ucfc-10q_20150930.htm

 

 

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 September 30, 2015

¨

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

For the transition period from              to             

 

UNITED COMMUNITY FINANCIAL CORP.

(Exact name of the registrant as specified in its charter)

 

 

OHIO

 

000-024399

 

34-1856319

(State or other jurisdiction of incorporation)

 

(Commission File No.)

 

(IRS Employer I.D. No.)

275 West Federal Street, Youngstown, Ohio 44503-1203

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code: (330) 742-0500

Not Applicable

(Former name or former address, 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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes  x    No  ¨

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

 

Large accelerated filer

 

¨

  

Accelerated filer

 

x

 

 

 

 

Non-accelerated filer

 

¨

  

Smaller reporting company

 

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  ¨    No  x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. 47,624,307 common shares as of October 31, 2015.

 

 

 

 


TABLE OF CONTENTS

 

 

PAGE

Part I. FINANCIAL INFORMATION

 

 

 

 

Item 1.

 

Financial Statements

3

 

 

 

Consolidated Statements of Financial Condition as of September 30, 2015 (Unaudited) and December 31, 2014

3

 

 

 

Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended September 30, 2015 and 2014 (Unaudited)

4

 

 

 

Consolidated Statement of Shareholders’ Equity for the Nine Months ended September 30, 2015 and 2014 (Unaudited)

6

 

 

 

Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014 (Unaudited)

7

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

8-51

 

 

 

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

52-61

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

62

 

 

 

Item 4.

 

Controls and Procedures

63

 

Part II.OTHER INFORMATION

64

 

 

 

Item 1.

 

Legal Proceedings

64

 

 

 

Item 1A.

 

Risk Factors

64

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

64

 

 

 

Item 3.

 

Defaults Upon Senior Securities (None)

 

 

 

 

Item 4.

 

Mine Safety Disclosures (None)

 

 

 

 

Item 5.

 

Other Information (None)

 

 

 

 

Item 6.

 

Exhibits

65

 

Signatures

66

 

Exhibits

67

 

 

 

2


PART I—FINANCIAL INFORMATION

 

ITEM 1. Financial Statements

UNITED COMMUNITY FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited)

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

Cash and deposits with banks

 

$

19,831

 

 

$

21,152

 

Federal funds sold

 

 

24,849

 

 

 

11,828

 

Total cash and cash equivalents

 

 

44,680

 

 

 

32,980

 

Securities:

 

 

 

 

 

 

 

 

Available for sale, at fair value

 

 

366,765

 

 

 

499,790

 

Held to maturity, (fair value of $113,152 and $0, respectively)

 

 

113,052

 

 

 

 

Loans held for sale, at lower of cost or market

 

 

14,195

 

 

 

20,730

 

Loans held for sale, at fair value

 

 

24,079

 

 

 

 

Loans, net of allowance for loan losses of $17,482 and $17,687

 

 

1,277,330

 

 

 

1,148,093

 

Federal Home Loan Bank stock, at cost

 

 

18,068

 

 

 

18,068

 

Premises and equipment, net

 

 

20,539

 

 

 

21,002

 

Accrued interest receivable

 

 

5,530

 

 

 

5,763

 

Real estate owned and other repossessed assets, net

 

 

3,316

 

 

 

3,467

 

Core deposit intangible

 

 

43

 

 

 

84

 

Cash surrender value of life insurance

 

 

54,482

 

 

 

46,401

 

Other assets

 

 

28,808

 

 

 

37,172

 

Total assets

 

$

1,970,887

 

 

$

1,833,550

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Interest bearing

 

$

1,201,886

 

 

$

1,159,871

 

Non-interest bearing

 

 

208,598

 

 

 

187,965

 

Total deposits

 

 

1,410,484

 

 

 

1,347,836

 

Borrowed funds:

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

 

 

 

 

 

 

Long-term Federal Home Loan Bank advances

 

 

46,780

 

 

 

46,194

 

Short-term Federal Home Loan Bank advances

 

 

