UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

FORM 10-Q

 

 

 

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

 

For the Quarterly Period ended March 31, 2017

 

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

 

For transition period from ______________________ to___________________

 

Commission File Number 001-35295

 

 

 

Poage Bankshares, Inc.

(Exact Name of Registrant as Specified in Charter)

 

 

 

Maryland   45-3204393
(State of Other Jurisdiction   (I.R.S Employer
of Incorporation)   Identification Number)

 

1500 Carter Avenue, Ashland, KY 41101   41101
(Address of Principal Executive Officer)   (Zip Code)

 

606-324-7196

Registrant’s telephone number, including area code

 

Not Applicable

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

 

 

 

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

 

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

 

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

 

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

 

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

 

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

 

As of May 11, 2017, the number of shares of the Registrant’s common stock, par value $.01 per share, was 3,677,641.

 

     

 

 

POAGE BANKSHARES, INC.

 

Form 10-Q Quarterly Report

 

Table of Contents

 

  PART I. FINANCIAL INFORMATION  
     
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS – POAGE BANKSHARES, INC. 3
     
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 31
     
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK 39
     
ITEM 4. CONTROLS AND PROCEDURES

39

     
  PART II. OTHER INFORMATION  
     
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 41
     
ITEM 4. MINE SAFETY DISCLOSURES 41
     
ITEM 5. OTHER INFORMATION 41
     
ITEM 6. EXHIBITS 41
   
SIGNATURES 42

 

     

 

 

PART I

 

ITEM 1.     FINANCIAL STATEMENTS

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands except per share data)

 

    March 31,     December 31,  
    2017     2016  
ASSETS                
Cash and due from financial institutions   $ 31,867     $ 24,389  
Interest-bearing deposits in other financial institutions     1,992       1,992  
Securities available for sale     59,208       58,261  
Loans held for sale     441       611  
Loans, net of allowance of $2,463 and $2,349     338,160       343,921  
Restricted stock, at cost     3,276       3,276  
Other real estate owned, net     864       718  
Premises and equipment, net     10,997       11,115  
Company owned life insurance     7,163       7,121  
Accrued interest receivable     1,400       1,397  
Goodwill     1,277       1,277  
Other intangible assets, net     920       1,006  
Deferred tax asset, net     1,306       1,454  
Other assets     1,887       1,927  
Total assets   $ 460,758     $ 458,465  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY                
Deposits                
Non-interest bearing   $ 53,707     $ 52,288  
Interest bearing     323,247       322,420  
Total deposits     376,954       374,708  
Federal Home Loan Bank advances     8,794       9,332  
Subordinated debenture     2,841       2,825  
Accrued interest payable     70       52  
Other liabilities     3,258       2,847  
Total liabilities     391,917       389,764  
                 
Commitments and contingent liabilities     -       -  
                 
Shareholders' equity                
Common stock, $.01 par value, 30,000,000 shares authorized, 3,683,956 and 3,704,704 issued and outstanding at March 31, 2017 and December 31, 2016, respectively     37       37  
Additional paid-in-capital     35,322       35,742  
Retained earnings     35,306       35,065  
Unearned Employee Stock Ownership Plan (ESOP) shares     (1,956 )     (1,990 )
Accumulated other comprehensive income (loss)     132       (153 )
Total shareholders' equity     68,841       68,701  
Total liabilities and shareholders' equity   $ 460,758     $ 458,465  

 

See notes to unaudited consolidated financial statements.

 

  3  

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands except per share data)  

 

    Three months ended  
    March 31,  
    2017     2016  
Interest and dividend income                
Loans, including fees   $ 4,318     $ 4,318  
Taxable securities     224       256  
Tax-exempt securities     116       110  
Federal funds sold and other     90       50  
      4,748       4,734  
Interest expense                
Deposits     582       472  
Federal Home Loan Bank advances and other     84       91  
      666       563  
Net interest income     4,082       4,171  
                 
Provision for loan losses     353       375  
Net interest income after provision for loan losses     3,729       3,796  
                 
Non-interest income                
Service charges on deposits     476       494  
Other service charges     15       13  
Net gain on disposal of land and equipment     16       92  
Loan servicing fees     82       66  
Gains on mortgage loans sold, net     17       42  
Income from company owned life insurance     42       45  
Other     5       6  
      653       758  
Non-interest expense                
Salaries and employee benefits     1,825       1,878  
Occupancy and equipment     474       453  
Data processing     575       707  
Federal deposit insurance     35       64  
Loan processing and collection     86       75  
Foreclosed assets, net     93       54  
Advertising     114       48  
Professional fees     79       121  
Other taxes     120       108  
Director fees and expenses     40       57  
Amortization of intangible assets     86       87  
Other     248       226  
      3,775       3,878  
Income before income taxes     607       676  
Income tax expense     144       177  
Net income   $ 463     $ 499  
Earnings per common share:                
Basic   $ 0.13     $ 0.14  
Dilutive     0.13       0.14  
Dividend per share   $ 0.06     $ 0.06  

 

See notes to unaudited consolidated financial statements.

 

  4  

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollar amounts in thousands except per share data)

 

    Three months ended  
    March 31,  
    2017     2016  
             
Net income   $ 463     $ 499  
Other comprehensive income:                
Unrealized holding gains on available for sale securities     432       392  
Reclassification adjustments for (gains) losses recognized in income     -       -  
Net unrealized holding gains on available for sale securities     432       392  
Tax effect     (147 )     (133 )
Other comprehensive income     285       259  
Comprehensive income   $ 748     $ 758  

 

See notes to unaudited consolidated financial statements.

 

  5  

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

(Dollar amounts in thousands except per share data)

 

                            Accumulated        
          Additional           Unearned     Other     Total  
    Common     Paid-In     Retained     ESOP     Comprehensive     Shareholders'  
    Stock     Capital     Earnings     Shares     Income     Equity  
Balances,  January 1, 2017   $ 37     $ 35,742     $ 35,065     $ (1,990 )   $ (153 )   $ 68,701  
Net income     -       -       463       -       -       463  
Stock repurchases, 27,529 shares repurchased     -       (528 )     -       -       -       (528 )
Dividends paid ($0.06/share)     -       -       (222 )     -       -       (222 )
ESOP compensation earned     -       32       -       34       -       66  
Stock based compensation expense     -       76       -       -       -       76  
Other comprehensive income     -       -       -       -       285       285  
Balances, March 31, 2017   $ 37     $ 35,322     $ 35,306     $ (1,956 )   $ 132     $ 68,841  

 

See notes to unaudited consolidated financial statements.

