10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

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

For the quarterly period ended: June 30, 2018

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  ☒    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  ☒    NO  ☐

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

 

Large accelerated filer      Accelerated filer  
Non-accelerated filer   ☐  (Do not check if a smaller reporting company)    Smaller reporting company  
Emerging growth company       

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

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

At July 31, 2018, the registrant had 9,460,512 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

     27  

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

     39  

Item 4.

 

Controls and Procedures

     39  
PART II  

Item 1.

 

Legal Proceedings

     40  

Item 1A.

 

Risk Factors

     40  

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

     40  

Item 3.

 

Defaults Upon Senior Securities

     40  

Item 4.

 

Mine Safety Disclosures

     40  

Item 5.

 

Other Information

     40  

Item 6.

 

Exhibits

     41  

SIGNATURES

     42  

 

i


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

     (Unaudited)
June 30,
2018
    (Audited)
December 31,
2017
 

Assets

    

Cash and cash equivalents

   $ 80,489,229     $ 150,417,829  

Interest-bearing deposits in banks

     1,429,000       2,421,000  

Investment securities available for sale, at fair value

     264,258,591       234,993,436  

Investment securities held to maturity (fair values of $12,849,714 and $13,055,073, respectively)

     12,869,388       13,033,590  

Mortgage loans held for sale

     9,710,992       5,873,132  

Loans, net of unearned income

     1,625,679,017       1,657,794,751  

Allowance for loan losses

     (14,972,574     (14,807,278
  

 

 

   

 

 

 

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

     1,610,706,443       1,642,987,473  
  

 

 

   

 

 

 

Office properties and equipment, net

     45,191,944       45,604,752  

Cash surrender value of bank-owned life insurance

     29,228,142       28,903,913  

Goodwill and core deposit intangibles

     67,035,203       68,033,472  

Accrued interest receivable and other assets

     39,056,995       35,852,241  
  

 

 

   

 

 

 

Total Assets

   $ 2,159,975,927     $ 2,228,120,838  
  

 

 

   

 

 

 

Liabilities

    

Deposits:

    

Noninterest-bearing

   $ 455,676,218     $ 461,999,611  

Interest-bearing

     1,332,868,982       1,404,227,717  
  

 

 

   

 

 

 

Total deposits

     1,788,545,200       1,866,227,328  

Short-term Federal Home Loan Bank advances

     3,578,172       3,642,422  

Long-term Federal Home Loan Bank advances

     66,395,569       68,183,173  

Accrued interest payable and other liabilities

     12,096,106       12,197,189  
  

 

 

   

 

 

 

Total Liabilities

     1,870,615,047       1,950,250,112  
  

 

 

   

 

 

 

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; 9,437,654 and 9,395,488 shares issued and outstanding, respectively

     94,377       93,955  

Additional paid-in capital

     166,897,088       165,341,415  

Unallocated common stock held by:

    

Employee Stock Ownership Plan (ESOP)

     (3,659,970     (3,838,510

Recognition and Retention Plan (RRP)

     (77,450     (83,903

Retained earnings

     129,645,221       117,312,630  

Accumulated other comprehensive loss

     (3,538,386     (954,861
  

 

 

   

 

 

 

Total Shareholders’ Equity

     289,360,880       277,870,726  
  

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 2,159,975,927     $ 2,228,120,838  
  

 

 

   

 

 

 

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     For the Six Months Ended  
     June 30,     June 30,  
     2018      2017     2018      2017  

Interest Income

          

Loans, including fees

   $ 23,527,220      $ 16,167,363     $ 46,330,848      $ 32,410,631  

Investment securities:

          

Taxable interest

     1,530,688        958,583       2,839,639        1,824,496  

Tax-exempt interest

     179,113        156,297       365,221        319,017  

Other investments and deposits

     338,259        116,526       765,198        207,891  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest income

     25,575,280        17,398,769       50,300,906        34,762,035  
  

 

 

    

 

 

   

 

 

    

 

 

 

Interest Expense

          

Deposits

     1,926,555        1,149,489       3,828,752        2,141,929  

Short-term Federal Home Loan Bank advances

     16,409        30,628       32,985        94,606  

Long-term Federal Home Loan Bank advances

     295,719        321,201       596,024        658,848  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total interest expense

     2,238,683        1,501,318       4,457,761        2,895,383  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income

     23,336,597        15,897,451       45,843,145        31,866,652  

Provision for loan losses

     580,621        150,000       1,544,878        456,832  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     22,755,976        15,747,451       44,298,267        31,409,820  
  

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest Income

          

Service fees and charges

     1,519,743        990,432       3,174,488        1,927,361  

Bank card fees

     1,196,082        766,607       2,294,632        1,450,121  

Gain on sale of loans, net

     200,864        327,549       407,901        615,612  

Income from bank-owned life insurance

     163,610        121,649       324,229        240,365  

Gain (loss) on sale of assets, net

     69        (460,029     145,275        (104,489

Other income

     263,665        417,739       478,459        860,784  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total noninterest income

     3,344,033        2,163,947       6,824,984        4,989,754  
  

 

 

    

 

 

   

 

 

    

 

 

 

Noninterest Expense

          

Compensation and benefits

     9,222,132        6,892,412       18,163,605        13,667,861  

Occupancy

     1,719,081        1,272,246       3,393,950        2,492,129  

Marketing and advertising

     306,434        287,807       565,989        514,403  

Data processing and communication

     2,344,224        1,073,303       4,023,270        2,148,510  

Professional services

     305,569        181,517       591,623        412,887  

Forms, printing and supplies

     273,995        155,144       630,599        290,443  

Franchise and shares tax

     363,248        191,816       728,548        393,782  

Regulatory fees

     342,947        312,437       722,284        635,275  

Foreclosed assets, net

     86,643        (101,096     189,641        (159,871

Other expenses

     1,357,355        785,290       2,902,081        1,686,170  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total noninterest expense

     16,321,628        11,050,876       31,911,590        22,081,589  
  

 

 

    

 

 

   

 

 

    

 

 

 

Income before income tax expense

     9,778,381        6,860,522       19,211,661        14,317,985  

Income tax expense

     2,002,631        2,374,725       3,972,364        4,826,487  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net Income

   $ 7,775,750      $ 4,485,797     $ 15,239,297      $ 9,491,498  
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per share:

          

Basic

   $ 0.86      $ 0.64     $ 1.69      $ 1.36  
  

 

 

    

 

 

   

 

 

    

 

 

 

Diluted

   $ 0.84      $ 0.62     $ 1.64      $ 1.31  
  

 

 

    

 

 

   

 

 

    

 

 

 

Cash dividends declared per common share

   $ 0.17      $ 0.14     $ 0.32      $ 0.27  
  

 

 

    

 

 

   

 

 

    

 

 

 

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     For the Six Months Ended  
     June 30,     June 30,  
     2018     2017     2018     2017  

Net Income

   $ 7,775,750     $ 4,485,797     $ 15,239,297     $ 9,491,498  

Other Comprehensive (Loss) Income

        

Unrealized (losses) gains on investment securities

     (1,012,656     57,467       (3,009,953     162,647  

Tax effect

     212,657       (20,113     632,090       (56,926
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive (loss) income, net of taxes

     (799,999     37,354       (2,377,863     105,721  
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive Income

   $ 6,975,751     $ 4,523,151     $ 12,861,434     $ 9,597,219  
  

 

 

   

 

 

   

 

 

   

 

 

 

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
    Unallocated
Common Stock
Held by ESOP
    Unallocated
Common Stock
Held by RRP
    Retained
Earnings
    Accumulated
Other
Comprehensive
Income (Loss)
    Total  

Balance, December 31, 2016

  $ 73,502     $ 79,425,604     $ (4,195,590   $ (119,633   $ 104,647,375     $ 11,766     $ 179,843,024  

Net income

            9,491,498         9,491,498  

Other comprehensive income

              105,721       105,721  

Purchase of Company’s common stock at cost, 91 shares

    (1     (539         (1,684       (2,224

Cash dividends declared, $0.27 per share

            (1,991,459       (1,991,459

Common stock issued under incentive plans, net of shares surrendered in payment, including tax benefit 7,805 shares

    78       17,055           (35,036       (17,903

Exercise of stock options

    436       508,205               508,641  

RRP shares released for allocation

      (3,553       7,648           4,095  

ESOP shares released for allocation

      578,954       178,540             757,494  

Share-based compensation cost

      239,978               239,978  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, June 30, 2017

  $ 74,015     $ 80,765,704     $ (4,017,050   $ (111,985   $ 112,110,694     $ 117,487     $ 188,938,865  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2017

  $ 93,955     $ 165,341,415     $ (3,838,510   $ (83,903   $ 117,312,630     $ (954,861   $ 277,870,726  

Net income

            15,239,297         15,239,297  

Other comprehensive loss

              (2,377,863     (2,377,863

Reclassification of stranded tax effects in accumulated other comprehensive income(1)

            205,662       (205,662     —    

Purchase of Company’s common stock at cost, 1,077 shares

    (11     (10,759         (37,536       (48,306

Cash dividends declared, $0.32 per share

            (3,010,689       (3,010,689

Common Stock issued under incentive plans, net of shares surrendered in payment, including tax benefit, 16,528 shares

    165       169,891           (64,143       105,913  

Exercise of stock options

    268       338,528               338,796  

RRP shares released for allocation

      (4,190       6,453           2,263  

ESOP shares released for allocation

      719,115       178,540             897,655  

Share-based compensation cost

      343,088               343,088  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, June 30, 2018

  $ 94,377     $ 166,897,088     $ (3,659,970   $ (77,450   $ 129,645,221     $ (3,538,386   $ 289,360,880  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

See Note 2 - Recent Accounting Pronouncements

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 Six Months Ended  
     June 30,  
     2018     2017  

Cash flows from operating activities:

    

Net income

   $ 15,239,297     $ 9,491,498  

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

    