216,000

 

 

 

140,000

 

Total Federal Home Loan Bank advances

 

 

262,780

 

 

 

186,194

 

Repurchase agreements and other

 

 

30,540

 

 

 

30,558

 

Total borrowed funds

 

 

293,320

 

 

 

216,752

 

Advance payments by borrowers for taxes and insurance

 

 

14,360

 

 

 

19,904

 

Accrued interest payable

 

 

233

 

 

 

185

 

Accrued expenses and other liabilities

 

 

8,561

 

 

 

8,738

 

Total liabilities

 

 

1,726,958

 

 

 

1,593,415

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

Preferred stock-no par value; 1,000,000 shares authorized and no shares issued and

   outstanding

 

 

 

 

 

 

Common stock-no par value; 499,000,000 shares authorized; 54,138,910 shares

   issued and 47,613,582 and 49,239,004 shares, respectively, outstanding

 

 

174,215

 

 

 

174,385

 

Retained earnings

 

 

137,743

 

 

 

128,512

 

Accumulated other comprehensive income (loss)

 

 

(16,907

)

 

 

(19,998

)

Treasury stock, at cost, 6,525,328 and 4,899,906 shares, respectively

 

 

(51,122

)

 

 

(42,764

)

Total shareholders’ equity

 

 

243,929

 

 

 

240,135

 

Total liabilities and shareholders’ equity

 

$

1,970,887

 

 

$

1,833,550

 

 

See Notes to Consolidated Financial Statements. 

 

 

 

3


UNITED COMMUNITY FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(Unaudited)

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands, except per share data)

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

13,426

 

 

$

12,436

 

 

$

39,007

 

 

$

36,919

 

Loans held for sale

 

 

390

 

 

 

114

 

 

 

1,025

 

 

 

237

 

Securities available for sale

 

 

2,599

 

 

 

3,002

 

 

 

8,139

 

 

 

9,368

 

Securities held to maturity (nontaxable)

 

 

33

 

 

 

 

 

 

45

 

 

 

 

Securities held to maturity (taxable)

 

 

17

 

 

 

 

 

 

17

 

 

 

 

Federal Home Loan Bank stock dividends

 

 

181

 

 

 

180

 

 

 

541

 

 

 

677

 

Other interest earning assets

 

 

8

 

 

 

4

 

 

 

25

 

 

 

51

 

Total interest income

 

 

16,654

 

 

 

15,736

 

 

 

48,799

 

 

 

47,252

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,690

 

 

 

1,548

 

 

 

4,862

 

 

 

4,852

 

Federal Home Loan Bank advances

 

 

340

 

 

 

537

 

 

 

947

 

 

 

1,579

 

Repurchase agreements and other

 

 

323

 

 

 

926

 

 

 

958

 

 

 

2,753

 

Total interest expense

 

 

2,353

 

 

 

3,011

 

 

 

6,767

 

 

 

9,184

 

Net interest income

 

 

14,301

 

 

 

12,725

 

 

 

42,032

 

 

 

38,068

 

(Recovery) provision for loan losses

 

 

673

 

 

 

116

 

 

 

1,242

 

 

 

(1,465

)

Net interest income after provision for loan losses

 

 

13,628

 

 

 

12,609

 

 

 

40,790

 

 

 

39,533

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-deposit investment income

 

 

259

 

 

 

408

 

 

 

799

 

 

 

1,156

 

Mortgage servicing fees

 

 

683

 

 

 

678

 

 

 

2,038

 

 

 

2,053

 

Deposit related fees

 

 

1,405

 

 

 

1,321

 

 

 

3,811

 

 

 

3,850

 

Mortgage servicing rights valuation

 

 

(138

)

 

 

2

 

 

 

(92

)

 

 

(4

)

Mortgage servicing rights amortization

 

 

(449

)

 

 

(435

)

 

 

(1,355

)

 

 

(1,259

)

Other service fees

 

 

19

 

 

 

3

 

 

 

56

 

 

 

3

 