 

  6  

 

 

POAGE BANKSHARES, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands except per share data)

 

    Three months ended  
    March 31,  
    2017     2016  
Operating activities:                
Net income   $ 463     $ 499  
Adjustments to reconcile net income to net cash from operating activities:                
Depreciation     188       183  
Provision for loan losses     353       375  
ESOP compensation expense     66       58  
Stock based compensation expense     76       148  
Gain on sale of premises and equipment     (16 )     (92 )
Loss on sale and write-downs of other real estate owned     69       8  
Amortization of core deposit intangible     86       87  
Accretion of fair value adjustments related to loans     (110 )     (222 )
Accretion of fair value adjustments related to deposits     (16 )     (16 )
Amortization of fair value related to subordinated debenture     16       16  
Net amortization on securities     85       98  
Deferred income tax expense     1       140  
Net gain on mortgage banking activities     (17 )     (42 )
Origination of loans held for sale     (1,306 )     (1,472 )
Proceeds from loans held for sale     1,493       1,536  
Increase in cash value of life insurance     (42 )     (45 )
Change in asset and liabilities, net assets and liabilities acquired:                
Accrued interest receivable     (3 )     (123 )
Other assets     60       272  
Accrued interest payable     18       30  
Other liabilities     411       588  
Net cash provided by operating activities     1,875       2,026  
                 
Investing activities:                
Securities available for sale:                
Proceeds from maturities     140       -  
Purchases     (2,497 )     (4,046 )
Principal payments received     1,757       1,640  
Loan originations and principal payments on loans, net     5,056       (11,355 )
Proceeds from the sale of other real estate owned     227       69  
Proceeds from the sale of premises and equipment     54       -  
Purchase of premises and equipment, net     (108 )     (33 )
Net cash used in investing activities     4,629       (13,725 )
                 
Financing activities:                
Net change in deposits     2,262       1,696  
Proceeds from Federal Home Loan Bank borrowings     -       21,000  
Payments on Federal Home Loan Bank borrowings     (538 )     (21,767 )
Cash dividend paid     (222 )     (230 )
Stock repurchases     (528 )     (1,234 )
Net cash provided by financing activities     974       (535 )
                 
Net increase (decrease) in cash and cash equivalents     7,478       (12,234 )
                 
Cash and cash equivalents at beginning of period     24,389       23,876  
                 
Cash and cash equivalents at the end of the period   $ 31,867     $ 11,642  
                 
Additional cash flows and supplementary information:                
Cash paid during the year for:                
Interest on deposits and debt   $ 648     $ 533  
Other real estate owned acquired in settlement of loans   $ 442     $ 425  

 

See notes to unaudited consolidated financial statements

 

  7  

 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

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

 

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

 

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

 

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

 

Recently Adopted Accounting Pronouncements

 

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

 

Newly Issued Accounting Standards Not Yet Effective

 

In May 2014, the FASB issued Accounting Standards Update 2014-09   Revenue from Contracts with Customers (Topic 606) developed as a joint project with the International Accounting Standards Board to remove inconsistencies in revenue requirements and provide a more robust framework for addressing revenue issues. The ASU's core principle is that an entity should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. In August 2015, the FASB issued  Accounting Standards Update 2015-14 , which deferred the effective date by one year (i.e., interim and annual reporting periods beginning after December 15, 2017). The ASU may be adopted using either a modified retrospective method or a full retrospective method. Poage intends to adopt the ASU during the first quarter of 2018, as required, using a modified retrospective approach. Poage’s preliminary analysis suggests that the adoption of this accounting guidance is not expected to have a material impact on the Company's consolidated financial statements as the majority of its revenue stream is generated from financial instruments which are not within the scope of this ASU. However, Poage is still evaluating the impact for other fee-based income. The FASB continues to release new accounting guidance related to the adoption of this ASU and the results of Poage's materiality analysis may change based on conclusions reached as to the application of this new guidance.

 

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

 

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

 

  8  

 

 

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

 

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

 

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

 

  9  

 

 

NOTE 2 - SECURITIES AVAILABLE FOR SALE

 

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

 

          Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
March 31, 2017                                
States and political subdivisions   $ 19,553     $ 348     $ (85 )   $ 19,816  
U.S. Government agencies and sponsored entities     3,500       -       (66 )     3,434  
Government sponsored entities residential mortgage-backed:                                
FHLMC     11,143       88       (33 )     11,198  
FNMA     11,453       47       (30 )     11,470  
Collateralized mortgage obligations     6,128       -       (70 )     6,058  
SBA loan pools     7,232       23       (23 )     7,232  
Total securities   $ 59,009     $ 506     $ (307 )   $ 59,208  

 

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

  

There were no proceeds from sales and calls of securities for the three months ended March 31, 2017 and 2016.

 

The amortized cost and fair value of the securities portfolio at March 31, 2017 are shown in the following table by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately (in thousands):

 

    March 31,  
    2017  
    Amortized     Fair  
    Cost     Value  
             
Within one year   $ 1,532     $ 1,541  
One to five years     9,856       9,871  
Five to ten years     8,565       8,727  
Beyond ten years     3,100       3,111  
Mortgage-backed securities and collateralized mortgage obligations     28,724       28,726  
SBA loan pools     7,232       7,232  
Total   $ 59,009     $ 59,208  

 

  10  

 

 

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

 

    Less Than 12 Months     12 Months or Longer     Total  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
    Value     Losses     Value     Losses     Value     Losses  
March 31, 2017                                    
States and political subdivisions   $ 5,496     $ (85 )   $ -     $ -     $ 5,496     $ (85 )
U.S. Government agencies and sponsored entities     3,434       (66 )     -       -       3,434       (66 )
Government sponsored entities residential mortgage backed:                                                
FHLMC     4,253       (33 )     -       -       4,253       (33 )
FNMA     4,608       (30 )     -       -       4,608       (30 )
Collateralized mortgage obligations     6,058       (70 )     -       -       6,058       (70 )
SBA loan pools     3,849       (23 )     -       -       3,849       (23 )
   Total available-for-sale securities   $ 27,698     $ (307 )   $ -     $ -     $ 27,698     $ (307 )

 

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

 

Unrealized losses on bonds have not been recognized into income because the issuers of the bonds are of high credit quality, management does not intend to sell and it is not more likely than not that management would be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates. The fair value is expected to recover as the bonds approach maturity.

 

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

 

  11  

 

 

NOTE 3 – LOANS

 

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

 

    March 31,     December 31,  
    2017     2016  
Real estate:                
One to four family   $ 175,745     $ 177,801  
Multi-family     7,125       6,823  
Commercial real estate     81,894       83,169  
Construction and land     9,074       11,019  
      273,838       278,812  
                 
Commercial and industrial     38,483       38,747  
                 
Consumer                
Home equity loans and lines of credit     10,521       10,655  
Motor vehicle     10,442       10,624  
Other     7,781       7,877  
      28,744       29,156  
                 
Total     341,065       346,715  
Less: Net deferred loan fees     442       445  
         Allowance for loan losses     2,463       2,349  
    $ 338,160     $ 343,921  

 

  12  

 

 

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

 

March 31, 2017                                                
    Allowance for Loan Losses     Loan Balances  
    Individually     Purchased     Collectively           Individually     Purchased     Collectively        
    Evaluated for     Credit-Impaired     Evaluated for           Evaluated for     Credit-Impaired     Evaluated for        
Loan Segment   Impairment     Loans     Impairment     Total     Impairment     Loans     Impairment     Total  
                                                 
Real estate   $ 157     $ -     $ 1,878     $ 2,035     $ 7,363     $ 1,852     $ 264,623     $ 273,838  
Commercial and industrial     6       -       225     $ 231       92       -       38,391       38,483  
Consumer     -       -       197     $ 197       39       -       28,705       28,744  
Unallocated     -       -       -       -       -       -       -       -  
Total   $ 163     $ -     $ 2,300     $ 2,463     $ 7,494     $ 1,852     $ 331,719     $ 341,065  

  

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

 

  13  

 

 

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

  