Provision for loan losses

     1,544,878       456,832  

Depreciation

     1,199,431       957,910  

Amortization and accretion of purchase accounting valuations and intangibles

     4,211,869       2,348,298  

Net amortization of mortgage servicing asset

     75,256       100,009  

Federal Home Loan Bank stock dividends

     (55,500     (53,300

Net amortization of discount on investments

     983,158       827,562  

Gain on loans sold, net

     (407,901     (615,612

Proceeds, including principal payments, from loans held for sale

     43,424,958       64,813,882  

Originations of loans held for sale

     (46,854,917     (64,340,005

Non-cash compensation

     1,240,743       997,472  

Deferred income tax expense (benefit)

     317,512       (183,150

(Increase) decrease in accrued interest receivable and other assets

     (3,182,933     607,288  

Increase in cash surrender value of bank-owned life insurance

     (324,229     (240,365

Decrease in accrued interest payable and other liabilities

     (157,423     (1,772,297
  

 

 

   

 

 

 

Net cash provided by operating activities

     17,254,199       13,396,022  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of securities available for sale

     (58,268,456     (33,716,007

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

     25,173,733       19,569,009  

Decrease (increase) in loans, net

     27,288,000       7,216,038  

Decrease in interest-bearing deposits in banks

     992,000       493,000  

Proceeds from sale of repossessed assets

     540,040       2,632,000  

Purchases of office properties and equipment

     (1,500,090     (667,584

Proceeds from sale of office properties and equipment

     839,402       639,290  

Proceeds from redemption of Federal Home Loan Bank stock

     —         4,180,100  
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (4,935,371     345,846  
  

 

 

   

 

 

 

Cash flows from financing activities:

    

(Decrease) increase in deposits, net

     (77,728,187     61,170,327  

Borrowings on Federal Home Loan Bank advances

     —         130,750,000  

Repayments of Federal Home Loan Bank advances

     (1,904,955     (181,771,583

Proceeds from exercise of stock options

     338,796       508,641  

Issuance of stock under incentive plans

     105,913       (17,903

Dividends paid to shareholders

     (3,010,689     (1,991,459

Purchase of Company’s common stock

     (48,306     (2,224
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (82,247,428     8,645,799  
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (69,928,600     22,387,667  

Cash and cash equivalents at beginning of year

     150,417,829       29,314,741  
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 80,489,229     $ 51,702,408  
  

 

 

   

 

 

 

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, 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 six-month period ended June 30, 2018 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, 2017.

Critical Accounting Policies and Estimates

There were no material changes or developments during the reporting period with respect to methodologies the Company uses when applying critical accounting policies and developing critical accounting estimates as disclosed in its Annual Report on Form 10-K for the year ended December 31, 2017.

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, 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.

2. Recent Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, “Conforming Amendments Related to Leases”. This ASU amends the codification regarding leases in order to increase transparency and comparability. The ASU requires companies to recognize lease assets and liabilities on the statement of condition and disclose key information about leasing arrangements. Upon implementation, lessee will recognize a liability to make lease payments and a right-of-use asset representing its right to use the leased asset for the lease term. The ASU is effective for annual and interim periods beginning after December 15, 2018. The Company is currently assessing the amendment but does not anticipate it will have a material impact on our Consolidated Financial Statements. Based on the Company’s preliminary assessment of its current leases, the impact to the Company’s consolidated balance sheet is estimated to be less than a 1% increase in assets and liabilities.

In June 2016, the FASB issued ASU 2016-13, “Measurement of Credit Losses on Financial Instruments”. The ASU requires a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net carrying value at the amount expected to be collected on the financial assets. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount of financial assets. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances. The allowance for credit losses for purchased financial assets with a more-than-insignificant amount of credit deterioration since origination that are measured at amortized cost basis is determined in a similar manner to other financial assets

 

6


Table of Contents

measured at amortized cost basis; however, the initial allowance for credit losses is added to the purchase price rather than being reported as a credit loss expense. Only subsequent changes in the allowance for credit losses are recorded as a credit loss expense for these assets. Off-balance-sheet arrangements such as commitments to extend credit, guarantees, and standby letters of credit that and are not unconditionally cancellable are also within the scope of this amendment. Credit losses relating to debt securities should be recorded through an allowance for credit losses. This ASU is effective for fiscal years beginning after December 31, 2019. An entity will apply the amendments in this update on a modified retrospective basis, through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective. The Company is currently assessing this accounting standard and the implementation of a new software application during 2018 to assist in determining the impact to our Consolidated Financial Statements. The adoption of this ASU could result in material changes in our accounting for credit losses. The extent of the impact upon adoption will depend on the characteristics of the Company’s loan portfolio and economic conditions on that date as well as forecasted conditions thereafter.

In January 2017, FASB issued ASU No. 2017-04, “Intangibles – Goodwill and Other, Simplifying the Test for Goodwill Impairment”. The amendment in this ASU eliminates the requirement to calculate the implied fair value of goodwill in order to measure a goodwill impairment charge. An entity will record an impairment charge based on the excess of the carrying amount over its fair value. This ASU is effective for fiscal and interim testing periods beginning after December 15, 2019. The Company is currently assessing the amendment and does not anticipate it will have a material impact on our Consolidated Financial Statements.

In April 2017, FASB issued ASU No. 2017-8, “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities”. This ASU shortens the amortization period for the premium on certain purchased callable debt securities to the earliest call date. The accounting for purchased callable debt securities held at a discount does not change under the new guidance. This ASU is effective for fiscal and interim periods beginning after December 15, 2018. The Company is currently assessing the amendment and does not anticipate it will have an impact on our Consolidated Financial Statements.

ASU 2018-02, “Income Statement — Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income.” ASU 2018-02 was issued to address the income tax accounting treatment of the stranded tax effects within accumulated other comprehensive income as a result of tax reform. This issue came about from the enactment of the Tax Cuts and Jobs Act of 2017 on December 22, 2017 that changed the Company’s statutory income tax rate from 35% to 21%. The ASU changed current accounting whereby an entity may elect to reclassify the stranded tax effect from accumulated other comprehensive income to retained earnings. The ASU is effective for periods beginning after December 15, 2018 although early adoption is permitted. The Company adopted ASU 2018-02 in the first quarter of 2018 and reclassified its stranded tax credit of $206,000 from accumulated other comprehensive income to retained earnings.

3. Investment Securities

Summary information regarding the Company’s investment securities classified as available for sale and held to maturity as of June 30, 2018 and December 31, 2017 is as follows.

 

(dollars in thousands)

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

June 30, 2018

              

Available for sale:

              

U.S. agency mortgage-backed

   $ 85,883      $ 483      $ 1,122      $ 467      $ 84,777  

Collateralized mortgage obligations

     149,983        58        1,706        1,771        146,564  

Municipal bonds

     22,372        111        42        —          22,441  

U.S. government agency

     10,500        33        56        —          10,477  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 268,738      $ 685      $ 2,926      $ 2,238      $ 264,259  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity:

              

Municipal bonds

   $ 12,869      $ 30      $ 18      $ 31      $ 12,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

   $ 12,869      $ 30      $ 18      $ 31      $ 12,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Table of Contents

(dollars in thousands)

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

December 31, 2017

              

Available for sale:

              

U.S. agency mortgage-backed

   $ 84,639      $ 619      $ 270      $ 298      $ 84,690  

Collateralized mortgage obligations

     115,435        46        671        1,075        113,735  

Municipal bonds

     25,362        177        17        1        25,521  

U.S. government agency

     11,026        42        21        —          11,047  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 236,462      $ 884      $ 979      $ 1,374      $ 234,993  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity:

              

Municipal bonds

   $ 13,034      $ 54      $ 18      $ 15      $ 13,055  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

   $ 13,034      $ 54      $ 18      $ 15      $ 13,055  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The estimated fair value and amortized cost by contractual maturity of the Company’s investment securities as of June 30, 2018 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
     After One
Year through
Five Years
     After Five
Years
through Ten

Years
     After Ten
Years
     Total  

Fair Value

              

Securities available for sale:

              

U.S. agency mortgage-backed

   $ 1,749      $ 11,805      $ 40,672      $ 30,551      $ 84,777  

Collateralized mortgage obligations

     —          5,806        15,863        124,895        146,564  

Municipal bonds

     3,609        9,021        6,968        2,843        22,441  

U.S. government agency

     1,002        3,962        4,051        1,462        10,477  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

   $ 6,360      $ 30,594      $ 67,554      $ 159,751      $ 264,259  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Securities held to maturity:

              

Municipal bonds

   $ —        $ 6,568      $ 5,222      $ 1,060      $ 12,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held to maturity

   $ —        $ 6,568      $ 5,222      $ 1,060      $ 12,850  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


Table of Contents

(dollars in thousands)

   One Year
or Less
     After One
Year through
Five Years
     After Five
Years
through Ten
Years
     After Ten
Years
     Total  

Amortized Cost

              

Securities available for sale:

              

U.S. agency mortgage-backed

   $ 1,749      $ 12,117      $ 41,564      $ 30,453      $ 85,883  

Collateralized mortgage obligations

     —          5,848        16,208        127,927        149,983  

Municipal bonds

     3,593        8,981        6,942        2,856        22,372  

U.S. government agency

     999        3,998        4,022        1,481        10,500  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

   $ 6,341      $ 30,944      $ 68,736      $ 162,717      $ 268,738  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Securities held to maturity:

              

Municipal bonds

   $ —        $ 6,550      $ 5,253      $ 1,066      $ 12,869  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total securities held to maturity

   $ —        $ 6,550      $ 5,253      $ 1,066      $ 12,869  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 other-than-temporarily impaired, an impairment loss is recognized.

As of June 30, 2018, 155 of the Company’s investment securities had unrealized losses totaling 2.4% of the individual securities’ amortized cost basis and 1.9% of the Company’s total amortized cost basis of the investment securities portfolio. At such date, 41 of the 155 securities had been in a continuous loss position for over 12 months. The 41 securities had an aggregate amortized cost basis of $58.0 million and an unrealized loss of $2.3 million at June 30, 2018. Management has the intent and ability to hold these securities until maturity, or until anticipated recovery; hence, no declines in these securities were deemed other-than-temporary at June 30, 2018.

