NOW accounts.

 

 The Company purchased 83,193 shares of its common stock during the first quarter of 2015 at an average price per share of $21.64. As of March 31, 2015, an additional 85,250 shares remain eligible for purchase under the share repurchase plan announced in June 2013.

 

26


Table of Contents
 Interest income increased $738,000, or 5.9%, in the first quarter of 2015 compared to the first quarter of 2014. The increase was primarily due to increased average loan volume.

 

 Interest expense increased $57,000, or 7.6%, for the first quarter of 2015 compared to the first quarter of 2014. The increase in the first quarter 2015 compared to the first quarter 2014 was primarily due to a slight increase in the cost of funds as the result of a change in the mix of interest bearing liabilities.

 

 The provision for loan losses totaled $538,000 for the first quarter of 2015, an increase of $393,000, or 271.3%, compared to the first quarter of 2014. At March 31, 2015, the Company’s ratio of allowance for loan losses to total loans was 0.90%, compared to 0.81% at March 31, 2014. Excluding acquired loans, the ratio of the allowance for loan losses to total loans was 1.07% at March 31, 2015, compared to 1.10% at March 31, 2014. Net loan charge-offs for the first three months of 2015 were $26,000 compared to net loan recoveries of $41,000 during the first three months of 2014.

 

 Noninterest income for the first quarter of 2015 increased $423,000, or 25.5%, compared to the first quarter of 2014, due primarily to increases in gain on sale of loans (up $211,000), bank card fees (up $110,000) and service fees and charges (up $96,000).

 

 Noninterest expense for the first quarter of 2015 decreased $1.5 million, or 13.7%, compared to the first quarter of 2014. Noninterest expense for the first three months of 2014 includes $2.0 million of merger-related expenses associated with the acquisition of Britton & Koontz in February 2014. Excluding merger-related expenses, noninterest expense for the first quarter of 2015 totaled $9.7 million, an increase of $417,000, or 4.5%, compared to the first quarter of 2014. The increase in noninterest expense resulted primarily due to the addition of Britton & Koontz branches and employees.

The discussion and analysis contains financial information other than in accordance with generally accepted accounting principles (“GAAP”). The Company uses these non-GAAP financial measures in their analysis of the Company’s performance. Reconciliation of GAAP to non-GAAP disclosures is included in the table below.

Non-GAAP Reconciliation

 

   For the Three Months Ended 

(dollars in thousands)

  March 31, 2015   March 31, 2014 

Reported noninterest expense

  $9,719    $11,257  

Less: Merger-related expenses

   —       (1,955
  

 

 

   

 

 

 

Non-GAAP noninterest expense

$9,719  $9,302  
  

 

 

   

 

 

 

Reported net income

$2,848  $1,433  

Add: Merger-related expenses (after tax)

 —     1,357  
  

 

 

   

 

 

 

Non-GAAP net income

$2,848  $2,790  
  

 

 

   

 

 

 

Diluted EPS

$0.41  $0.21  

Add: Merger-related expenses

 —     0.20  
  

 

 

   

 

 

 

Non-GAAP EPS

$0.41  $0.41  
  

 

 

   

 

 

 

FINANCIAL CONDITION

Loans, Asset Quality and Allowance for Loan Losses

Loans – Loans outstanding as of March 31, 2015 were $922.1 million, an increase of $13.1 million, or 1.4%, from December 31, 2014. The increase was primarily the result of increases in commercial and industrial (up $7.7 million), multifamily residential ($2.8 million) and commercial real estate loans ($2.5 million).

 

27


Table of Contents

The following table summarizes the composition of the Company’s loan portfolio as of the dates indicated.

 

   March 31,   December 31,   Increase/(Decrease) 

(dollars in thousands)

  2015   2014   Amount   Percent 

Real estate loans:

        

One- to four-family first mortgage

  $234,261    $233,249    $1,012     0.4

Home equity loans and lines

   55,339     56,000     (661   (1.2

Commercial real estate

   355,319     352,863     2,456     0.7  

Construction and land

   88,911     89,154     (243   (0.3

Multi-family residential

   30,176     27,375     2,801     10.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

 764,006   758,641   5,365   0.7  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

Commercial and industrial

 112,162   104,446   7,716   7.4  

Consumer

 45,921   45,881   40   0.1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

 158,083   150,327   7,756   5.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