    March 31, 2017     December 31, 2016  
                Allowance                 Allowance  
    Unpaid           for Loan     Unpaid           for Loan  
    Principal     Recorded     Losses     Principal     Recorded     Losses  
    Balance     Investment     Allocated     Balance     Investment     Allocated  
With no related allowance recorded:                                                
Real Estate:                                                
One to four family   $ 2,015     $ 2,002     $ -     $ 883     $ 883     $ -  
Multi-family     -       -       -       -       -       -  
Commercial real estate     4,777       4,723       -       3,780       3,726       -  
Construction and land     191       191       -       193       193       -  
Commercial and industrial     274       86       -       270       82       -  
Consumer:                                                
Home equity and lines of credit     39       39       -       40       40       -  
Motor vehicle     -       -       -       -       -       -  
Other     -       -       -       -       -       -  
Subtotal   $ 7,296     $ 7,041     $ -     $ 5,166     $ 4,924     $ -  
                                                 
With an allowance recorded:                                                
Real Estate:                                                
One to four family   $ 604     $ 447     $ 157     $ 42     $ 42     $ 23  
Multi-family     -       -       -       -       -       -  
Commercial real estate     -       -       -       -       -       -  
Construction and land     -       -       -       -       -       -  
Commercial and industrial     6       6       6       7       7       7  
Consumer:                                                
Home equity and lines of credit     -       -       -       -       -       -  
Motor vehicle     -       -       -       -       -       -  
Other     -       -       -       -       -       -  
Subtotal     610       453       163       49       49       30  
Total   $ 7,906     $ 7,494     $ 163     $ 5,215     $ 4,973     $ 30  

 

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

 

  14  

 

 

The following tables present the average balance of loans individually evaluated for impairment and interest income recognized on these loans for the three months ended March 31, 2017 and 2016 (in thousands):

 

    Three months ended March 31, 2017     Three months ended March 31, 2016  
    Average     Interest     Cash Basis     Average     Interest     Cash Basis  
    Recorded     Income     Interest     Recorded     Income     Interest  
    Investment     Recognized     Recognized     Investment     Recognized     Recognized  
Real Estate:                                                
One to four family   $ 1,614     $ 14     $ -     $ 913     $ 2     $ -  
Multi-family     -       -       -       -       -       -  
Commercial real estate     3,325       36       -       448       -       -  
Construction and land     119       1       -       -       -       -  
Commercial and industrial     219       -       -       161       -       -  
Consumer:                                                
Home equity and lines of credit     33       -       -       23       -       -  
Motor vehicle     -       -       -       -       -       -  
Other     -       -       -       -       -       -  
Total   $ 5,310     $ 51     $ -     $ 1,545     $ 2     $ -  

 

The following tables set forth an analysis of our allowance for loan losses for the three months ended March 31, 2017 and 2016 (in thousands):

 

Three months ended         Commercial                    
March 31, 2017   Real Estate     and Industrial     Consumer     Unallocated     Total  
                               
Allowance for loan losses:                                        
Beginning balance   $ 1,946     $ 218     $ 185     $ -     $ 2,349  
Provision for loan losses     284       20       49       -       353  
Loans charged-off     (198 )     (21 )     (55 )     -       (274 )
Recoveries     3       14       18       -       35  
Total ending allowance balance   $ 2,035     $ 231     $ 197     $ -     $ 2,463  

  

Three months ended         Commercial                    
March 31, 2016   Real Estate     and Industrial     Consumer     Unallocated     Total  
                               
Allowance for loan losses:                                        
Beginning balance   $ 1,676     $ 77     $ 105     $ -     $ 1,858  
Provision for loan losses     298       11       66       -       375  
Loans charged-off     (73 )     -       (70 )     -       (143 )
Recoveries     3       5       37       -       45  
Total ending allowance balance   $ 1,904     $ 93     $ 138     $ -     $ 2,135  

 

  15  

 

 

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

 

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

 

    March 31, 2017     December 31, 2016  
              Loans Past Due               Loans Past Due  
              Over 90 Days               Over 90 Days  
      Nonaccrual       Still Accruing       Nonaccrual       Still Accruing  
Real estate:                                
One to four family   $ 2,847     $ -     $ 3,428     $ -  
Multi-family     -       -       -       -  
Commercial real estate     2,086       -       970       -  
Construction and land     92       -       41       -  
Commercial and industrial     98       -       90       -  
Consumer:                                
Home equity loans and lines of credit     149       -       155       -  
Motor vehicle     10       -       -       -  
Other     7       -       5       -  
Total   $ 5,289     $ -     $ 4,689     $ -  

 

  16  

 

 

The following tables present the aging of the recorded investment in past due loans as of March 31, 2017 and December 31, 2016 by class of loans. Non-accrual loans of $5.3 million as of March 31, 2017 and $4.7 million at December 31, 2016 are included in the tables below and have been categorized based on their payment status (in thousands):

 

    30 - 59     60 - 89     Greater than           Purchased              
    Days     Days     89 Days     Total     Credit-Impaired     Loans Not        
    Past Due     Past Due     Past Due     Past Due     Loans     Past Due     Total  
March 31, 2017                                                        
Real estate:                                                        
One to four family   $ 2,820     $ 345     $ 906     $ 4,071     $ 1,004     $ 170,670     $ 175,745  
Multi-family     -       -       -       -       -       7,125       7,125  
Commercial real estate     845       358       1,756       2,959       848       78,087       81,894  
Construction and land     191       -       52       243       -       8,831       9,074  
Commercial and industrial     24       67       63       154       -       38,329       38,483  
Consumer:                                                        
Home equity loans and lines of credit     -       -       149       149       -       10,372       10,521  
Motor vehicle     45       4       -       49       -       10,393       10,442  
Other     28       11       4       43       -       7,738       7,781  
Total   $ 3,953     $ 785     $ 2,930     $ 7,668     $ 1,852     $ 331,545     $ 341,065  

 

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

 

  17  

 

 

Troubled Debt Restructurings :

 

As of March 31, 2017, the Company had a recorded investment in four TDRs which totaled $3.2 million. There were three TDRs which totaled $3.2 million at December 31, 2016. A less than market rate and extended term was granted as concessions for TDRs. No additional charge-off has been made for the loan relationships. A provision of $23,000 was made during the three months ended March 31, 2017 for the loan relationships. No additional commitments to lend have been made to the borrower.

 

March 31, 2017   TDRs on              
(in thousands)   Non-accrual     Other TDRs     Total TDRs  
Real Estate:                        
     One to four family   $ 114     $ 17     $ 131  
     Multi-family     -       -       -  
     Commercial real estate     -       3,044       3,044  
     Construction and land     -       -       -  
Commercial and industrial     -       -       -  
Consumer:                        
     Home equity loans and lines of credit     -       -       -  
     Motor vehicle     -       -       -  
     Other     -       -       -  
Total   $ 114     $ 3,061     $ 3,175  

 

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

 

  18  

 

 

The following table presents TDRs that occurred during the three months ended March 31, 2017 and March 31, 2016 (dollars in thousands):

 

    Three months ended March 31, 2017     Three months ended March 31, 2016  
Loan Class  

Number of

Loans

   

Pre-

Modification

Outstanding

Recorded

Investment

   

Post-

Modification

Outstanding

Recorded

Investment

   

Number of

Loans

   

Pre-

Modification

Outstanding

Recorded

Investment

   

Post-

Modification

Outstanding

Recorded

Investment

 
Real Estate:                                                
     One to four family     1     $ 114     $ 114       -     $ -     $ -  
     Multi-family     -       -       -       -       -       -  
     Commercial real estate     -       -       -       -       -       -  
     Construction and land     -       -       -       -       -       -  
Commercial and industrial     -       -       -       -       -       -  
Consumer:                                                
     Home equity loans and lines of credit     -       -       -       -       -       -  
     Motor vehicle     -       -       -       -       -       -  
     Other     -       -       -       -       -       -  
Total     1     $ 114     $ 114       -     $ -     $ -  