As of June 30, 2018 and December 31, 2017, the Company had $157,479,000 and $121,984,000, respectively, of securities pledged to secure public deposits.

4. Earnings Per Share

Earnings per common share were computed based on the following:

 

     Three Months Ended      Six Months Ended  
   June 30,      June 30,  

(in thousands, except per share data)

   2018      2017      2018      2017  

Numerator:

           

Net income available to common shareholders

   $ 7,776      $ 4,486      $ 15,239      $ 9,491  

Denominator:

           

Weighted average common shares outstanding

     9,048        6,972        9,030        6,954  

Effect of dilutive securities:

           

Restricted stock

     20        3        22        3  

Stock options

     231        259        232        264  
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average common shares outstanding – assuming dilution

     9,299        7,234        9,284        7,221  
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic earnings per common share

   $ 0.86      $ 0.64      $ 1.69      $ 1.36  
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted earnings per common share

   $ 0.84      $ 0.62      $ 1.64      $ 1.31  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9


Table of Contents

Options on 19,172 and 62,196 shares of common stock were not included in the computation of diluted earnings per share for the three months ended June 30, 2018 and June 30, 2017, respectively, because the effect of these shares was anti-dilutive. Options on 9,808 and 52,761 shares of common stock were not included in the computation of diluted earnings per share for the six months ended June 30, 2018 and June 30, 2017, respectively, because the effect of these shares 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 is 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

Loans that were acquired as a result of business combinations 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 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 nonaccretable discount for the loan pool. Once the nonaccretable 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.

 

10


Table of Contents

Allowance for Loan Losses

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

 

     As of June 30, 2018  
     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

   $ 1,763      $ —        $ 25      $ 1,788  

Home equity loans and lines

     701        348        71        1,120  

Commercial real estate

     5,173        —          209        5,382  

Construction and land

     1,970        —          8        1,978  

Multi-family residential

     423        —          111        534  

Commercial and industrial

     2,614        346        575        3,535  

Consumer

     490        —          146        636  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for loan losses

   $ 13,134      $ 694      $ 1,145      $ 14,973  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     As of June 30, 2018  
     Originated Loans                

(dollars in thousands)

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

Loans:

           

One- to four-family first mortgage

   $ 211,485      $ —        $ 246,945      $ 458,430  

Home equity loans and lines

     53,392        896        35,942        90,230  

Commercial real estate

     387,348        22        217,369        604,739  

Construction and land

     135,072        —          45,563        180,635  

Multi-family residential

     33,763        —          14,158        47,921  

Commercial and industrial

     126,380        946        57,690        185,016  

Consumer

     38,338        —          20,370        58,708  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 985,778      $ 1,864      $ 638,037      $ 1,625,679  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     As of December 31, 2017  
     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

   $ 1,574      $ —        $ 89      $ 1,663  

Home equity loans and lines

     676        348        78        1,102  

Commercial real estate

     4,766        —          140        4,906  

Construction and land

     1,742        —          7        1,749  

Multi-family residential

     355        —          —          355  

Commercial and industrial

     2,721        1,625        184        4,530  

Consumer

     496        —          6        502  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total allowance for loan losses

   $ 12,330      $ 1,973      $ 504      $ 14,807  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

11


Table of Contents
     As of December 31, 2017  
     Originated Loans                

(dollars in thousands)

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

Loans:

           

One- to four-family first mortgage

   $ 199,199      $ —        $ 278,012      $ 477,211  

Home equity loans and lines

     53,349        925        40,171        94,445  

Commercial real estate

     369,740        22        241,596        611,358  

Construction and land

     124,963        —          52,300        177,263  

Multi-family residential

     30,540        —          20,438        50,978  

Commercial and industrial

     120,818        2,512        61,954        185,284  

Consumer

     39,854        —          21,402        61,256  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 938,463      $ 3,459      $ 715,873      $ 1,657,795  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

$11.9 million and $14.2 million in Acquired Loans were deemed to be acquired impaired loans and were accounted for under ASC 310-30 at June 30, 2018 and December 31, 2017, respectively.

A summary of activity in the allowance for loan losses for the six months ended June 30, 2018 and June 30, 2017 follows.

 

     For the Six Months Ended June 30, 2018  

(dollars in thousands)

   Beginning
Balance
     Charge-offs     Recoveries      Provision     Ending
Balance
 

Originated loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 1,574      $ —       $ —        $ 189     $ 1,763  

Home equity loans and lines

     1,024        —         3        23       1,049  

Commercial real estate

     4,766        —         —          407       5,173  

Construction and land

     1,742        —         —          228       1,970  

Multi-family residential

     355        —         —          68       423  

Commercial and industrial

     4,346        (1,500     152        (38     2,960  

Consumer

     496        (45     11        28       490  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 14,303      $ (1,545     166      $ 904     $ 13,828  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Acquired loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 89      $ —       $ —        $ (64   $ 25  

Home equity loans and lines

     78        —         —          (7     71  

Commercial real estate

     140        —         —          69       209  

Construction and land

     7        —         —          1       8  

Multi-family residential

     —          —         —          111       111  

Commercial and industrial

     184        —         —          391       575  

Consumer

     6        —         —          140       146  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 504      $ —       $ —        $ 641     $ 1,145  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 1,663      $ —       $ —        $ 125     $ 1,788  

Home equity loans and lines

     1,102        —         3        15       1,120  

Commercial real estate

     4,906        —         —          476       5,382  

Construction and land

     1,749        —         —          229       1,978  

Multi-family residential

     355        —         —          179       534  

Commercial and industrial

     4,530        (1,500     152        353       3,535  

Consumer

     502        (45     11        168       636  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 14,807      $ (1,545   $ 166      $ 1,545     $ 14,973  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

12


Table of Contents
     For the Six Months Ended June 30, 2017  

(dollars in thousands)

   Beginning
Balance
     Charge-offs     Recoveries      Provision     Ending
Balance
 

Originated loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 1,436      $ —       $ —        $ 67     $ 1,503  

Home equity loans and lines

     654        (10     16        369       1,029  

Commercial real estate

     4,177        —         —          270       4,447  

Construction and land

     1,763        —         —          (223     1,540  

Multi-family residential

     361        —         —          12       373  

Commercial and industrial

     3,316        (58     113        (21     3,350  

Consumer

     513        (23     4        (9     485  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 12,220      $ (91   $ 133      $ 465     $ 12,727  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Acquired loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 75      $ —       $ —        $ (16   $ 59  

Home equity loans and lines

     74        —         —          (12     62  

Commercial real estate

     —          —         —          —         —    

Construction and land

     19        —         —          (12     7  

Multi-family residential

     —          —         —          —         —    

Commercial and industrial

     123        —         —          30       153  

Consumer

     —          —         —          2       2  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 291      $ —       $ —        $ (8   $ 283  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 1,511      $ —       $ —        $ 51     $ 1,562  

Home equity loans and lines

     728        (10     16        357       1,091  

Commercial real estate

     4,177        —         —          270       4,447  

Construction and land

     1,782        —         —          (235     1,547  

Multi-family residential

     361        —         —          12       373  

Commercial and industrial

     3,439        (58     113        9       3,503  

Consumer

     513        (23     4        (7     487  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 12,511      $ (91   $ 133      $ 457     $ 13,010  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Credit Quality

The following tables present the Company’s loan portfolio by credit quality classification as of the dates indicated.

 

     June 30, 2018  

(dollars in thousands)

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Originated loans:

              

One- to four-family first mortgage

   $ 206,903      $ 1,625      $ 2,957      $ —        $ 211,485  

Home equity loans and lines

     52,549        —          1,739        —          54,288  

Commercial real estate

     374,122        4,590        8,658        —          387,370  

Construction and land

     132,756        1,136        1,180        —          135,072  

Multi-family residential

     33,763        —          —          —          33,763  

Commercial and industrial

     113,521        6,730        7,075        —          127,326  

Consumer

     38,033        144        161        —          38,338  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total originated loans

   $ 951,647      $ 14,225      $ 21,770      $ —        $ 987,642  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

13


Table of Contents

Acquired loans:

              

One- to four-family first mortgage

   $ 239,509      $ 1,746      $ 5,690      $ —        $ 246,945  

Home equity loans and lines

     35,438        322        182        —          35,942  

Commercial real estate

     196,435        10,868        10,066        —          217,369  

Construction and land

     43,569        1,386        608        —          45,563  

Multi-family residential

     13,300        598        260        —          14,158  

Commercial and industrial

     53,194        1,989        2,507        —          57,690  

Consumer

     19,773        312        285        —          20,370  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total acquired loans

   $ 601,218      $ 17,221      $ 19,598      $ —        $ 638,037  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans:

              

One- to four-family first mortgage

   $ 446,412      $ 3,371      $ 8,647      $ —        $ 458,430  

Home equity loans and lines

     87,987        322        1,921        —          90,230  

Commercial real estate

     570,557        15,458        18,724        —          604,739  

Construction and land

     176,325        2,522        1,788        —          180,635  

Multi-family residential

     47,063        598        260        —          47,921  

Commercial and industrial

     166,715        8,719        9,582        —          185,016  

Consumer

     57,806        456        446        —          58,708  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,552,865      $ 31,446      $ 41,368      $ —        $ 1,625,679  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2017  

(dollars in thousands)

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Originated loans:

              

One- to four-family first mortgage

   $ 196,203      $ 990      $ 2,006      $ —        $ 199,199  

Home equity loans and lines

     52,492        283        1,499        —          54,274  

Commercial real estate

     356,020        5,080        8,662        —          369,762  

Construction and land

     122,076        2,043        844        —          124,963  

Multi-family residential

     30,540        —          —          —          30,540  

Commercial and industrial

     105,097        4,640        13,593        —          123,330  

Consumer

     39,335        120        399        —          39,854  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total originated loans

   $ 901,763      $ 13,156      $ 27,003      $ —        $ 941,922  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired loans:

              

One- to four-family first mortgage

   $ 269,144      $ 2,825      $ 6,043      $ —        $ 278,012  

Home equity loans and lines

     39,603        307        261        —          40,171  

Commercial real estate

     218,234        12,522        10,840        —          241,596  

Construction and land

     48,748        3,056        496        —          52,300  

Multi-family residential

     19,644        636        158        —          20,438  

Commercial and industrial

     56,635        2,998        2,321        —          61,954  

Consumer

     21,172        69        161        —          21,402  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total acquired loans

   $ 673,180      $ 22,413      $ 20,280      $ —        $ 715,873  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans:

              

One- to four-family first mortgage

   $ 465,347      $ 3,815      $ 8,049      $ —        $ 477,211  

Home equity loans and lines

     92,095        590        1,760        —          94,445  

Commercial real estate

     574,254        17,602        19,502        —          611,358  

Construction and land

     170,824        5,099        1,340        —          177,263  

Multi-family residential

     50,184        636        158        —          50,978  

Commercial and industrial

     161,732        7,638        15,914        —          185,284  

Consumer

     60,507        189        560        —          61,256  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,574,943      $ 35,569      $ 47,283      $ —        $ 1,657,795  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

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.