$922,089  $908,968  $13,121   1.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Asset Quality – One of management’s key objectives has been, and continues to be, maintaining a high level of asset quality. In addition to maintaining credit standards for new loan originations, we proactively monitor loans and collection and workout processes of delinquent or problem loans. When a borrower fails to make a scheduled payment, we attempt to cure the deficiency by making personal contact with the borrower. Initial contacts are generally made within 10 days after the date the payment is due. In most cases, deficiencies are promptly resolved. If the delinquency continues, late charges are assessed and additional efforts are made to collect the deficiency. All loans which are designated as “special mention,” classified or which are delinquent 90 days or more are reported to the Board of Directors of the Bank monthly. For loans where the collection of principal or interest payments is doubtful, the accrual of interest income ceases. It is our policy, with certain limited exceptions, to discontinue accruing interest and reverse any interest accrued on any loan which is 90 days or more past due. On occasion, this action may be taken earlier if the financial condition of the borrower raises significant concern with regard to his/her ability to service the debt in accordance with the terms of the loan agreement. Interest income is not accrued on these loans until the borrower’s financial condition and payment record demonstrate an ability to service the debt.

Repossessed assets which are acquired as a result of foreclosure are classified as repossessed assets until sold. Third party property valuations are obtained at the time the asset is repossessed and periodically until the property is liquidated. Repossessed assets are recorded at the lesser of the balance of the loan or fair value less estimated selling costs, at the date acquired or upon receiving new property valuations. Costs associated with acquiring and improving a foreclosed property are usually capitalized to the extent that the carrying value does not exceed fair value less estimated selling costs. Holding costs are charged to expense. Gains and losses on the sale of repossessed assets are charged to operations, as incurred.

An impaired loan generally is one for which it is probable, based on current information, that the lender will not collect all the amounts due under the contractual terms of the loan. Large groups of smaller balance, homogeneous loans are collectively evaluated for impairment. Loans collectively evaluated for impairment include smaller balance commercial loans, residential real estate loans and consumer loans. These loans are evaluated as a group because they have similar characteristics and performance experience. Larger (i.e., loans with balances of $100,000 or greater) commercial real estate, multi-family residential, construction and land loans and commercial and industrial loans are individually evaluated for impairment. Third party property valuations are obtained at the time of origination for real estate secured loans. When a determination is made that a loan has deteriorated to the point of becoming a problem loan, updated valuations may be ordered to help determine if there is impairment, which may lead to a recommendation for partial charge off or appropriate allowance allocation. Property valuations are ordered through, and are reviewed by, an appraisal officer. The Company typically orders an “as is” valuation for collateral property if the loan is in a criticized loan classification. The Board of Directors is provided with monthly reports on impaired loans. As of March 31, 2015 and December 31, 2014, loans individually evaluated for impairment, excluding acquired loans, amounted to $2.0 million. As of

 

28


Table of Contents

March 31, 2015 and December 31, 2014, substandard loans, excluding acquired loans, amounted to $4.9 million and $7.2 million, respectively. The amount of the allowance for loan losses allocated to impaired or substandard loans originated by Home Bank totaled $140,000 as of March 31, 2015 and December 31, 2014. There were no assets classified as doubtful or loss as of March 31, 2015 and December 31, 2014.

Federal regulations and our policies require that we utilize an internal asset classification system as a means of reporting problem and potential problem assets. We have incorporated an internal asset classification system, substantially consistent with Federal banking regulations, as a part of our credit monitoring system. Federal banking regulations set forth a classification scheme for problem and potential problem assets as “substandard,” “doubtful” or “loss” assets. An asset is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. “Substandard” assets include those characterized by the “distinct possibility” that the insured institution will sustain “some loss” if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions and values, “highly questionable and improbable.” Assets classified as “loss” are those considered “uncollectible” and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted.