 

  19  

 

 

CREDIT QUALITY INDICATORS:

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes all non-homogeneous loans, such as commercial and commercial real estate loans. The analysis for residential real estate and consumer loans primarily includes review of past due status. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

 

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

 

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

 

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

 

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

 

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

 

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

 

          Special                          
March 31, 2017   Pass     Mention     Substandard     Doubtful     Loss     Total  
One to four family   $ 167,948     $ 2,310     $ 5,487     $ -     $ -     $ 175,745  
Multi-family     7,125       -       -       -       -       7,125  
Commercial real estate     72,624       3,169       6,101       -       -       81,894  
Construction and land     8,883       -       191       -       -       9,074  
Commercial and industrial     35,497       1,625       1,361       -       -       38,483  
Home equity loans and lines of credit     10,271       36       214       -       -       10,521  
Motor vehicle     10,411       2       29       -       -       10,442  
Other     7,768       10       3       -       -       7,781  
Total   $ 320,527     $ 7,152     $ 13,386     $ -     $ -     $ 341,065  

 

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

 

There were $1.8 million and $1.9 million purchased credit impaired (“PCI”) loans included in substandard loans at March 31, 2017 and December 31, 2016, respectively.


  20  

 

 

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

 

    Non-impaired     Credit-impaired  
    Purchased     Purchased  
Purchased Loans as of March 31, 2017   Loans     Loans  
Real estate:                
        One to four family   $ 29,177     $ 1,004  
        Multi-family     2,079       -  
        Commercial real estate     18,282       848  
        Construction and land     625       -  
Commercial and industrial     2,507       -  
Consumer loans:                
        Home equity loans and lines of credit     1,359       -  
        Motor vehicle     127       -  
        Other     629       -  
Total loans   $ 54,785     $ 1,852  

 

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

 

For the purchased loans disclosed above, the Company did not increase the allowance for loan losses for the three months ended March 31, 2017 or March 31, 2016.

 

  21  

 

 

The following table presents the composition of the acquired loans at March 31, 2017:

 

As of March 31, 2017                  
    Contractual     Remaining     Carrying  
(in thousands)   Amount     Discount     Amount  
Real estate:                        
        One to four family   $ 30,672     $ (491 )   $ 30,181  
        Multi-family     2,090       (11 )     2,079  
        Commercial real estate     19,412       (282 )     19,130  
        Construction and land     628       (3 )     625  
Commercial and industrial     2,520       (13 )     2,507  
Consumer loans:                        
        Home equity loans and lines of credit     1,368       (9 )     1,359  
        Motor vehicle     128       (1 )     127  
        Other     634       (5 )     629  
Total loans   $ 57,452     $ (815 )   $ 56,637  

 

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

 

(in thousands)   March 31, 2017     December 31, 2016  
             
Carrying amount   $ 1,852     $ 1,872  
Non-accretable difference     270       272  
Accretable yield     134       146  
Contractually-required principal and interest payments   $ 2,256     $ 2,290  

  

The Company adjusted interest income to recognize $12,000, and $67,000 of accretable yield on credit-impaired purchased loans for the three months ended March 31, 2017 and 2016, respectively.

 

Accretable yield, or income expected to be collected, is as follows for the three months ended March 31, 2017 and 2016 (in thousands):

 

      2017       2016  
                 
Balance at January 1,   $ 146     $ 292  
New Loans Purchased     -       -  
Accretion of income     (12 )     (67 )
Reclassifications from nonaccretable difference     -       -  
Disposals     -       -  
Balance at March 31,   $ 134     $ 225  

 

  22  

 

 

NOTE 4 – FEDERAL HOME LOAN BANK ADVANCES

 

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

 

      March 31, 2017       December 31, 2016  
                 
Maturities June 2017 through January 2029, fixed rate at rates from 0.83% to 4.27%, weighted average rate of 1.73% at March 31, 2017 and 1.80% at December 31, 2016   $ 8,794     $ 9,332  

  

 

Payments contractually required over the next five years are as follows as of March 31, 2017 (in thousands): 

 

March 31,      
2018   $ 6,921  
2019     1,209  
2020     223  
2021     88  
2022     74  
Thereafter     279  
Total   $ 8,794  

 

NOTE 5 – FAIR VALUE

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

 

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

 

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

 

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

 

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

 

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

 

  23  

 

 

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

 

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

 

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

 

    Fair Value Measurements at  
    March 31, 2017 Using:  
          Quoted Prices in     Significant     Significant  
          Active Markets for     Other Observable     Unobservable  
    Carrying     Identical Assets     Inputs     Inputs  
    Value     (Level 1)     (Level 2)     (Level 3)  
Financial Assets                                
Securities:                                
States and political subdivisions   $ 19,816     $ -     $ 19,816     $ -  
U.S. Government agencies and sponsored entities     3,434       -       3,434       -  
Mortgage backed securities: residential     22,668       -       22,668       -  
Collateralized mortgage obligations     6,058       -       6,058       -  
SBA loan pools     7,232       -       7,232       -  
Total securities   $ 59,208     $ -     $ 59,208     $ -  

 

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

 

There were no transfers between Level 1 and Level 2.

 

  24  

 

 

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

 

    Fair Value Measurements at  
    March 31, 2017 Using:  
          Quoted Prices in     Significant     Significant  
          Active Markets for     Other Observable     Unobservable  
    Carrying     Identical Assets     Inputs     Inputs  
    Value     (Level 1)     (Level 2)     (Level 3)  
                         
Impaired loans                                
Residential real estate, net   $ 307     $ -     $ -     $ 307  
Commercial real estate, net     250       -       -       250  
Commercial and industrial, net     58       -       -       58  
                                 
Other real estate owned                                
One to four family, net   $ 241     $ -     $ -     $ 241  

 

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

 

Commercial and residential real estate properties classified as OREO are measured at fair value, less estimated costs to sell. Fair values are based on recent real estate appraisals. These appraisals may use a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Appraisals for real estate properties classified as other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Bank’s management. The appraisal values are discounted to allow for selling expenses and fees, and the discounts range from 5% to 10%.

 

At March 31, 2017, impaired loans recorded at fair value had a net carrying amount of $615,000 equal to the outstanding balance of $778,000, net of a valuation allowance of $163,000. At December 31, 2016, impaired loans recorded at fair value had a net carrying amount of $921,000 equal to the outstanding balance of $951,000, net of a valuation allowance of $30,000. There were charge-offs of $13,000 for the three months March 31, 2017. There were no charge-offs for the three months ended March 31, 2016.

 

At March 31, 2017, other real estate owned recorded at fair value had a net carrying amount of $241,000 equal to the outstanding balance of $323,000, net of a valuation allowance of $82,000. There were $10,000 in write-downs for the three months ended March 31, 2017. There were no write-downs for the three months ended March 31, 2016. At December 31, 2016, other real estate owned recorded at fair value had a net carrying amount of $276,000, equal to the outstanding balance of $390,000, net of a valuation allowance of $114,000.