 

 

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, among other factors, 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.

 

     June 30, 2018  

(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

   $ 1,790      $ 377      $ 561      $ 2,728      $ 208,757      $ 211,485  

Home equity loans and lines

     116        46        69        231        54,057        54,288  

Commercial real estate

     765        167        142        1,074        386,296        387,370  

Construction and land

     467        35        —          502        134,570        135,072  

Multi-family residential

     —          —          —          —          33,763        33,763  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     3,138        625        772        4,535        817,443        821,978  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     144        124        257        525        126,801        127,326  

Consumer

     160        35        63        258        38,080        38,338  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     304        159        320        783        164,881        165,664  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total originated loans

   $ 3,442      $ 784      $ 1,092      $ 5,318      $ 982,324      $ 987,642  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired loans:

                 

Real estate loans:

                 

One- to four-family first mortgage

   $ 4,101      $ 837      $ 2,958      $ 7,896      $ 239,049      $ 246,945  

Home equity loans and lines

     145        101        76        322        35,620        35,942  

Commercial real estate

     751        765        1,092        2,608        214,761        217,369  

Construction and land

     659        12        363        1,034        44,529        45,563  

Multi-family residential

     —          —          —          —          14,158        14,158  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     5,656        1,715        4,489        11,860        548,117        559,977  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     79        257        747        1,083        56,607        57,690  

Consumer

     472        63        165        700        19,670        20,370  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     551        320        912        1,783        76,277        78,060  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total acquired loans

   $ 6,207      $ 2,035      $ 5,401      $ 13,643      $ 624,394      $ 638,037  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Table of Contents

Total loans:

                 

Real estate loans:

                 

One- to four-family first mortgage

   $ 5,891      $ 1,214      $ 3,519      $ 10,624      $ 447,806      $ 458,430  

Home equity loans and lines

     261        147        145        553        89,677        90,230  

Commercial real estate

     1,516        932        1,234        3,682        601,057        604,739  

Construction and land

     1,126        47        363        1,536        179,099        180,635  

Multi-family residential

     —          —          —          —          47,921        47,921  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     8,794        2,340        5,261        16,395        1,365,560        1,381,955  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     223        381        1,004        1,608        183,408        185,016  

Consumer

     632        98        228        958        57,750        58,708  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     855        479        1,232        2,566        241,158        243,724  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 9,649      $ 2,819      $ 6,493      $ 18,961      $ 1,606,718      $ 1,625,679  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2017  

(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

   $ 837      $ 131      $ 44      $ 1,012      $ 198,187      $ 199,199  

Home equity loans and lines

     1,018        —          26        1,044        53,230        54,274  

Commercial real estate

     670        —          —          670        369,092        369,762  

Construction and land

     744        —          200        944        124,019        124,963  

Multi-family residential

     —          —          —          —          30,540        30,540  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     3,269        131        270        3,670        775,068        778,738  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     882        825        1,641        3,348        119,982        123,330  

Consumer

     380        9        278        667        39,187        39,854  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     1,262        834        1,919        4,015        159,169        163,184  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total originated loans

   $ 4,531      $ 965      $ 2,189      $ 7,685      $ 934,237      $ 941,922  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired loans:

                 

Real estate loans:

                 

One- to four-family first mortgage

   $ 3,867      $ 2,087      $ 2,816      $ 8,770      $ 269,242      $ 278,012  

Home equity loans and lines

     137        61        46        244        39,927        40,171  

Commercial real estate

     5,071        436        1,864        7,371        234,225        241,596  

Construction and land

     2,089        159        239        2,487        49,813        52,300  

Multi-family residential

     —          —          —          —          20,438        20,438  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     11,164        2,743        4,965        18,872        613,645        632,517  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     809        678        185        1,672        60,282        61,954  

Consumer

     329        152        95        576        20,826        21,402  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     1,138        830        280        2,248        81,108        83,356  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total acquired loans

   $ 12,302      $ 3,573      $ 5,245      $ 21,120      $ 694,753      $ 715,873  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

16


Table of Contents

Total loans:

                 

Real estate loans:

                 

One- to four-family first mortgage

   $ 4,704      $ 2,218      $ 2,860      $ 9,782      $ 467,429      $ 477,211  

Home equity loans and lines

     1,155        61        72        1,288        93,157        94,445  

Commercial real estate

     5,741        436        1,864        8,041        603,317        611,358  

Construction and land

     2,833        159        439        3,431        173,832        177,263  

Multi-family residential

     —          —          —          —          50,978        50,978  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     14,433        2,874        5,235        22,542        1,388,713        1,411,255  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

                 

Commercial and industrial

     1,691        1,503        1,826        5,020        180,264        185,284  

Consumer

     709        161        373        1,243        60,013        61,256  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     2,400        1,664        2,199        6,263        240,277        246,540  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 16,833      $ 4,538      $ 7,434      $ 28,805      $ 1,628,990      $ 1,657,795  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Excluding Acquired Loans with deteriorated credit quality, the Company did not have any loans greater than 90 days past due and accruing as of June 30, 2018 or December 31, 2017.

The following table summarizes the accretable yield on loans accounted for under ASC 310-30 as of the dates indicated.

 

     For the Six Months Ended  

(dollars in thousands)

   June 30,
2018
     June 30,
2017
 

Balance at beginning of period

   $ (9,303    $ (11,091

Accretion

     1,222        1,746  

Transfers from nonaccretable difference to accretable yield

     (1,880      (1,538
  

 

 

    

 

 

 

Balance at end of period

   $ (9,961    $ (10,883
  

 

 

    

 

 

 

The following table summarizes information pertaining to Originated Loans, which were deemed impaired loans as of the dates indicated.

 

     For the Period Ended June 30, 2018  

(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

   $ —        $ —        $ —        $ —        $ —    

Home equity loans and lines

     455        476        —          461        —    

Commercial real estate

     22        23        —          22        —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     413        607        —          357        —    

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 890      $ 1,106      $ —        $ 840      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

              

One- to four-family first mortgage

   $ —        $ —        $ —        $ —        $ —    

Home equity loans and lines

     441        460        348        446        —    

Commercial real estate

     —          —          —          —          —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     533        554        346        1,161        1  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 974      $ 1,014      $ 694      $ 1,607      $ 1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Table of Contents

Total impaired loans:

              

One- to four-family first mortgage

   $ —        $ —        $ —        $ —        $ —    

Home equity loans and lines

     896        936        348        907        —    

Commercial real estate

     22        23        —          22        —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     946        1,161        346        1,518        1  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,864      $ 2,120      $ 694      $ 2,447      $ 1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     For the Period Ended December 31, 2017  

(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

   $ —        $ —        $ —        $ —        $ —    

Home equity loans and lines

     470        476        —          395        1  

Commercial real estate

     22        32        —          19        —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     428        434        —          2,849        2  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 920      $ 942      $ —        $ 3,263      $ 3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

              

One- to four-family first mortgage

   $ —        $ —        $ —        $ 42      $ —    

Home equity loans and lines

     455        461        348        383        1  

Commercial real estate

     —          —          —          296        —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     2,084        2,157        1,625        1,985        52  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,539      $ 2,618      $ 1,973      $ 2,706      $ 53  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans:

              

One- to four-family first mortgage

   $ —        $ —        $ —        $ 42      $ —    

Home equity loans and lines

     925        937        348        778        2  

Commercial real estate

     22        32        —          315        —    

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     2,512        2,591        1,625        4,834        54  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,459      $ 3,560      $ 1,973      $ 5,969      $ 56  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     For the Period Ended June 30, 2017  

(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

   $ —        $ —        $ —        $ —        $ —    

Home equity loans and lines

     476        476        —          317        12  

Commercial real estate

     22        23        —          15        1  

Construction and land

     —          —          —          —          —    

Multi-family residential

     —          —          —          —          —    

Commercial and industrial

     3,203        3,336        —          3,359        95  

Consumer

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,701      $ 3,835      $ —        $ 3,691      $ 108  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

18


Table of Contents

With an allowance recorded:

                        

One- to four-family first mortgage

     $ —          $ —          $ —          $ 83        $ —    

Home equity loans and lines

       461          461          348          307          11  

Commercial real estate

       435          470          6          448          10  

Construction and land

       —            —            —            —            —    

Multi-family residential

       —            —            —            —            —    

Commercial and industrial

       2,083          2,170          934          1,967          56  

Consumer

       —            —            —            —            —    
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total

     $ 2,979        $ 3,101        $ 1,288        $ 2,805        $ 77  
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total impaired loans:

                        

One- to four-family first mortgage

     $ —          $ —          $ —          $ 83        $ —    

Home equity loans and lines

       937          937          348          624          23  

Commercial real estate

       457          493          6          463          11  

Construction and land

       —            —            —            —            —    

Multi-family residential

       —            —            —            —            —    

Commercial and industrial

       5,286          5,506          934          5,326          151  

Consumer

       —            —            —            —            —    
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

Total

     $ 6,680        $ 6,936        $ 1,288        $ 6,496        $ 185  
    

 

 

      

 

 

      

 

 

      

 

 

      

 

 

 

The following table summarizes information pertaining to nonaccrual loans as of dates indicated.