A bank’s determination as to the classification of its assets and the amount of its valuation allowances is subject to review by Federal bank regulators which can order the establishment of additional general or specific loss allowances. The Federal banking agencies have adopted an interagency policy statement on the allowance for loan and lease losses. The policy statement provides guidance for financial institutions on both the responsibilities of management for the assessment and establishment of allowances and guidance for banking agency examiners to use in determining the adequacy of general valuation guidelines. Generally, the policy statement recommends that institutions have effective systems and controls to identify, monitor and address asset quality problems; that management analyzes all significant factors that affect the collectability of the portfolio in a reasonable manner; and that management establishes acceptable allowance evaluation processes that meet the objectives set forth in the policy statement. Our management believes that, based on information currently available, our allowance for loan losses is maintained at a level which covers all known and inherent losses that are both probable and reasonably estimable as of each reporting date. However, actual losses are dependent upon future events and, as such, further additions to the level of allowance for loan losses may become necessary.

Real estate, or other collateral, which is acquired as a result of foreclosure is classified as a foreclosed asset until sold. Foreclosed assets are recorded at the lesser of the balance of the loan or fair value less estimated selling costs, at the date acquired or upon receiving new property valuations. Holding costs are charged to expense. Gains and losses on the sale of real estate owned are charged to operations, as incurred.

 

29


Table of Contents

The following table sets forth the composition of the Company’s nonperforming assets (“NPAs”) and troubled debt restructurings as of the dates indicated.

 

   March 31, 2015  December 31, 2014 

(dollars in thousands)

  Originated   Acquired(1)   Total  Originated   Acquired(1)   Total 

Nonaccrual loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $531    $4,518    $5,049   $1,429    $5,072    $6,501  

Home equity loans and lines

   31     523     554    65     482     547  

Commercial real estate

   777     5,940     6,717    829     5,498     6,327  

Construction and land

   —       1,462     1,462    —       5,356     5,356  

Multi-family residential

   —       1,332     1,332    —       1,770     1,770  

Other loans:

           

Commercial and industrial

   1,143     864     2,007    1,191     1,168     2,359  

Consumer

   270     64     334    329     92     421  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total nonaccrual loans

 2,752   14,703   17,455   3,843   19,438   23,281  

Accruing loans 90 days or more past due

 —     —     —     —     —     —    
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total nonperforming loans

 2,752   14,703   17,455   3,843   19,438   23,281  

Foreclosed assets

 1,886   2,991   4,877   1,835   3,380   5,215  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total nonperforming assets

 4,638   17,694   22,332   5,678   22,818   28,496  

Performing troubled debt restructurings

 496   508   1,004   214   510   724  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Total nonperforming assets and troubled debt restructurings

$5,134  $18,202  $23,336  $5,892  $23,328  $29,220  
  

 

 

   

 

 

   

 

 

  

 

 

   

 

 

   

 

 

 

Nonperforming loans to total loans

 1.89 2.56

Nonperforming loans to total assets

 1.41 1.91

Nonperforming assets to total assets

 1.81 2.33

 

(1) Includes $11.0 million and $15.1 million in acquired loans accounted for under ASC 310-30 at March 31, 2015 and December 31, 2014, respectively. Excluding acquired loans and assets, ratios for nonperforming loans to total loans, nonperforming loans to total assets and nonperforming assets to total assets were 0.37%, 0.26% and 0.44%, respectively, at March 31, 2015.

Net loan charge-offs for the first quarter of 2015 were $26,000, compared to net loan recoveries of $41,000 for the first quarter of 2014.

Allowance for Loan Losses – The allowance for loan losses is established through provisions for loan losses. The Company maintains the allowance at a level believed, to the best of management’s knowledge, to cover all known and inherent losses in the portfolio that are both probable and reasonable to estimate at each reporting date. Management reviews the allowance for loan losses at least quarterly in order to identify those inherent losses and to assess the overall collection probability for the loan portfolio. The evaluation process includes, among other things, an analysis of delinquency trends, nonperforming loan trends, the level of charge-offs and recoveries, prior loss experience, total loans outstanding, the volume of loan originations, the type, size and geographic concentration of loans, the value of collateral securing loans, the borrower’s ability to repay and repayment performance, the number of loans requiring heightened management oversight, economic conditions and industry experience. Based on this evaluation, management assigns risk ratings to segments of the loan portfolio. Such risk ratings are periodically reviewed by management and revised as deemed appropriate. These efforts are supplemented by reviews and validations performed by independent loan reviewers. The results of the reviews are reported to the Audit Committee of the Board of Directors. The establishment of the allowance for loan losses is significantly affected by management judgment. There is likelihood that different amounts would be reported under different conditions or assumptions. Federal regulatory agencies, as an integral part of their examination process, periodically review our allowance for loan losses. Such agencies may require management to make additional provisions for estimated loan losses based upon judgments different from those of management.