 

  25  

 

 

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

 

          Fair Value Measurements  
    Carrying                          
March 31, 2017   Value     Level 1     Level 2     Level 3     Total  
                               
Financial assets                                        
Cash and cash equivalents   $ 31,867     $ 31,867     $ -     $ -     $ 31,867  
Interest-bearing deposits     1,992       -       1,992       -       1,992  
Securities     59,208       -       59,208       -       59,208  
Restricted stock     3,276        N/A        N/A        N/A        N/A  
Loans held for sale     441       -       441       -       441  
Loans, net     338,160       -       -       342,319       342,319  
Accrued interest receivable     1,400       -       324       1,076       1,400  
                                         
Financial liabilities                                        
Deposits   $ 376,954     $ 189,681     $ 171,505     $ -     $ 361,186  
Federal Home Loan Bank advances     8,794       4,930       3,824       -       8,754  
Subordinated debenture     2,841       -       2,841       -       2,841  
Accrued interest payable     70       -       70       -       70  

 

          Fair Value Measurements  
    Carrying                          
December 31, 2016   Value     Level 1     Level 2     Level 3     Total  
                               
Financial assets                                        
Cash and cash equivalents   $ 24,389     $ 24,389     $ -     $ -     $ 24,389  
Interest bearing deposits     1,992       -       1,992       -       1,992  
Securities     58,261       -       58,261       -       58,261  
Restricted stock     3,276        N/A        N/A        N/A        N/A  
Loans held for sale     611       -       611       -       611  
Loans, net     343,921       -       -       341,288       341,288  
Accrued interest receivable     1,397       -       300       1,097       1,397  
                                         
Financial liabilities                                        
Deposits   $ 374,708     $ 164,914     $ 179,266     $ -     $ 344,180  
Federal Home Loan Bank advances     9,332       5,004       4,454       -       9,458  
Subordinated debenture     2,825       -       2,825       -       2,825  
Accrued interest payable     52       -       52       -       52  

 

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

 

Cash and Cash Equivalents:

 

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

 

Restricted Stock:

 

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

 

Loans:

 

Fair values of loans, excluding loans held for sale, are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

  

  26  

 

 

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

 

Deposits:

 

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are by definition equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date resulting in a Level 1 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

Federal Home Loan Bank advances and subordinate debenture:

 

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

 

Accrued Interest Receivable/Payable:

 

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

 

NOTE 6 - ESOP

 

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

 

There were no contributions to the ESOP for the three months ended March 31, 2017 and 2016.

 

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

 

    March 31,     December 31,  
    2017     2016  
Allocated to participants     54,165       54,165  
Released, but unallocated     16,885       13,501  
Unearned     195,574       198,958  
Total ESOP shares     266,624       266,624  
                 
Fair value of unearned shares   $ 3,814     $ 3,740  

 

  27  

 

 

NOTE 7 – EARNINGS PER SHARE

 

The factors used in the earnings per share computation for the three months ended March 31, 2017 and 2016, were as follows (dollar amounts in thousands, except per share data):

 

    Three months ended  
    March 31,  
    2017     2016  
Basic            
Net income   $ 463     $ 499  
Less: Earnings allocated to participating securities     4       12  
Net income available to common shareholders   $ 459     $ 487  
                 
Weighted average common shares outstanding     3,697,374       3,847,409  
Less: Average unallocated ESOP shares     197,792       211,302  
     Average participating shares     30,471       50,976  
Average shares     3,469,111       3,585,131  
                 
Basic earnings per common share   $ 0.13     $ 0.14  
                 
Diluted                
Net income available to common shareholders   $ 459     $ 487  
                 
Weighted average common shares outstanding for basic earnings per common share     3,469,111       3,585,131  
Add: Dilutive effects of assumed exercises of stock options     31,657       17,091  
Average shares and dilutive potential common shares     3,500,768       3,602,222  
                 
Diluted earnings per common share   $ 0.13     $ 0.14  

 

There were 31,657 potentially dilutive securities outstanding at March 31, 2017. Stock options of 149,900 were considered in computing diluted earnings per common share for the three months ended March 31, 2017. There were 17,091 potentially dilutive securities outstanding at March 31, 2016. Stock options of 205,500 shares of common stock were considered in computing diluted earnings per common share for the three months ended March 31, 2016. All shares of stock options were considered in computing diluted earnings per common share for the three months ended March 31, 2017 and 2016.

 

NOTE 8 – STOCK BASED COMPENSATION

 

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

 

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

 

  28  

 

 

The following table summarizes stock option activity for the three months ended March 31, 2017:

 

          Weighted Average  
    Options     Exercise Price  
             
Outstanding -December 31, 2016     179,900     $ 14.92  
Granted     -       -  
Exercised and settled     (30,000 )     14.99  
Forfeited     -       -  
Outstanding -March 31, 2017     149,900     $ 14.91  
                 
Fully vested and exercisable at March 31, 2017     75,400          
Fully vested and exercisable at December 31, 2016     101,400          
Expected to vest in future periods     74,500          

 

Stock options are assumed to be earned ratably over their respective vesting periods and charged to compensation expense based upon their grant date fair value and the number of options assumed to be earned. At March 31, 2017, 149,900 options were outstanding and 75,400 options were fully vested and exercisable with intrinsic value of $688,000 and $346,000, respectively. At December 31, 2016, 179,900 options were outstanding and 101,400 options were fully vested and exercisable with intrinsic value of $698,000 and $393,000, respectively.

 

During the three months ended March 31, 2017, 4,000 options vested. Stock-based compensation expense for stock options included in salaries and benefits for the three months ended March 31, 2017 and 2016 was $18,000 and $31,000, respectively. Total unrecognized compensation cost related to non-vested stock options was $94,000 at March 31, 2017 and $112,000 at December 31, 2016 and is expected to be recognized over a period of 3.2 years. During the three months ended March 31, 2017, the aggregate intrinsic value of the options exercised under the plan was $132,000 determined as of the date of the option exercise.

 

The following table summarizes non-vested restricted stock activity for the three months ended March 31, 2017:

 

Balance -December 31, 2016     30,471  
Granted     -  
Forfeited     -  
Vested     -  
Balance -March 31, 2017     30,471  

 

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period (generally five years) and is based on the market price of the Company’s common stock at the date of the grant multiplied by the number of shares granted that are expected to vest. Stock-based compensation expense for the restricted stock included in salaries and benefits for the three months ended March 31, 2017 and 2016 was $58,000 and $117,000, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $241,000 at March 31, 2017 and $299,000 at December 31, 2016 and is expected to be recognized over a weighted-average period of 1.8 years.

 

  29  

 

 

NOTE 9 – ACCUMULATED OTHER COMPREHENSIVE INCOME

 

The following table is changes in Accumulated Other Comprehensive Income by component, net of tax, for the three months ended March 31, 2017 and 2016 (in thousands):

 

   

Unrealized Gains and Losses on Available-

for-Sale Securities

 
    Three months ended  
    March 31,  
    2017     2016  
Beginning balance   $ (153 )   $ 384  
                 
Other comprehensive income, net of tax before reclassification     285       259  
                 
Amounts reclassified from accumulated other comprehensive income for gains on sale of securities, net of tax expense of $0 and $0, respectively     -       -  
                 
Net current period other comprehensive income     285       259  
                 
Ending Balance   $ 132     $ 643  

 

  30  

 

 

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

 

Critical Accounting Policies

 

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

 

Forward-Looking Statements

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

  our ability to successfully enhance and maintain internal controls;

 

  competition among depository and other financial institutions;

 

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

 

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

 

  our success in introducing new financial products;

 

  our ability to attract and maintain deposits;

 

  31  

 

 

  decreases in our asset quality;

 

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

 

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

 

  changes in consumer spending, borrowing and savings habits;

 

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

 

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

 

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

 

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

 

  changes in the level of government support of housing finance;

 

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

 

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

 

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

 

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

 

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

 

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

 

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

 

  32  

 

 

Comparison of Financial Condition at March 31, 2017 and December 31, 2016

  

At March 31, 2017, total assets were $460.8 million, an increase of $2.3 million, or 0.5%, from $458.5 million at December 31, 2016. The increase was attributed to growth in deposits during the quarter attributable to our customer acquisition and growth program. This program includes direct mail marketing targeting non-customers, both business and personal, in the markets served by the Bank.