 

     June 30, 2018      December 31, 2017  

(dollars in thousands)

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

Nonaccrual loans:

                 

One- to four-family first mortgage

   $ 2,957      $ 1,544      $ 4,501      $ 2,006      $ 1,167      $ 3,173  

Home equity loans and lines

     1,678        157        1,835        1,434        108        1,542  

Commercial real estate

     8,659        463        9,122        8,662        95        8,757  

Construction and land

     6        379        385        200        249        449  

Multi-family residential

     —          —          —          —          —          —    

Commercial and industrial

     5,087        883        5,970        9,678        932        10,610  

Consumer

     161        270        431        399        103        502  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,548      $ 3,696      $ 22,244      $ 22,379      $ 2,654      $ 25,033  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Table excludes Acquired Loans which were being accounted for under ASC 310-30 because they continue to earn interest from accretable yield regardless of their status as past due or otherwise not in compliance with their contractual terms. Acquired Loans with deteriorated credit quality, which were being accounting for under ASC 310-30 and which were 90 days or more past due totaled $2.7 million and $4.3 million as of June 30, 2018 and December 31, 2017, respectively.

As of June 30, 2018, the Company had no outstanding commitments to lend additional funds to any customer whose loan was classified as impaired.

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. Loans are considered troubled debt restructurings (“TDR”) when the Company agrees to restructure a loan to a borrower who is experiencing financial difficulties in a manner that is deemed to be 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 either is granted through an agreement with the customer or is imposed by a court or by 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,

 

19


Table of Contents
 

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.

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

 

     As of June 30, 2018  

(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

   $ 221      $ —        $ 1,867      $ 2,088  

Home equity loans and lines

     —          61        556        617  

Commercial real estate

     119        —          7,342        7,461  

Construction and land

     153        —          —          153  

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     493        61        9,765        10,319  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     2,163        —          578        2,741  

Consumer

     —          —          98        98  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     2,163        —          676        2,839  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 2,656      $ 61      $ 10,441      $ 13,158  
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ 208      $ —        $ 54      $ 262  

Home equity loans and lines

     —          —          70        70  

Commercial real estate

     —          761        —          761  

Construction and land

     —          —          —          —    

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     208        761        124        1,093  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     77        —          824        901  

Consumer

     8        —          —          8  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     85        —          824        909  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 293      $ 761      $ 948      $ 2,002  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ 429      $ —        $ 1,921      $ 2,350  

Home equity loans and lines

     —          61        626        687  

Commercial real estate

     119        761        7,342        8,222  

Construction and land

     153        —          —          153  

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     701        822        9,889        11,412  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     2,240        —          1,402        3,642  

Consumer

     8        —          98        106  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     2,248        —          1,500        3,748  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 2,949      $ 822      $ 11,389      $ 15,160  
  

 

 

    

 

 

    

 

 

    

 

 

 
     As of December 31, 2017  

(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

   $ 306      $ 274      $ 473      $ 1,053  

Home equity loans and lines

     275        64        316        655  

Commercial real estate

     96        332        1,942        2,370  

Construction and land

     169        —          —          169  

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     846        670        2,731        4,247  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —          —          4,581        4,581  

Consumer

     —          —          178        178  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —          —          4,759        4,759  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 846      $ 670      $ 7,490      $ 9,006  
  

 

 

    

 

 

    

 

 

    

 

 

 

Acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ 214      $ 3      $ 59      $ 276  

Home equity loans and lines

     —          —          91        91  

Commercial real estate

     —          803        —          803  

Construction and land

     —          —          —          —    

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     214        806        150        1,170  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —          —          203        203  

Consumer

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —          —          203        203  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 214      $ 806      $ 353      $ 1,373  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Table of Contents

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ 520      $ 277      $ 532      $ 1,329  

Home equity loans and lines

     275        64        407        746  

Commercial real estate

     96        1,135        1,942        3,173  

Construction and land

     169        —          —          169  

Multi-family residential

     —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     1,060        1,476        2,881        5,417  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —          —          4,784        4,784  

Consumer

     —          —          178        178  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —          —          4,962        4,962  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,060      $ 1,476      $ 7,843      $ 10,379  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table summarizes information pertaining to loans modified as of the periods indicated.

 

     For the Six Months Ended June 30,  
     2018      2017  

(dollars in thousands)

   Number of
Contracts
     Pre-
modification
Outstanding
Recorded
Investment
     Post-
modification
Outstanding
Recorded
Investment
     Number of
Contracts
     Pre-
modification
Outstanding
Recorded
Investment
     Post-
modification
Outstanding
Recorded
Investment
 

Troubled debt restructurings:

                 

One- to four-family first mortgage

     2      $ 1,146      $ 1,146        5      $ 275      $ 272  

Home equity loans and lines

     —          —          —          1        15        14  

Commercial real estate

     2        6,461        5,950        1        448        448  

Construction and land

     —          —          —          —          —          —    

Multi-family residential

     —          —          —          —          —          —    

Commercial and industrial

     2        775        713        1        1,461        1,169  

Other consumer

     1        8        8        2        60        57  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     7      $ 8,390      $ 7,817        10      $ 2,259      $ 1,960  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

None of the performing troubled debt restructurings as of June 30, 2018 had defaulted subsequent to the restructuring through the date the financial statements were available to be issued.

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.

 

22


Table of Contents
 

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.

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 June 30, 2018, 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 measured for fair value on a recurring basis as of June 30, 2018 and December 31, 2017.

 

(dollars in thousands)

   June 30, 2018      Level 1      Level 2      Level 3  

Available for sale securities:

           

U.S. agency mortgage-backed

   $ 84,777      $ —        $ 84,777      $ —    

Collateralized mortgage obligations

     146,564        —          146,564        —    

Municipal bonds

     22,441        —          22,441        —    

U.S. government agency

     10,477        —          10,477        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 264,259      $ —        $ 264,259      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(dollars in thousands)

   December 31, 2017      Level 1      Level 2      Level 3  

Available for sale securities:

           

U.S. agency mortgage-backed

   $ 87,758      $ —        $ 87,758      $ —    

Collateralized mortgage obligations

     113,735        —          113,735        —    

Municipal bonds

     25,521        —          25,521        —    

U.S. government agency

     7,980        —          7,980        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 234,994      $ —        $ 234,994      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

23


Table of Contents

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

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.

The Company has segregated all financial assets 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)

   June 30, 2018      Level 1      Level 2      Level 3  

Assets

           

Impaired loans

   $ 1,170      $ —        $ —        $ 1,170  

Repossessed assets

     492        —          —          492  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,662      $ —        $ —        $ 1,662  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

            Fair Value Measurements Using  

(dollars in thousands)

   December 31, 2017      Level 1      Level 2      Level 3  

Assets

           

Impaired loans

   $ 1,486      $ —        $ —        $ 1,486  

Repossessed assets

     728        —          —          728  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,214      $ —        $ —        $ 2,214  
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table shows significant observable inputs used in the fair value measurement of Level 3 assets.

 

(dollars in thousands)

  Fair
Value
   

Valuation Technique

 

Unobservable

Inputs

  Range of
Discounts
    Weighted
Average
Discount
 

As of June 30, 2018:

         

Impaired loans

  $ 1,170     Third party appraisals and discounted cash flows   Collateral discounts and discount rates     0% - 93%       34

Repossessed assets

  $ 492     Third party appraisals, sales contracts, broker price opinions   Collateral discounts and estimated costs to sell     6% - 100%       45

 

24


Table of Contents

(dollars in thousands)

   Fair
Value
    

Valuation Technique

  

Unobservable

Inputs

   Range of
Discounts
     Weighted
Average
Discount
 

As of December 31, 2017:

              

Impaired loans

   $ 1,486      Third party appraisals and discounted cash flows    Collateral discounts and discount rates      0% - 100%        57

Repossessed assets

   $ 728      Third party appraisals, sales contracts, broker price opinions    Collateral discounts and estimated costs to sell      6% - 100%        28

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, 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 first 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.

 

25


Table of Contents

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

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

 

            Fair Value Measurements at June 30, 2018  
     Carrying                              

(dollars in thousands)

   Amount      Total      Level 1      Level 2      Level 3  

Financial Assets

              

Cash and cash equivalents

   $ 80,489      $ 80,489      $ 80,489      $ —        $ —    

Interest-bearing deposits in banks

     1,429        1,429        1,429        —          —    

Investment securities available for sale

     264,259        264,259        —          264,259        —    

Investment securities held to maturity

     12,869        12,850        —          12,850        —    

Mortgage loans held for sale

     9,711        9,711        —          9,711        —    

Loans, net

     1,610,706        1,597,731        —          1,596,561        1,170  

Cash surrender value of BOLI

     29,228        29,228        29,228        —          —    

Financial Liabilities

              

Deposits

   $ 1,788,545      $ 1,785,630      $ —        $ 1,785,630      $ —    

Short-term FHLB advances

     3,578        3,578        3,578        —          —    

Long-term FHLB advances

     66,396        65,272        —          65,272        —    

 

            Fair Value Measurements at December 31, 2017  
     Carrying                              

(dollars in thousands)

   Amount      Total      Level 1      Level 2      Level 3  

Financial Assets

              

Cash and cash equivalents

   $ 150,418      $ 150,418      $ 150,418      $ —        $ —    

Interest-bearing deposits in banks

     2,421        2,421        2,421        —          —    

Investment securities available for sale

     234,993        234,993        —          234,993        —    

Investment securities held to maturity

     13,034        13,055        —          13,055        —    

Mortgage loans held for sale

     5,873        5,873        —          5,873        —    

Loans, net

     1,642,987        1,642,634        —          1,641,148        1,486  

Cash surrender value of BOLI

     28,904        28,904        28,904        —          —    

Financial Liabilities

              

Deposits

   $ 1,866,227      $ 1,864,735      $ —        $ 1,864,735      $ —    

Short-term FHLB advances

     3,642        3,642        3,642        —          —    

Long-term FHLB advances

     68,183        67,143        —          67,143        —    

 

26


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, 2017 through June 30, 2018 and on its results of operations for the three and six months ended June 30, 2018 and June 30, 2017. 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, 2017. 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 second quarter of 2018, the Company earned $7.8 million, an increase of $3.3 million, or 73.3%, compared to the second quarter of 2017. Diluted earnings per share for the second quarter of 2018 were $0.84, an increase of $0.22, or 35.5%, compared to the second quarter of 2017. The second quarter of 2018 includes merger expenses related to the acquisition of St. Martin Bancshares, Inc. (“SMB”) totaling $894,000, net of taxes. The second quarter of 2017 includes a net loss of $416,000 on the sale of assets, net of taxes, due primarily from the write down of a closed banking center.