 

30


Table of Contents

With respect to acquired loans, the Company follows the reserve standard set forth in ASC 310,Receivables. At acquisition, the Company reviews each loan to determine whether there is evidence of deterioration in credit quality since origination and if it is probable that the Company will be unable to collect all amounts due according to the loan’s contractual terms. The Company considers expected prepayments and estimates the amount and timing of undiscounted expected principal, interest and other cash flows for each loan pool meeting the criteria above, and determines the excess of the loan pool’s scheduled contractual principal and interest payments in excess of cash flows expected at acquisition as an amount that should not be accreted (nonaccretable difference). The remaining amount, representing the excess of the pool’s cash flows expected to be collected over the fair value, is accreted into interest income over the remaining life of the pool (accretable yield). The Company records a discount on these loans at acquisition to record them at their estimated fair values. As a result, acquired loans subject to ASC 310 are excluded from the calculation of the allowance for loan losses as of the acquisition date. See Note 6 to the Unaudited Consolidated Financial Statements for additional information concerning our allowance for Acquired loans.

Acquired loans were recorded at their acquisition date fair value, which was based on expected cash flows and included an estimation of expected future loan losses. Under current accounting principles, if the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision to the allowance for loan losses. As of both March 31, 2015 and December 31, 2014, $124,000 of our allowance for loan losses was allocated to acquired loans with deteriorated credit quality.

We will continue to monitor and modify our allowance for loan losses as conditions warrant. No assurance can be given that our level of allowance for loan losses will cover all of the inherent losses on our loans or that future adjustments to the allowance for loan losses will not be necessary if economic and other conditions differ substantially from the conditions used by management to determine the current level of the allowance for loan losses.

The following table presents the activity in the allowance for loan losses during the first three months of 2015.

 

(dollars in thousands)

  Originated   Acquired   Total 

Balance, December 31, 2014

  $7,342    $418    $7,760  

Provision charged to operations

   538     —       538  

Loans charged off

   (59   —       (59

Recoveries on charged off loans

   33     —       33  
  

 

 

   

 

 

   

 

 

 

Balance, March 31, 2015

$7,854  $418  $8,272  
  

 

 

   

 

 

   

 

 

 

At March 31, 2015, the Company’s ratio of allowance for loan losses to total loans was 0.90%, compared to 0.85% and 0.81% at December 31, 2014 and March 31, 2014, respectively. Excluding acquired loans, the ratio of allowance for loan losses to total loans was 1.07% at March 31, 2015, compared to 1.04% and 1.10% at December 31, 2014 and March 31, 2014, respectively.

Investment Securities

The Company’s investment securities portfolio totaled $185.4 million as of March 31, 2015, a decrease of $1.1 million, or 0.6%, from December 31, 2014. As of March 31, 2015, the Company had a net unrealized gain on its available for sale investment securities portfolio of $2.6 million, compared to $2.0 million as of December 31, 2014. The investment securities portfolio had a modified duration of 3.4 and 3.8 years at March 31, 2015 and December 31, 2014, respectively.

 

31


Table of Contents

The following table summarizes activity in the Company’s investment securities portfolio during the first three months of 2015.

 

(dollars in thousands)

  Available for Sale   Held to Maturity 

Balance, December 31, 2014

  $174,801    $11,705  

Purchases

   3,127     2,274  

Sales

   —       —    

Principal payments and calls

   (6,768   —    

Accretion of discounts and amortization of premiums, net

   (287   (66

Increase in market value

   616     —    
  

 

 

   

 

 

 

Balance, March 31, 2015

$171,489  $13,913  
  

 

 

   

 

 

 

Funding Sources

Deposits – Deposits totaled $1.0 billion as of March 31, 2015, an increase of $33.0 million, or 3.3%, compared to December 31, 2014. Core deposits totaled $810.6 million as of March 31, 2015, an increase of $37.8 million, or 4.9%, compared to December 31, 2014. The increase was related primarily to NOW accounts (up $24.3 million) and demand deposit accounts (up $8.7 million).

The following table sets forth the composition of the Company’s deposits at the dates indicated.