 

Cash and Cash equivalents increased by $7.5 million, or 30.7%, to $31.9 million at March 31, 2017 from $24.4 million at December 31, 2016. The increase in cash was primarily attributable to deposit growth of $2.2 million combined with a decrease of $4.9 million in real estate secured loans.

 

Loans held for sale decreased $170,000, or 27.8%, to $441,000 at March 31, 2017 from $611,000 at December 31, 2016 due to a decrease in secondary market mortgage lending activity.

 

Loans, net, decreased $5.8 million, or 1.7%, to $338.2 million at March 31, 2017 from $343.9 million at December 31, 2016. The decrease was primarily attributable to a decrease in one to four family, commercial real estate and construction loans. Non-performing loans increased $600,000, or 12.8%, to $5.3 million at March 31, 2017 from $4.7 million at December 31, 2016.

 

Securities available for sale increased by $947,000, or 1.6%, to $59.2 million at March 31, 2017 from $58.3 million at December 31, 2016. This increase is primarily due to $2.5 million in purchases and an increase of $432,000 in unrealized gain on securities held for sale, offset by maturities and principal payments of $1.9 million.

 

Deposits increased $2.2 million, or 0.6%, to $376.9 million at March 31, 2017 from $374.7 million at December 31, 2016. The increase was attributable to an increase in non-interest bearing accounts, savings accounts and money market accounts of $9.3 million, offset by a decrease in certificates of deposits of $7.1 million which included the maturity of $4.0 million in short-term non-brokered deposits acquired in the national market.

 

Federal Home Loan Bank advances decreased $538,000, or 5.8%, to $8.8 million at March 31, 2017 from $9.3 million at December 31, 2016. This decrease in borrowings was due to payments on amortizing advances.

 

Other borrowings increased by $16,000, or 0.6%, and remained unchanged at $2.8 million at March 31, 2017 and at December 31, 2016 due to the amortization of the fair value related to the subordinated debenture assumed in conjunction with acquisition of Town Square Financial Corporation. In December 2006, Town Square Statutory Trust I, a trust formed by Town Square Financial Corporation, closed a pooled private offering of 4,124 trust preferred securities with a liquidation amount of $1,000 per security. The subordinated debt of $2.8 million is shown as a liability because the Company is not considered the primary beneficiary of the Trust. The investment in common stock of the trust is $124,000 and is included in other assets. The subordinated debt has a variable rate of interest equal to the three month London Interbank Offered Rate (LIBOR) plus 1.83%, which was 2.96% at March 31, 2017.

 

Total shareholders’ equity increased by $140,000, or 0.2%, to $68.8 million at March 31, 2017 from $68.7 million at December 31, 2016. The increase resulted from net income of $463,000, an increase in accumulated other comprehensive income of $285,000 and an increase in additional paid-in capital of $140,000 related to the stock based compensation plans, offset by the repurchase of common stock totaling $528,000 and the payment of cash dividends totaling $222,000.

 

  33  

 

 

Average Balances and Yields

 

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

 

    For the Three Months Ended March 31,  
    2017     2016  
    Average     Interest and           Average     Interest and        
    Balance     Dividends     Yield/ Cost     Balance     Dividends     Yield/ Cost  
Assets:                                    
Interest-earning assets:                                                
Loans   $ 342,458     $ 4,318       5.11 %   $ 320,160     $ 4,318       5.42 %
Investment securities     58,947       340       2.34 %     65,043       366       2.26 %
FHLB stock     3,036       34       4.54 %     3,036       30       3.97 %
Other interest-earning assets     29,392       56       0.77 %     14,687       20       0.55 %
Total interest-earning assets     433,833       4,748       4.44 %     402,926       4,734       4.73 %
                                                 
Noninterest-earning assets     25,517                       27,014                  
Total assets     459,350                       429,940                  
                                                 
Liabilities and equity:                                                
Interest bearing liabilities:                                                
Interest bearing deposits:                                                
NOW, savings, money market, and other     146,888       90       0.25 %     136,028       60       0.18 %
Certificates of deposit     176,454       492       1.13 %     159,632       412       1.04 %
Total interest bearing deposits     323,342       582       0.73 %     295,660       472       0.64 %
                                                 
FHLB advances     8,936       39       1.77 %     10,974       51       1.87 %
Subordinated debenture     2,832       45       6.44 %     2,768       40       5.81 %
Total borrowings     11,768       84       2.89 %     13,742       91       2.66 %
                                                 
Total interest bearing liabilities     335,110       666       0.81 %     309,402       563       0.73 %
                                                 
Non-interest bearing liabilities:                                                
Non-interest bearing deposits     52,118                       47,581                  
Accrued interest payable     130                       116                  
Other liabilities     2,895                       2,253                  
Total non-interest bearing liabilities     55,143                       49,950                  
Total liabilities     390,253                       359,352                  
                                                 
Total equity     69,097                       70,588                  
Total liabilities and equity     459,350                       429,940                  
                                                 
Net interest income             4,082                       4,171          
Interest rate spread                     3.63 %                     4.00 %
Net interest margin                     3.82 %                     4.16 %
Average interest-earning assets to average interest-bearing liabilities                     129.46 %                     130.23 %

 

  34  

 

 

Liquidity and Capital Resources

 

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

 

Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and investment securities, and (iv) the objectives of our asset/liability management program. Excess liquid assets are invested generally in interest-earning overnight deposits, federal funds sold, and short and intermediate-term investment securities. If we require funds beyond our ability to generate them internally we have additional borrowing capacity with the Federal Home Loan Bank of Cincinnati. At March 31, 2017, we had $8.8 million in advances from the Federal Home Loan Bank of Cincinnati and an additional borrowing capacity of $76.2 million.

 

Poage Bankshares, Inc. is a separate legal entity from Town Square Bank and must provide its own liquidity to pay dividends, repurchase stock and to fund other general corporate activities. Poage Bankshares, Inc.’s primary source of liquidity is dividend payments from Town Square Bank. The ability of Town Square Bank to pay dividends is subject to regulatory requirements. At March 31, 2017, Poage Bankshares, Inc. (on an unconsolidated basis) had liquid assets of $2.9 million.

 

On June 16, 2016, Poage Bankshares, Inc. executed a $2.0 million commercial line of credit secured with Town Square Bank common stock, with an unaffiliated lender. The initial variable interest rate on the line of credit is 4.00% with an interest rate equal to the Wall Street Prime plus 0.50%. The line of credit matures June 16, 2018. The line of credit will be used for general working capital purposes. At March 31, 2017, we had $2.0 million available on the line of credit.