During the six months ended June 30, 2018, the Company earned $15.2 million, an increase of $5.7 million, or 60.6%, compared to the six months ended June 30, 2017. Diluted earnings per share for the six months ended June 30, 2018 were $1.64, an increase of $0.33, or 25.2%, compared to the six months ended June 30, 2017. The six months ended June 30, 2018 includes merger expenses related to the acquisition of SMB totaling $1.6 million, net of taxes, and the banking center write down noted above.

Key components of the Company’s performance during the three and six months ended June 30, 2018 include:

 

 

Assets totaled $2.2 billion as of June 30, 2018, a decrease of $68.1 million, or 3.1%, from December 31, 2017.

 

 

Loans as of June 30, 2018 were $1.6 billion, a decrease of $32.1 million, or 1.9%, from December 31, 2017.

 

 

Investment securities totaled $277.1 million as of June 30, 2018, an increase of $29.1 million, or 11.7%, from December 31, 2017.

 

 

Deposits totaled $1.8 billion as of June 30, 2018, a decrease of $77.7 million, or 4.2%, from December 31, 2017.

 

 

Interest income increased $8.2 million, or 47.0%, in the second quarter of 2018 compared to the second quarter of 2017. For the six months ended June 30, 2018, interest income increased $15.5 million, or 44.7%, compared to the six months ended June 30, 2017. The increases in 2018 were driven primarily by the addition of the interest-earning assets acquired from SMB.

 

27


Table of Contents
 

Interest expense increased $737,000, or 49.1%, in the second quarter of 2018 compared to the second quarter of 2017. For the six months ended June 30, 2018, interest expense increased $1.6 million, or 54.0%, compared to the six months ended June 30, 2017. The increase in 2018 was primarily the result of the addition of the interest-bearing liabilities acquired from SMB.

 

 

The provision for loan losses totaled $581,000 for the second quarter of 2018, an increase of $431,000, or 287.1%, compared to the second quarter of 2017. At June 30, 2018, the Company’s ratio of the allowance for loan losses to total loans was 0.92%, compared to 1.07% at June 30, 2017. Excluding Acquired Loans, the ratio of the allowance for loan losses to total loans was 1.40% at both June 30, 2018 and June 30, 2017. The Company recorded $1.4 million in net loan charge-offs for the first six months of 2018, compared to net loan recoveries of $42,000 for the first six months of 2017.

 

 

Noninterest income for the second quarter of 2018 increased $1.2 million, or 54.5%, compared to the second quarter of 2017. For the six months ended June 30, 2018, noninterest income increased $1.8 million, or 36.8%, compared to the six months ended June 30, 2017. The second quarter of 2017 includes a $449,000 (pre-tax) write down on a closed banking center in Vicksburg, Mississippi. The increase for the comparative quarters resulted primarily from additional service fees and charges and bank card fees due to the SMB acquisition (up $529,000 and $429,000, respectively) and the absence of a net loss on the sale of assets totaling $460,000 (pre-tax) primarily due to the write down of a closed banking center, which were partially offset by decreases in other income (down $154,000 due to lower recoveries on acquired assets) and gains on the sale of mortgage loans (down $127,000). The increase in the six month comparative periods resulted primarily from additional service fees and charges and bank card fees due to the SMB acquisition (up $1.2 million and $845,000, respectively), which were partially offset by decreases in gains on the sale of mortgage loans (down $208,000).

 

 

Noninterest expense for the second quarter of 2018 increased $5.3 million, or 47.7%, compared to the second quarter of 2017. Noninterest expense for the six months ended June 30, 2018 increased $9.8 million, or 44.5%, compared to the six months ended June 30, 2017. Noninterest expense includes merger-related expenses, which totaled $1.1 million (pre-tax) for the three months ended June 30, 2018 and $2.0 million (pre-tax) for the six months ended June 30, 2018. The increases in noninterest expense related primarily to the growth of the Company’s employee base, higher occupancy and data processing costs due to the SMB acquisition.

FINANCIAL CONDITION

Loans, Asset Quality and Allowance for Loan Losses

Loans – Loans outstanding as of June 30, 2018 were $1.6 billion, a decrease of $32.1 million from December 31, 2017. Growth in originated loans of 4.9% (9.8% annualized) during the first six months of 2018 was offset by reductions in Acquired Loan balances.

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

 

     June 30,      December 31,      Increase/(Decrease)  

(dollars in thousands)

   2018      2017      Amount      Percent  

Real estate loans:

           

One- to four-family first mortgage

   $ 458,430      $ 477,211      $ (18,781      (3.9 )% 

Home equity loans and lines

     90,230        94,445        (4,215      (4.5

Commercial real estate

     604,739        611,358        (6,619      (1.1

Construction and land

     180,635        177,263        3,372        1.9  

Multi-family residential

     47,921        50,978        (3,057      (6.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     1,381,955        1,411,255        (29,300      (2.1
  

 

 

    

 

 

       

Other loans:

           

Commercial and industrial

     185,016        185,284        (268      (0.1

Consumer

     58,708        61,256        (2,548      (4.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     243,724        246,540        (2,816      (1.1
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 1,625,679      $ 1,657,795      $ (32,116      (1.9 )% 
  

 

 

    

 

 

    

 

 

    

 

 

 

 

28


Table of Contents

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 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 their 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 initially recorded at fair value less estimated costs to sell. 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 loans, multi-family residential loans, 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 at the bank. The Company typically orders an “as is” valuation for collateral property if a loan is in a criticized loan classification. The Board of Directors is provided with monthly reports on impaired loans. As of June 30, 2018 and December 31, 2017, loans individually evaluated for impairment, excluding Acquired Loans, amounted to $1.9 million and $3.5 million, respectively. As of June 30, 2018 and December 31, 2017, acquired impaired loans (loans considered to have deteriorated credit quality at the time of acquisition) amounted to $11.9 million and $14.2 million, respectively. As of June 30, 2018 and December 31, 2017, substandard loans, excluding Acquired Loans, amounted to $21.8 million and $27.0 million, respectively. The amount of the allowance for loan losses allocated to substandard loans originated by Home Bank totaled $694,000 as of June 30, 2018 and $2.0 million as of December 31, 2017. The amount of the allowance for loan losses allocated to Acquired Loans totaled $1.1 million and $504,000, respectively, at such dates. There were no assets classified as doubtful or loss as of June 30, 2018 or December 31, 2017.

 

29


Table of Contents

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.

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

 

     June 30, 2018      December 31, 2017  

(dollars in thousands)

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

Nonaccrual loans(2):

                 

Real estate loans:

                 

One- to four-family first mortgage

   $ 2,957      $ 1,544      $ 4,501      $ 2,006      $ 1,167      $ 3,173  

Home equity loans and lines

     1,678        157        1,835        1,434        108        1,542  

Commercial real estate

     8,659        463        9,122        8,662        95        8,757  

Construction and land

     6        379        385        200        249        449  

Multi-family residential

     —          —          —          —          —          —    

Other loans:

                 

Commercial and industrial

     5,087        883        5,970        9,678        932        10,610  

Consumer

     161        270        431        399        103        502  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

     18,548        3,696        22,244        22,379        2,654        25,033  

Accruing loans 90 days or more past due

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming loans

     18,548        3,696        22,244        22,379        2,654        25,033  

Foreclosed assets

     86        406        492        144        584        728  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

     18,634        4,102        22,736        22,523        3,238        25,761  

 

30


Table of Contents
     June 30, 2018     December 31, 2017  

(dollars in thousands)

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

Performing troubled debt restructurings

     2,717        1,054        3,771       1,516        1,020        2,536  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total nonperforming assets and troubled debt restructurings

   $ 21,351      $ 5,156      $ 26,507     $ 24,039      $ 4,258      $ 28,297  
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Nonperforming loans to total loans

           1.37           1.51

Nonperforming loans to total assets

           1.03           1.12

Nonperforming assets to total assets

           1.05           1.16

 

(1) 

Table excludes Acquired Loans, which were being accounted for under ASC 310-30 because they continue to earn interest from accretable yield regardless of their status as past due or otherwise not in compliance with their contractual terms. Acquired Loans with deteriorated credit quality, which were being accounted for under ASC 310-30 and which were 90 days or more past due, totaled $7.1 million and $4.3 million as of June 30, 2018 and December 31, 2017, respectively.

(2) 

Nonaccrual loans include originated restructured loans placed on nonaccrual totaling $10.4 million and $7.5 million at June 30, 2018 and December 31, 2017, respectively. Acquired restructured loans placed on nonaccrual totaled $949,000 and $353,000 at June 30, 2018 and December 31, 2017, respectively.

The Company recorded net loan recoveries for the second quarter of 2018 of $123,000 and net loan charge-offs for the six months ended June 30, 2018 of $1.4 million. The Company recorded net loan charge-offs for the second quarter of 2017 of $58,000 and net loan recoveries for the six months ended June 30, 2017 of $42,000.

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.

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 5 to the Unaudited Consolidated Financial Statements for additional information concerning our allowance for Acquired Loans.