 

   March 31,   December 31,   Increase (Decrease) 

(dollars in thousands)

  2015   2014   Amount   Percent 

Demand deposit

  $276,319    $267,660    $8,659     3.2

Savings

   83,568     81,145     2,423     3.0  

Money market

   221,949     219,456     2,493     1.1  

NOW

   228,806     204,536     24,270     11.9  

Certificates of deposit

   215,931     220,775     (4,844   (2.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

$1,026,573  $993,572  $33,001   3.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Federal Home Loan Bank Advances – Short-term FHLB advances totaled $6.0 million as of March 31, 2015, compared to $31.0 million as of December 31, 2014. Long-term FHLB advances totaled $19.0 million as of March 31, 2015 compared to $16.5 million as of December 31, 2014.

Securities Sold Under Repurchase Agreements – Securities sold under repurchase agreements totaled $20.2 million as of March 31, 2015 with a July 2015 maturity date and an effective interest rate of 0.36%. The underlying securities are U.S. Government obligations and obligations of other U.S. Government agencies. At March 31, 2015, these securities had coupon rates ranging from 1.25% to 3.75% and maturity dates ranging from 2016 to 2028

Shareholders’ Equity – Shareholders’ equity increased $2.6 million, or 1.7%, from $154.1 million as of December 31, 2014 to $156.8 million as of March 31, 2015. The increase was primarily the result of retained earnings (up $2.3 million).

 

32


Table of Contents

As of March 31, 2015, the Company had regulatory capital that was well in excess of regulatory requirements. The following table details the Company’s actual levels and current regulatory capital requirements as of March 31, 2015.

 

   Actual  Required for Capital
Adequacy Purposes
  To Be Well Capitalized
Under Prompt
Corrective Action
Provisions
 

(dollars in thousands)

  Amount   Ratio  Amount   Ratio  Amount   Ratio 

Tier 1 risk-based capital

  $151,323     17.37 $34,846     4.00 $52,268     6.00

Common equity tier 1 capital

   151,323     17.37    39,201     4.50    56,624     6.50  

Total risk-based capital

   159,595     18.32    69,691     8.00    87,114     10.00  

Tier 1 leverage capital

   151,323     12.38    48,899     4.00    61,123     5.00  

Tangible capital

   151,323     12.38    18,337     1.50    N/A     N/A  

LIQUIDITY AND ASSET/LIABILITY MANAGEMENT

Liquidity Management

Liquidity management encompasses our ability to ensure that funds are available to meet the cash flow requirements of depositors and borrowers, while also ensuring adequate cash flow exists to meet the Company’s needs, including operating, strategic and capital. The Company develops its liquidity management strategies as part of its overall asset/liability management process. Our primary sources of funds are from deposits, amortization of loans, loan prepayments and the maturity of loans, investment securities and other investments, and other funds provided from operations. While scheduled payments from the amortization of loans and investment securities and maturing investment securities are relatively predictable sources of funds, deposit flows and loan prepayments can be greatly influenced by general interest rates, economic conditions and competition. The Company also maintains excess funds in short-term, interest-bearing assets that provide additional liquidity. As of March 31, 2015, cash and cash equivalents totaled $30.2 million. At such date, investment securities available for sale totaled $171.5 million.

The Company uses its liquidity to fund existing and future loan commitments, to fund maturing certificates of deposit and demand deposit withdrawals, to invest in other interest-earning assets, and to meet operating expenses. As of March 31, 2015, certificates of deposit maturing within the next 12 months totaled $155.2 million. Based upon historical experience, the Company anticipates that a significant portion of the maturing certificates of deposit will be redeposited with us. For the three months ended March 31, 2015, the average balance of our outstanding FHLB advances was $35.4 million. As of March 31, 2015, the Company had $25.0 million in total outstanding FHLB advances and had $419.7 million in additional FHLB advances available.

In addition to cash flow from loan and securities payments and prepayments as well as from sales of securities available for sale, the Company has significant borrowing capacity available to fund liquidity needs. In recent years, the Company has utilized borrowings as a cost efficient addition to deposits as a source of funds. Our borrowings consist of advances from the FHLB of Dallas, of which the Company is a member. Under terms of the collateral agreement with the FHLB, the Company pledges residential mortgage loans and investment securities as well as the Company’s stock in the FHLB as collateral for such advances.