 

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

 

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

 

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

 

In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets above the amount necessary to meet its minimum risk-based capital requirements. The capital conservation buffer requirement is being phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increasing each year until fully implemented at 2.5% on January 1, 2019. When fully implemented, the capital conservation buffer will be 2.50% of risk weighted assets over and above the regulatory minimum capital ratios for Common Equity Tier 1 Capital (CET1) to risk weighted assets, Tier 1 Capital to risk weighted assets, and Total Capital to risk weighted assets.  The consequences of not meeting the capital conservation buffer thresholds include restrictions on the payment of dividends, restrictions on the payment of discretionary bonuses, and restrictions on the repurchasing of common shares by the Company. At March 31, 2017, the actual capital conservation buffer for Town Square Bank was 13.47% compared to the capital conservation buffer requirement of 1.25%.

 

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

 

As of March 31, 2017, the capital of the Town Square Bank exceeded all required regulatory guidelines and Town Square Bank was categorized as well-capitalized.

 

  35  

 

 

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

 

                            To Be Well  
                            Capitalized Under  
                For Capital Adequacy     Prompt Corrective  
    Actual     Purposes     Action Regulations  
As of March 31, 2017   Amount     Ratio     Amount     Ratio     Amount     Ratio  
Total Risk-Based Capital                                                
(to Risk-weighted Assets)   $ 65,597       21.48 %   $ 24,431       8.00 %   $ 30,539       10.00 %
Tier I Capital                                                
(to Risk-weighted Assets)     63,060       20.65       18,324       6.00       24,431       8.00  
Common Equity                                                
(to Risk-weighted Assets)     63,060       20.65       13,743       4.50       19,850       6.50  
Tier I Capital                                                
(to Adjusted Total Assets)     63,060       13.79       18,293       4.00       22,866       5.00  

 

                            To Be Well  
                            Capitalized Under  
                For Capital Adequacy     Prompt Corrective  
    Actual     Purposes     Action Regulations  
As of December 31, 2016   Amount     Ratio     Amount     Ratio     Amount     Ratio  
Total Risk-Based Capital                                                
(to Risk-weighted Assets)   $ 64,925       21.01 %   $ 24,722       8.00 %   $ 30,903       10.00 %
Tier I Capital                                                
(to Risk-weighted Assets)     62,513       20.23       18,542       6.00       24,722       8.00  
Common Equity                                                
(to Risk-weighted Assets)     62,513       20.23       13,906       4.50       20,087       6.50  
Tier I Capital                                                
(to Adjusted Total Assets)     62,513       13.52       18,501       4.00       23,126       5.00  

 

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

 

  36  

 

 

Comparison of Operating Results for the Three Months Ended March 31, 2017 and March 31, 2016

 

General. Net income for the three months ended March 31, 2017 decreased $36,000, or 7.2%, to $463,000 from net income of $499,000 for the three months ended March 31, 2016. The decrease in net income is attributable to a decrease in net interest income of $89,000 to $4.1 million for the three months ended March 31, 2017 from $4.2 million for the three months ended March 31, 2016 and a decrease in non-interest income of $13,000 to $653,000 for the three months ended March 31, 2017 from $666,000 for the three months ended March 31, 2016. The decreases in income are offset by a decrease of $22,000 in the provision for loan losses to $353,000 for the three months ended March 31, 2017 from $375,000 for the three months ended March 31, 2016, a decrease in non-interest expense of $11,000 to remain unchanged at $3.8 million for the three months ended March 31, 2017 and 2016, and a decrease of $33,000 in income taxes to $144,000 for the three months ended March 31, 2017 compared to $177,000 for the three months ended March 31, 2016.

 

Interest Income. Interest income increased $14,000, or 0.3%, to remain constant at $4.7 million for the three months ended March 31, 2017 and 2016. The average balance of interest-earning assets increased $30.9 million, or 7.7%, to $433.8 million from $402.9 million. The increase is primarily attributable to growth in commercial real estate, construction loans and commercial and industrial loans. 

 

Interest income on loans remained unchanged at $4.3 million for the three months ended March 31, 2017 and 2016. The average yields on loans decreased 31 basis points to 5.11% for the three months ended March 31, 2017 compared to 5.42% for the three months ended March 31, 2016. The average balance of loans increased $22.3 million, or 7.0%, to $342.5 million for the three months ended March 31, 2017 from $320.2 million for the three months ended March 31, 2016. The decrease of $112,000, or 50.4%, from $222,000 for the three months ended March 31, 2016 in income recognized from purchase discounts attributable to the Town Square and Commonwealth acquisitions to $110,000 for the three months ended March 31, 2017 contributed to the decrease in the average yields on loans. Interest income on investment securities decreased $26,000, or 7.1%, to $340,000 for the three months ended March 31, 2017 from $366,000 for the three months ended March 31, 2016. The average yield on securities increased 8 basis points to 2.34% for the three months ended March 31, 2017, compared to 2.26% for the three months ended March 31, 2016. The average balance of investment securities decreased $6.1 million, or 9.4%, to $58.9 million for the three months ended March 31, 2017 from $65.0 million for the three months ended March 31, 2016.

 

Interest income on FHLB stock increase $4,000 to $34,000 for the three months ended March 31, 2017 from $30,000 for the three months ended March 31, 2016. The average yield on FHLB stock increased 57 basis points to 4.54% for the three months ended March 31, 2017 compared to 3.97% for the three months ended March 31, 2016. The average balance of FHLB stock remained constant at $3.0 million for the three months ended March 31, 2017 and 2016. Interest income on other interest-earning assets increased $36,000, or 180.0%, to $56,000 for the three months ended March 31, 2017 from $20,000 for the three months ended March 31, 2016. The average yield on other interest-earning assets increased 22 basis points to 0.77% for the three months ended March 31, 2017 compared to 0.55% for the three months ended March 31, 2016. The average balance of other interest earning assets increased $14.7 million, or 100.1%, to $29.4 million for the three months ended March 31, 2017 from $14.7 million for the three months ended March 31, 2016.

 

Interest Expense. Interest expense increased $103,000, or 18.3%, to $666,000 for the three months ended March 31, 2017 from $563,000 for the three months ended March 31, 2016. Interest expense on interest bearing deposits increased $110,000, or 23.3% to $582,000 for the three months ended March 31, 2017 from $472,000 for the three months ended March 31, 2016. The average balance of interest bearing deposits increased $27.6 million, or 9.4%, to $323.3 million for the three months ended March 31, 2017 from $295.7 million for the three months ended March 31, 2016 while the average interest rate paid on interest bearing deposits increased 9 basis points to 0.73% for the three months ended March 31, 2017 compared to 0.64% for the three months ended March 31, 2016. The increase in average balance on interest bearing deposits is primarily attributable to an increase in NOW and money market accounts combined with $9.2 million in short-term non-brokered deposits acquired in the national market.

 

Interest expense on FHLB advances and subordinated debentures decreased $7,000, or 7.7%, to $84,000 for the three months ended March 31, 2017 from $91,000 for the three months ended March 31, 2016. The average balance on FHLB advances decreased $2.1 million, or 18.6%, to $8.9 million for the three months ended March 31, 2017 from $11.0 million for the three months ended March 31, 2016 combined with a 10 basis point decrease in the average rate paid on the FHLB advances to 1.77% from 1.87%. The average balance on subordinated debentures increased $64,000, or 2.3%, to remain unchanged at $2.8 million for the three months ended March 31, 2017 and 2016. The average interest rate paid on subordinated debentures increased 63 basis points to 6.44% for the three months ended March 31, 2017 from 5.81% for the three months ended March 31, 2016.