 

31


Table of Contents

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. 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. As of June 30, 2018 and December 31, 2017, $1.1 million and $504,000, respectively, of our allowance for loan losses was allocated to Acquired Loans.

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 six months of 2018.

 

(dollars in thousands)

   Originated      Acquired      Total  

Balance, December 31, 2017

   $ 14,303      $ 504      $ 14,807  

Provision charged to operations

     904        641        1,545  

Loans charged off

     (1,545      —          (1,545

Recoveries on charged off loans

     166        —          166  
  

 

 

    

 

 

    

 

 

 

Balance, June 30, 2018

   $ 13,828      $ 1,145      $ 14,973  
  

 

 

    

 

 

    

 

 

 

At June 30, 2018, the Company’s ratio of allowance for loan losses to total loans was 0.92%, compared to 0.89% and 1.07% at December 31, 2017 and June 30, 2017, respectively. Excluding Acquired Loans, the ratio of allowance for loan losses to total loans was 1.40% at June 30, 2018, compared to 1.52% and 1.40% at December 31, 2017 and June 30, 2017, respectively.

The allowance for loan losses attributable to originated direct energy-related loans totaled 2.61% of the outstanding balance of energy-related loans at June 30, 2018, compared to 2.49% and 1.34% at December 31, 2017 and June 30, 2017, respectively.

Investment Securities

The Company’s investment securities portfolio totaled $277.1 million as of June 30, 2018, an increase of $29.1 million, or 11.7%, from December 31, 2017. As of June 30, 2018, the Company had a net unrealized loss on its available for sale investment securities portfolio of $4.5 million, compared to a net unrealized loss of $1.5 million as of December 31, 2017.

The following table summarizes activity in the Company’s investment securities portfolio during the first six months of 2018.

 

(dollars in thousands)

   Available for Sale      Held to Maturity  

Balance, December 31, 2017

   $ 234,993      $ 13,034  

Purchases

     58,268        —    

Sales

     —          —    

Principal maturities, prepayments and calls

     (25,174      —    

Amortization of premiums and accretion of discounts

     (818      (165

Decrease in market value

     (3,010      —    
  

 

 

    

 

 

 

Balance, June 30, 2018

   $ 264,259      $ 12,869  
  

 

 

    

 

 

 

 

32


Table of Contents

Funding Sources

Deposits – Deposits totaled $1.8 billion as of June 30, 2018, a decrease of $77.7 million, or 4.2%, compared to December 31, 2017. Core deposits (i.e. checking, savings and money market accounts) totaled $1.4 billion as of June 30, 2018, a decrease of $40.6 million, or 2.7%, compared to December 31, 2017. Certificates of deposit totaled $352.0 million as of June 30, 2018, a decrease of $37.1 million, or 9.5%, compared to December 31, 2017. Management anticipates that to retain existing deposits and attract new deposit inflows further deposit rate increases are likely.

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

 

     June 30,      December 31,      Increase/(Decrease)  

(dollars in thousands)

   2018      2017      Amount      Percent  

Demand deposit

   $ 455,676      $ 461,999      $ (6,323      (1.4 )% 

Savings

     210,715        217,639        (6,924      (3.2

Money market

     291,262        306,509        (15,247      (5.0

NOW

     478,843        490,924        (12,081      (2.5

Certificates of deposit

     352,049        389,156        (37,107      (9.5
  

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 1,788,545      $ 1,866,227      $ (77,682      (4.2 )% 
  

 

 

    

 

 

    

 

 

    

 

 

 

Federal Home Loan Bank Advances – Short-term FHLB advances totaled $3.6 million as of June 30, 2018, a decrease of $64,000, or 1.8%, compared to $3.6 million as of December 31, 2017. Long-term FHLB advances totaled $66.4 million as of June 30, 2018, a decrease of $1.8 million, or 2.6%, compared to $68.2 million as of December 31, 2017.

Shareholders’ Equity – Shareholders’ equity increased $11.5 million, or 4.1%, from $277.9 million as of December 31, 2017 to $289.4 million as of June 30, 2018.

As of June 30, 2018, the Company and the Bank had regulatory capital amounts that were well in excess of regulatory requirements. The following table presents actual and required capital ratios for the Company and the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of June 30, 2018 based on the phase-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital Rules have been fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.

 

     Actual     Minimum Capital
Required – Basel
III Phase-In
Schedule
    Minimum Capital
Required – Basel
III Fully Phased-In
    To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 

(dollars in thousands)

   Amount      Ratio     Amount      Ratio     Amount      Ratio     Amount      Ratio  

Company:

                    

Tier 1 risk-based capital

   $ 225,864        14.36   $ 123,833        7.875   $ 133,661        8.50   $ N/A        N/A  

Total risk-based capital

     240,837        15.32       155,282        9.875       165,110        10.50       N/A        N/A  

Tier 1 leverage capital

     225,864        10.77       83,908        4.00       83,908        4.00       N/A        N/A  
     Actual     Minimum Capital
Required – Basel III
Phase-In

Schedule
    Minimum Capital
Required – Basel

III Fully Phased-In
    To Be Well
Capitalized Under

Prompt Corrective
Action Provisions
 

(dollars in thousands)

   Amount      Ratio     Amount      Ratio     Amount      Ratio     Amount      Ratio  

Bank:

                    

Common equity Tier 1 capital (to risk-weighted assets)

   $ 212,960        13.57   $ 100,061        6.375   $ 109,871        7.00   $ 102,023        6.50

Tier 1 risk-based capital

     212,960        13.57       123,605        7.875       133,415        8.50       125,567        8.00  

Total risk-based capital

     227,932        14.52       154,997        9.875       164,807        10.50       156,959        10.00  

Tier 1 leverage capital

     212,960        10.16       83,805        4.00       83,805        4.00       104,757        5.00  

 

33


Table of Contents

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 June 30, 2018, cash and cash equivalents totaled $80.5 million. At such date, investment securities available for sale totaled $264.3 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 June 30, 2018, certificates of deposit maturing within the next 12 months totaled $215.2 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 June 30, 2018, the average balance of outstanding FHLB advances was $70.3 million. As of June 30, 2018, the Company had $70.0 million in total outstanding FHLB advances and had $740.1 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. 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. 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 June 30, 2018.

 

Shift in Interest Rates

(in bps)

  

% Change in Projected

Net Interest Income

+300

   2.3%

+200

   1.8

+100

   1.1

 

34


Table of Contents

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 repricing, 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 June 30, 2018 and December 31, 2017.

 

     Contract Amount  

(dollars in thousands)

   June 30,
2018
     December 31,
2017
 

Standby letters of credit

   $ 4,425      $ 6,620  

Available portion of lines of credit

     161,013        203,367  

Undisbursed portion of loans in process

     107,265        78,578  

Commitments to originate loans

     107,239        96,183  

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 second quarter of 2018, the Company earned $7.8 million, an increase of $3.3 million, or 73.3%, compared to the second quarter of 2017. Diluted earnings per share for the second quarter of 2018 were $0.84, an increase of $0.22, or 35.5%, compared to the second quarter of 2017. The second quarter of 2018 includes merger expenses totaling $894,000, net of taxes, related to the acquisition of SMB and the second quarter of 2017 includes a write down on the closure of a banking center totaling $292,000, net of taxes.

During the six months ended June 30, 2018, the Company earned $15.2 million, an increase of $5.7 million, or 60.6%, compared to the six months ended June 30, 2017. Diluted earnings per share for the six months ended June 30, 2018 were $1.64, an increase of $0.33, or 25.2%, compared to the six months ended June 30, 2017. The six months ended June 30, 2018 includes merger expenses totaling $1.6 million, net of taxes, related to the acquisition of SMB and the six months ended June 30, 2017 includes a net loss totaling $45,000, net of taxes, resulting from a write down on a banking center, which closed in the second quarter of 2017 and a gain on the sale of a banking center in the first quarter of 2017.

 

35


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 4.51% and 4.20% for the three months ended June 30, 2018 and June 30, 2017, respectively, and 4.42% and 4.24% for the six months ended June 30, 2018 and June 30, 2017, respectively. The Company’s tax-equivalent net interest margin, which is net interest income as a percentage of average interest-earning assets, was 4.69% and 4.35% for the three months ended June 30, 2018 and June 30, 2017, respectively, 4.59% and 4.38% six months ended June 30, 2018 and June 30, 2017, respectively.

Net interest income totaled $23.3 million for the three months ended June 30, 2018, an increase of $7.4 million, or 46.8%, compared to the three months ended June 30, 2017. For the six months ended June 30, 2018, net interest income totaled $45.8 million, an increase of $14.0 million, or 43.9%, compared to the six months ended June 30, 2017. The addition of SMB’s interest-earning assets accounted for the vast majority of the increases in both the three and six-month periods ended June 30, 2018 over the comparable periods.

The following tables set 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 21% for 2018 and 35% for 2017.