Asset/Liability Management

The objective of asset/liability management is to implement strategies for the funding and deployment of the Company’s financial resources that are expected to maximize soundness and profitability over time at acceptable levels of risk. Interest rate sensitivity is the potential impact of changing rate environments on both net interest income and cash flows. The Company measures its interest rate sensitivity over the near term primarily by running net interest income simulations.

 

33


Table of Contents

Our interest rate sensitivity also is monitored by management through the use of a model which generates estimates of the change in its net interest income over a range of interest rate scenarios. Based on the Company’s interest rate risk model, the table below sets forth the results of immediate and sustained changes in interest rates as of March 31, 2015.

 

Shift in Interest Rates
(in bps)

   % Change in Projected
Net Interest Income
 
 +300     0.4
 +200     0.5  
 +100     0.4  

The actual impact of changes in interest rates will depend on many factors. These factors include the Company’s ability to achieve expected growth in earning assets and maintain a desired mix of earning assets and interest-bearing liabilities, the actual timing of asset and liability repricings, the magnitude of interest rate changes and corresponding movement in interest rate spreads, and the level of success of asset/liability management strategies.

Off-Balance Sheet Activities

To meet the financing needs of its customers, the Bank issues financial instruments which represent conditional obligations that are not recognized, wholly or in part, in the statements of financial condition. These financial instruments include commitments to extend credit and standby letters of credit. Such instruments expose the Company to varying degrees of credit and interest rate risk in much the same way as funded loans. The same credit policies are used in these commitments as for on-balance sheet instruments. The Company’s exposure to credit losses from these financial instruments is represented by their contractual amounts.

The following table summarizes our outstanding commitments to originate loans and to advance additional amounts pursuant to outstanding letters of credit, lines of credit and undisbursed construction loans as of March 31, 2015 and December 31, 2014.

 

   Contract Amount 
   March 31,   December 31, 

(dollars in thousands)

  2015   2014 

Standby letters of credit

  $5,125    $5,405  

Available portion of lines of credit

   110,814     107,242  

Undisbursed portion of loans in process

   46,030     54,200  

Commitments to originate loans

   87,908     96,506  

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to be drawn upon, the total commitment amounts generally represent future cash requirements.

Unfunded commitments under commercial lines of credit, revolving credit lines and overdraft protection agreements are commitments for possible future extensions of credit to existing customers. These lines of credit usually do not contain a specified maturity date and may not be drawn upon to the total extent to which the Company is committed.

The Company is subject to certain claims and litigation arising in the ordinary course of business. In the opinion of management, after consultation with legal counsel, the ultimate disposition of these matters is not expected to have a material effect on the financial condition or results of operations of the Company.

RESULTS OF OPERATIONS

During the first quarter of 2015, the Company earned $2.8 million, an increase of $1.4 million, or 98.7%, compared to the first quarter of 2014. Diluted earnings per share for the first quarter of 2015 were $0.41, an increase of $0.20 per share, or 95.2%, compared to the first quarter of 2014. Excluding merger-related expenses from the first quarter of 2014, net income for the first quarter of 2015 increased 2% compared to the first quarter of 2014. Excluding merger-related expenses, diluted earnings per share for the first quarter of 2015 were virtually identical to the first quarter of 2014.

 

34


Table of Contents

Net Interest Income – Net interest income is the difference between the interest income earned on interest-earning assets, such as loans and investment securities, and the interest expense paid on interest-bearing liabilities, such as deposits and borrowings. The Company’s net interest income is largely determined by our net interest spread, which is the difference between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities, and the relative amounts of interest-earning assets and interest-bearing liabilities. The Company’s tax-equivalent net interest spread was 4.40% and 4.62% for the three months ended March 31, 2015 and March 31, 2014, respectively. The Company’s tax-equivalent net interest margin, which is net interest income as a percentage of average interest-earning assets, was 4.51% and 4.72% for the three months ended March 31, 2015 and March 31, 2014, respectively. The decrease in the net interest spread and net interest margin related primarily to lower yields on loans and investment securities.