 

Net Interest Income . Net interest income decreased $89,000, or 2.1%, to $4.1 million for the three months ended March 31, 2017 from $4.2 million for the three months ended March 31, 2016. The average interest earning assets to average interest bearing liabilities decreased to 129.46% for the three months ended March 31, 2017 from 130.23% for the three months ended March 31, 2016. The interest rate spread decreased 37 basis points to 3.63% for the three months ended March 31, 2017 from 4.00% for the three months ended March 31, 2016. Net interest margin decreased 34 basis points to 3.82% for the three months ended March 31, 2017 from 4.16% for the three months ended March 31, 2016.

 

Provision for Loan Losses. We recorded $353,000 in provision for loan losses for the three months ended March 31, 2017 compared to $375,000 in provision for loan losses for the three months ended March 31, 2016 despite an increase in charge-offs related to real estate loans and a decrease in recoveries for the same periods.

  

Noninterest Income. Noninterest income decreased $105,000, or 13.9%, to $653,000 for the three months ended March 31, 2017 from $758,000 for the three months ended March 31, 2016. The decrease in noninterest income was primarily attributable to a decrease in net gain on disposal of land and equipment of $76,000, or 82.6%, to $16,000 for the three months ended March 31, 2017 from $92,000 for the three months ended March 31, 2016, a decrease in gains on mortgage loans sold of $25,000, or 59.5%, to $17,000 for the three months ended March 31, 2017 from $42,000 for the three months ended March 31, 2016 and a decrease in service charges on deposits of $18,000, or 3.6%, to $476,000 for the three months ended March 31, 2017 from $494,000 for the three months ended March 31, 2016, offset by an increase in loan servicing fees of $16,000, or 24.2%, to $82,000 for the three months ended March 31, 2017 from $66,000 for the three months ended March 31, 2016.

  

  37  

 

 

Noninterest Expense. Noninterest expense decreased $103,000, or 2.7%, to $3.8 million for the three months ended March 31, 2017 from $3.9 million for the three months ended 2016. This decrease was primarily attributable to the decrease in data processing of $132,000, or 18.7%, to $575,000 for the three months ended March 31, 2017 from $707,000 for the three months ended March 31, 2016. Data processing decreased approximately $90,000 for the three months ended March 31, 2017 when compared to the three months ended March 31, 2016 due to non-recurring charges accessed during the first quarter of 2016 combined with a credit of approximately $30,000 applied during the first quarter of 2017 for excess network charges paid during 2016 and 2015. Salaries and employee benefits decreased $53,000, or 2.8%, to $1.8 million for the three months ended March 31, 2017 from $1.9 million for the three months ended March 31, 2016 primarily due a decrease in expenses associated with the stock based compensation plan. In addition, professional fees decreased $42,000, or 34.7%, to $79,000 for the three months ended March 31, 2017 from $121,000 for the three months ended March 31, 2016.

 

The decreases above were offset by an increase in advertising of $66,000, or 137.5%, to $114,000 for the three months ended March 31, 2017 from $48,000 for the three months ended March 31, 2016 and an increase in foreclosed assets expense of $39,000, or 72.2%, to $93,000 for the three months ended March 31, 2017 from $54,000 for the three months ended March 31, 2016. Advertising expense increased primarily due increased media advertising and our recently developed customer acquisition and growth program. Occupancy and equipment expense increased $21,000, or 4.6%, to $474,000 for the three months ended March 31, 2017 compared to $453,000 for the three months ended March 31, 2016 primarily due to communication expenses that were previously reported as data processing expenses due to vendor billing.

 

Income Tax Expense. The provision for income taxes decreased $33,000, or 18.6%, to $144,000 for the three months ended March 31, 2017 compared to a $177,000 tax expense for the three months ended March 31, 2016 due to lower pre-tax income for the three months ended March 31, 2017. Our effective tax rate for the three months ended March 31, 2017 was 23.7% compared to 26.2% for the three months ended March 31, 2016.

 

  38  

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

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

 

ITEM 4. CONTROLS AND PROCEDURES

 

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

 

During the quarter ended March 31, 2017, there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

  39  

 

 

PART II

OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

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

 

ITEM 1A. RISK FACTORS

 

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

 

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

 

  (a) None.

  

  (b) Not applicable.

 

  (c)

Issuer repurchases. The following table sets forth information in connection with repurchases of the Company’s common stock for the period January 1, 2017 through March 31, 2017. On June 2, 2016, Poage Bankshares, Inc. commenced a stock repurchase program. The Board of Directors of Poage Bankshares, Inc. authorized program to repurchase up to 150,000 shares, which represented approximately 3.9% of the Company’s then issued and outstanding shares of common stock through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan that was adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. The Company repurchased 118,238 shares at a weighted average price of $18.13 per share and there remained 31,762 shares to be repurchased under this plan at March 31, 2017.

 

On December 20, 2016, the Board of Directors of Poage Bankshares, Inc. authorized a new program to repurchase up to 185,000 shares, which represents approximately 5% of the Company’s then issued and outstanding shares of common stock through open-market purchases, block trades, negotiated private transactions and pursuant to a trading plan that was adopted in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934. The Company repurchased 32,400 shares at a weighted average price of $19.19 per share and there remained 152,600 shares to be repurchased under this plan at March 31, 2017. 

 

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

 

                Total Number     Number of Shares  
                of Shares     That May Yet  
    Total           Purchased as     Be Purchased  
    Number of     Average     Part of     Under Publicly  
    Shares     Price Paid     Publicly     Announced  
    Purchased     Per Share     Announced Plan     Plan  
January 1 - January 31, 2017     11,757     $ 18.78       11,757       200,134  
February 1 - February 28, 2017     2,000       19.40       2,000       198,134  
March 1 - March 31, 2017     13,772       19.49       13,772       184,362  
Total     27,529     $ 19.18       27,529          

 

  40  

 

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

Exhibit    
number   Description
     
3.1   Articles of Incorporation of Poage Bankshares, Inc. (1)
     
3.2   Bylaws of Poage Bankshares, Inc. (2)
     
31.1   Certification of President, and Chief Executive Officer, Pursuant to Rule 13a-14(a) and Rule 15-d-14(a).
     
31.2   Certification of Chief Financial Officer, Pursuant to Rule 13a-14(a) and Rule 15d-14(a).
     
32.1   Certification of President and Chief Executive Officer, and Chief Financial Officer, Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
101   The following material from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) Unaudited Consolidated Balance Sheets, (ii) Unaudited Consolidated Statements of Income, (iii) Unaudited Consolidated Statements of Comprehensive Income, (iv) Unaudited Consolidated Statement of Shareholders’ Equity, (v) Unaudited Consolidated Statements of Cash Flows, and (vi) Notes to the Consolidated Financial Statements.

 

 

 

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

 

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

 

  41  

 

 

SIGNATURES

 

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

  

  Poage Bankshares, Inc.
Date: May 11, 2017  
   
  /s/ Bruce VanHorn
  Bruce VanHorn
  President  & Chief Executive Officer
   
  /s/ Jane Gilkerson
  Jane Gilkerson
  Chief Financial Officer

 

  42  

 

Poage Bankshares, Inc. (delisted) (NASDAQ:PBSK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Poage Bankshares, Inc. (delisted) Charts.
Poage Bankshares, Inc. (delisted) (NASDAQ:PBSK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Poage Bankshares, Inc. (delisted) Charts.