 

     Three Months Ended June 30,  
     2018     2017  

(dollars in thousands)

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

Interest-earning assets:

                

Loans receivable(1)

                

Originated loans

   $ 938,453      $ 13,061        5.53   $ 908,958      $ 11,502        5.03

Acquired loans

     695,857        10,466        5.98       313,367        4,665        5.93  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total loans receivable(1)

     1,634,310        23,527        5.72       1,222,325        16,167        5.26  

Investment securities

                

Taxable

     247,304        1,531        2.48       174,638        959        2.20  

Tax-exempt (TE)

     34,694        179        2.61       30,937        156        3.11  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total investment securities

     281,998        1,710        2.49       205,575        1,115        2.33  

Other interest-earning assets

     65,402        338        2.07       32,744        117        1.43  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets (TE)

     1,981,710        25,575        5.14       1,460,644        17,399        4.76  

Noninterest-earning assets

     182,954             101,766        
  

 

 

         

 

 

       

Total assets

   $ 2,164,664           $ 1,562,410      $       
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Deposits:

                

Savings, checking and money market

   $ 992,449      $ 1,029        0.42   $ 695,828      $ 486        0.28

Certificates of deposit

     354,597        897        1.02       290,032        663        0.92  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

     1,347,046        1,926        0.57       985,860        1,149        0.47  

 

36


Table of Contents

Short-term FHLB advances

     3,586        16        1.81       14,498        31        0.84  

Long term FHLB advances

     66,690        296        1.77       70,325        321        1.83  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     1,417,322        2,238        0.63       1,070,683        1,501        0.56  

Noninterest-bearing liabilities

     460,860             304,096        
  

 

 

         

 

 

       

Total liabilities

     1,878,182             1,374,779        

Shareholders’ equity

     286,482             187,631        
  

 

 

         

 

 

       

Total liabilities and shareholders’ equity

   $ 2,164,664           $ 1,562,410        
  

 

 

         

 

 

       

Net interest-earning assets

   $ 564,388           $ 389,961        
  

 

 

         

 

 

       

Net interest spread (TE)

      $ 23,337        4.51      $ 15,898        4.20
     

 

 

         

 

 

    

Net interest margin (TE)

           4.69           4.35

 

     Six Months Ended June 30,  
     2018     2017  

(dollars in thousands)

   Average
Balance
     Interest      Average
Yield/

Rate (1)
    Average
Balance
     Interest      Average
Yield/

Rate(1)
 

Interest-earning assets:

                

Loans receivable(1)

                

Originated loans

   $ 924,740      $ 25,338        5.47   $ 904,950      $ 22,824        5.03

Acquired loans

     716,130        20,993        5.85       321,416        9,587        5.96  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total loans receivable(1)

     1,640,870        46,331        5.64       1,226,366        32,411        5.28  

Investment securities

                

Taxable

     235,409        2,840        2.41       171,198        1,824        2.13  

Tax-exempt (TE)

     35,564        365        2.60       31,818        319        3.08  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total investment securities

     270,973        3,205        2.44       203,016        2,143        2.28  

Other interest-earning assets

     84,266        765        1.83       28,838        208        1.46  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets (TE)

     1,996,109        50,301        5.04       1,458,220        34,762        4.78  

Noninterest-earning assets

     188,567             103,626        
  

 

 

         

 

 

       

Total assets

   $ 2,184,676           $ 1,561,846      $       
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Deposits:

                

Savings, checking and money market

   $ 1,001,663      $ 2,042        0.41   $ 690,350      $ 901        0.26

Certificates of deposit

     365,219        1,787        0.99       283,470        1,241        0.88  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

     1,366,882        3,829        0.56       973,820        2,142        0.44  

Short-term FHLB advances

     3,603        33        1.82       27,249        94        0.69  

Long term FHLB advances

     67,130        596        1.78       74,316        659        1.77  
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     1,437,615        4,458        0.62       1,075,385        2,895        0.54  

Noninterest-bearing liabilities

     462,881             301,211        
  

 

 

         

 

 

       

Total liabilities

     1,900,496             1,376,596        

Shareholders’ equity

     284,180             185,250        
  

 

 

         

 

 

       

Total liabilities and shareholders’ equity

   $ 2,184,676           $ 1,561,846        
  

 

 

         

 

 

       

Net interest-earning assets

   $ 558,494           $ 382,835        
  

 

 

         

 

 

       

Net interest spread (TE)

      $ 45,843        4.42      $ 31,867        4.24
     

 

 

         

 

 

    

Net interest margin (TE)

           4.59           4.38

 

(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.

 

37


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     For the Six Months Ended  
     June 30,     June 30,  
     2018 Compared to 2017
Change Attributable To
    2018 Compared to 2017
Change Attributable To
 
                  Total                  Total  
                  Increase                  Increase  

(dollars in thousands)

   Rate      Volume     (Decrease)     Rate      Volume     (Decrease)  

Interest income:

              

Loans receivable

   $ 1,630      $ 5,730     $ 7,360     $ 2,619      $ 11,301     $ 13,920  

Investment securities

     125        470       595       242        820       1,062  

Other interest-earning assets

     78        143       221       104        453       557  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest income

     1,833        6,343       8,176       2,965        12,574       15,539  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Interest expense:

              

Savings, checking and money market accounts

     302        241       543       649        492       1,141  

Certificates of deposit

     78        156       234       166        380       546  

FHLB advances

     13        (53     (40     90        (214     (124
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

     393        344       737       905        658       1,563  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Increase (decrease) in net interest income

   $ 1,440      $ 5,999     $ 7,439     $ 2,060      $ 11,916     $ 13,976  
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Provision for Loan Losses – For the quarter ended June 30, 2018, the Company recorded a provision for loan losses of $581,000, which was 287.1% higher than the $150,000 recorded for the same period in 2017. For the six months ended June 30, 2018, the provision for loan losses totaled $1.5 million, which was 238.2% higher than the $457,000 recorded for the same period in 2017. The increase in provision for the first six month period ended June 30, 2018 over the comparable period in the prior year resulted primarily due to growth in the loan portfolio.

The Company recorded net loan recoveries of $123,000 during the second quarter of 2018, compared to $58,000 of net loan charge-offs in the second quarter of 2017. The Company recorded net loan charge-offs of $1.4 million during the six months ended June 30, 2018 and net loan recoveries of $42,000 for the six months ended June 30, 2017. The increase in net loan charge-offs for the six months ended June 30, 2018 resulted primarily from two loan relationships identified as problem credits in prior periods.

As of June 30, 2018, the Company’s ratio of allowance for loan losses to total loans was 0.92%, compared to 0.89% and 1.07% at December 31, 2017 and June 30, 2017, respectively. Excluding Acquired Loans, the ratio of the allowance for loan losses to total loans was 1.40% at June 30, 2018, compared to 1.52% and 1.40% at December 31, 2017 and June 30, 2017, respectively. The ratio of nonperforming loans to total assets was 1.03% at June 30, 2018, compared to 1.12% at December 31, 2017. The reduction in nonperforming loans to total assets related primarily to one loan relationship totaling $3.6 million returning to accrual status and loan payoffs.

Noninterest Income – The Company’s noninterest income was $3.3 million for the quarter ended June 30, 2018, $1.2 million, or 54.5%, higher than the $2.2 million earned for the same period in 2017. The second quarter of 2017 includes a $449,000 (pre-tax) write down on a closed banking center in Vicksburg, Mississippi. The

 

38


Table of Contents

increase for the comparative quarters resulted primarily from additional service fees and charges and bank card fees due to the SMB acquisition (up $529,000 and $429,000, respectively) and the absence of a net loss totaling $460,000 primarily due to the write down on a closed banking center and sale of assets, which were partially offset by decreases in other income (down $154,000 due to lower recoveries on acquired assets) and gains on sale of mortgage loans (down $127,000).

Noninterest income was $6.8 million for the six months ended June 30, 2018, $1.8 million, or 36.8%, higher than the $5.0 million earned for the same period of 2017. The six months ended June 30, 2017 includes a net loss of $69,000 resulting from a $449,000 (pre-tax) write down on a closed banking center in Vicksburg, Mississippi and a $380,000 (pre-tax) gain on the sale of a banking center in the first quarter of 2017. The increase for the comparative six month periods resulted primarily from additional service fees and charges and bank card fees due to the SMB acquisition (up $1.2 million and $845,000, respectively), which were partially offset by decreases in gains on the sale of mortgage loans (down $208,000).

Noninterest Expense – The Company’s noninterest expense was $16.3 million for the three months ended June 30, 2018, $5.3 million, or 47.7%, higher than the $11.1 million recorded for the same period in 2017. Noninterest expense for the second quarter of 2018 includes merger-related expenses totaling $1.1 million (pre-tax). The increase in noninterest expense related primarily to the growth of the Company’s employee base, higher occupancy and data processing costs due to the SMB acquisition.

Noninterest expense was $31.9 million for the six months ended June 30, 2018, $9.8 million, or 44.5%, higher than the $22.1 million for the same period of 2017. Noninterest expense includes merger-related expenses totaling $2.0 million (pre-tax) for the six months ended June 30, 2018. The increase related primarily to the growth of the Company’s employee base, higher occupancy and data processing costs due to the SMB acquisition.

Income Taxes For the quarters ended June 30, 2018 and June 30, 2017, the Company incurred income tax expense of $2.0 million and $2.4 million, respectively. The Company’s effective tax rate was 20.5% and 34.6% during the second quarters of 2018 and 2017, respectively. For the six months ended June 30, 2018 and June 30, 2017, the Company incurred income tax expense of $4.0 million and $4.8 million, respectively. The lower effective tax rate recorded in 2018 was the result of the Tax Cuts and Jobs Act of 2017 (the “Tax Act”). The Tax Act reduced the federal corporate statutory tax rate from 35% to 21%. 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, merger-related expenses, 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, 2017, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset/Liability Management and Market Risk”. Additional information at June 30, 2018 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.

 

39


Table of Contents

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 second quarter of 2018 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, 2017 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 plans 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)
 

April 1 – April 30, 2018

     —        $ —          —          366,928  

May 1 – May 31, 2018

     18        44.21        18        366,910  

June 1 – June 30, 2018

     1,018        44.92        1,018        365,892  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,036      $ 44.90        1,036        365,892  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

On June 7, 2013, the Company announced the commencement of a stock repurchase program. Under the 2013 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. On April 26, 2016, the Company announced a new stock repurchase program. Under the 2016 plan, the Company can repurchase up to 365,000 shares, or approximately 5% of its common stock outstanding at the time of adoption, through open market or privately negotiated transactions.

 

Item 3.

Defaults Upon Senior Securities.

None.

 

Item 4.

Mine Safety Disclosures.

None.

 

Item 5.

Other Information.

None.

 

40


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

 

41


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.
August 7, 2018     By:  

/s/ John W. Bordelon

      John W. Bordelon
      President, Chief Executive Officer and Director
August 7, 2018     By:  

/s/ Joseph B. Zanco

      Joseph B. Zanco
      Executive Vice President and Chief Financial Officer
August 7, 2018     By:  

/s/ Mary H. Hopkins

      Mary H. Hopkins
      Home Bank, N.A. First Vice President and Director of Financial Management

 

42