Net interest income totaled $12.5 million for the three months ended March 31, 2015, an increase of $681,000, or 5.8%, compared to the three months ended March 31, 2014. Interest income increased $738,000, or 5.9%, in the first quarter of 2015 compared to the first quarter of 2014. The increase in interest income was primarily due to increased average loan volume. Interest expense increased $57,000, or 7.6%, for the first quarter of 2015 compared to the first quarter of 2014. The increase in the first quarter of 2015 compared to the first quarter of 2014 was primarily due to increases in average volume and in the cost of funds of interest bearing liabilities.

The following table sets forth, for the periods indicated, information regarding (i) the total dollar amount of interest income of the Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rate; (iii) net interest income; (iv) net interest spread; and (v) net interest margin. Information is based on average monthly balances during the indicated periods. Taxable equivalent (“TE”) yields are calculated using a marginal tax rate of 35%.

 

   Three Months Ended March 31, 
   2015  2014 

(dollars in thousands)

  Average
Balance
   Interest   Average
Yield/
Rate (1)
  Average
Balance
   Interest   Average
Yield/
Rate(1)
 

Interest-earning assets:

           

Loans receivable(1)

  $919,109    $12,361     5.40 $793,509    $11,484     5.81

Investment securities (TE)

   184,331     910     2.18    190,016     1,051     2.47  

Other interest-earning assets

   15,044     34     0.91    31,166     31     0.41  
  

 

 

   

 

 

    

 

 

   

 

 

   

Total interest-earning assets (TE)

 1,118,484   13,305   4.81   1,014,691   12,566   5.02  
    

 

 

      

 

 

   

Noninterest-earning assets

 107,736   103,670  
  

 

 

      

 

 

     

Total assets

$1,226,220  $1,118,361  
  

 

 

      

 

 

     

Interest-bearing liabilities:

Deposits:

Savings, checking and money market

$523,535  $291   0.23$423,213  $237   0.23

Certificates of deposit

 219,066   394   0.73   219,226   385   0.71  
  

 

 

   

 

 

    

 

 

   

 

 

   

Total interest-bearing deposits

 742,601   685   0.37   642,439   622   0.39  

Securities sold under repurchase agreement

 20,295   19   0.37   14,031   17   0.48  

FHLB advances

 35,441   109   1.23   109,625   116   0.42  
  

 

 

   

 

 

    

 

 

   

 

 

   

Total interest-bearing liabilities

 798,337   813   0.41   766,095   755   0.40  
    

 

 

      

 

 

   

Noninterest-bearing liabilities

 271,822   210,939  
  

 

 

      

 

 

     

Total liabilities

 1,070,159   977,034  

Shareholders’ equity

 156,061   141,327  
  

 

 

      

 

 

     

Total liabilities and shareholders’ equity

$1,226,220  $1,118,361  
  

 

 

      

 

 

     

Net interest-earning assets

$320,147  $248,596  
  

 

 

      

 

 

     

Net interest spread (TE)

$12,492   4.40$11,811   4.62
    

 

 

      

 

 

   

Net interest margin (TE)

 4.51 4.72

 

(1) Nonperforming loans are included in the respective average loan balances, net of deferred fees, discounts and loans in process. Acquired loans were recorded at fair value upon acquisition and accrete interest income over the remaining lives of the respective loans.

 

35


Table of Contents

(The following table displays the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. The table distinguishes between (i) changes attributable to volume (changes in average volume between periods times prior year rate), (ii) changes attributable to rate (changes in average rate between periods times prior year volume) and (iii) total increase (decrease).

 

   For the Three Months Ended 
   March 31, 
   2015 Compared to 2014 
   Change Attributable To 

(dollars in thousands)

  Rate   Volume   Total
Increase
(Decrease)
 

Interest income:

      

Loans receivable

  $(670  $1,547    $877  

Investment securities (TE)

   (115   (26   (141

Other interest-earning assets

   29     (26   3  
  

 

 

   

 

 

   

 

 

 

Total interest income

 (756 1,495   739  
  

 

 

   

 

 

   

 

 

 

Interest expense:

Savings, checking and money market accounts

 —     54   54  

Certificates of deposit

 11   (2 9  

Securities sold under repurchase agreement

 (4 6   2  

FHLB advances

 (36 29   (7
  

 

 

   

 

 

   

 

 

 

Total interest expense

 (29 87   58  
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net interest income

$(727$1,408  $681  
  

 

 

   

 

 

   

 

 

 

Provision for Loan Losses – For the quarter ended March 31, 2015, the Company recorded a provision for loan losses of $538,000, $393,000, or 271.3% higher than the $145,000 recorded for the same period in 2014. As of March 31, 2015, the Company’s ratio of allowance for loan losses to total loans was 0.90%, compared to 0.85% and 0.81% at December 31, 2014 and March 31, 2014, respectively. Excluding acquired loans, the ratio of the allowance for loan losses to total loans was 1.07% at March 31, 2015, compared to 1.04% at December 31, 2014 and 1.10% at March 31, 2014, respectively.

Noninterest Income – The Company’s noninterest income was $2.1 million for the three months ended March 31, 2015, $423,000, or 25.5%, higher than the $1.7 million earned for the same period in 2014. The increase in noninterest income in the first quarter of 2015 compared to the first quarter of 2014 resulted primarily from increases in gain on sale of loans (up $211,000), bank card fees (up $110,000) and service fees and charges (up $96,000).

Noninterest Expense – The Company’s noninterest expense for the first quarter of 2015 decreased $1.5 million, or 13.7%, compared to the first quarter of 2014. Noninterest expense for the first three months of 2014 included $2.2 million of merger-related expenses associated with the acquisition of Britton & Koontz. Excluding merger-related expenses, noninterest expense for the first quarter of 2015 totaled $9.7 million, an increase of $417,000, or 4.5%, compared to the first quarter of 2014. The increase in noninterest expense resulted primarily due to the addition of Britton & Koontz branches and employees.

 

36


Table of Contents

Income Taxes – For the quarters ended March 31, 2015 and March 31, 2014, the Company incurred income tax expense of $1.5 million and $631,000, respectively. The Company’s effective tax rate was 34.0% and 30.6% during the first quarters of 2015 and 2014, respectively. Differences between the effective tax rate and the statutory tax rate primarily relate to variances in items that are non-taxable or non-deductible (e.g., state tax, tax-exempt income, etc.).

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Quantitative and qualitative disclosures about market risk are presented in the Company’s Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2014, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset/ Liability Management and Market Risk”. Additional information at March 31, 2015 is included herein under Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Asset/Liability Management”.

Item 4. Controls and Procedures.

Our management evaluated, with the participation of our Chief Executive Officer and Chief Financial Officer, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and regulations and are operating in an effective manner.

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934) occurred during the first quarter of 2015 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

Not applicable.

Item 1A. Risk Factors.

There have been no material changes from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for December 31, 2014 filed with the Securities and Exchange Commission.

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

The Company’s purchases of its common stock made during the quarter consisted of stock repurchases under the Company’s approved plan and are set forth in the following table.

 

Period

  Total
Number of
Shares
Purchased
   Average Price
Paid per Share
   Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
   Maximum Number of
Shares that May Yet
be Purchased Under
the Plan or
Programs(1)
 

January 1 - January 31, 2015

   15,700    $22.67     15,700     125,801  

February 1 – February 28, 2015

   30,780     21.53     30,780     95,021  

March 1 – March 31, 2015

   36,713     21.28     9,771     85,250  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

 83,193  $21.64   56,251   85,250  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) On June 7, 2013, the Company announced the commencement of a new stock repurchase program. Under the plan, the Company can repurchase up to 370,000 shares, or approximately 5% of its common stock outstanding, through open market or privately negotiated transactions.

 

37


Table of Contents

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

None.

 

38


Table of Contents

Item 6. Exhibits and Financial Statement Schedules.

 

No.

  

Description

  31.1  Rule 13(a)-14(a) Certification of the Chief Executive Officer
  31.2  Rule 13(a)-14(a) Certification of the Chief Financial Officer
  32.0  Section 1350 Certification
101.INS  XBRL Instance Document
101.SCH  XBRL Taxonomy Extension Schema Document
101.CAL  XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB  XBRL Taxonomy Extension Label Linkbase Document
101.PRE  XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF  XBRL Taxonomy Extension Definitions Linkbase Document

 

39


Table of Contents

SIGNATURES

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

 

HOME BANCORP, INC.
May 11, 2015By:

/s/ John W. Bordelon

John W. Bordelon
President, Chief Executive Officer and Director
May 11, 2015By:

/s/ Joseph B. Zanco

Joseph B. Zanco
Executive Vice President and Chief Financial Officer

 

40