Net gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale (includes $0, $328, $11 and $362,

   respectively, accumulated other comprehensive income

   reclassifications for unrealized net gains on available

   for sale securities)

 

 

 

 

 

328

 

 

 

11

 

 

 

362

 

Mortgage banking income

 

 

288

 

 

 

676

 

 

 

3,467

 

 

 

1,600

 

Change in fair value of loans held for sale, carried at fair value

 

 

1,421

 

 

 

 

 

 

1,836

 

 

 

 

Real estate owned and other repossessed assets, net

 

 

(119

)

 

 

(203

)

 

 

(311

)

 

 

(628

)

Card fees

 

 

1,036

 

 

 

837

 

 

 

2,777

 

 

 

2,461

 

Other income

 

 

468

 

 

 

559

 

 

 

1,229

 

 

 

1,242

 

Total non-interest income

 

 

4,873

 

 

 

4,174

 

 

 

14,266

 

 

 

10,836

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

6,894

 

 

 

7,001

 

 

 

20,968

 

 

 

22,863

 

Occupancy

 

 

819

 

 

 

874

 

 

 

2,505

 

 

 

2,622

 

Equipment and data processing

 

 

1,714

 

 

 

1,791

 

 

 

5,105

 

 

 

5,552

 

Franchise tax

 

 

272

 

 

 

198

 

 

 

924

 

 

 

594

 

Advertising

 

 

183

 

 

 

181

 

 

 

546

 

 

 

617

 

Amortization of core deposit intangible

 

 

14

 

 

 

17

 

 

 

41

 

 

 

52

 

FDIC insurance premiums

 

 

313

 

 

 

295

 

 

 

946

 

 

 

875

 

Other insurance premiums

 

 

84

 

 

 

138

 

 

 

253

 

 

 

410

 

Legal and consulting fees

 

 

361

 

 

 

184

 

 

 

889

 

 

 

522

 

Other professional fees

 

 

469

 

 

 

555

 

 

 

1,231

 

 

 

1,564

 

Debt prepayment penalty

 

 

 

 

 

1,396

 

 

 

 

 

 

1,396

 

Real estate owned and other repossessed asset expenses

 

 

134

 

 

 

189

 

 

 

293

 

 

 

539

 

Other expenses

 

 

1,028

 

 

 

1,433

 

 

 

3,473

 

 

 

4,415

 

Total non-interest expenses

 

 

12,285

 

 

 

14,252

 

 

 

37,174

 

 

 

42,021

 

Income before income taxes

 

 

6,216

 

 

 

2,531

 

 

 

17,882

 

 

 

8,348

 

Income tax expense (includes $0, $115,  $4 and $127 income tax

   expense from reclassification items)

 

 

2,073

 

 

 

(369

)

 

 

5,928

 

 

 

(39,050

)

Net income

 

$

4,143

 

 

$

2,900

 

 

$

11,954

 

 

$

47,398

 

(Continued)

4


(Continued)

UNITED COMMUNITY FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(Unaudited)

 

 

 

For the Three Months Ended

September 30,

 

 

For the Nine Months Ended

September 30,

 

 

 

 

2015

 

 

 

2014

 

 

 

2015

 

 

 

2014

 

 

 

(Dollars in thousands, except per share data)

 

Net income

 

$

4,143

 

 

$

2,900

 

 

$

11,954

 

 

$

47,398

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on securities, net of tax

 

 

5,138

 

 

 

(196

)

 

 

3,098

 

 

 

15,590

 

Reclassification adjustment for (gains) losses, net of tax

 

 

 

 

 

(213

)

 

 

(7

)

 

 

(235

)

Total other comprehensive income

 

$

5,138

 

 

$

(409

)

 

$

3,091

 

 

$

15,355

 

Comprehensive income

 

$

9,281

 

 

$

2,491

 

 

$

15,045

 

 

$

62,753

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.09

 

 

$

0.06

 

 

$

0.25

 

 

$

0.94

 

Diluted

 

 

0.09

 

 

 

0.06

 

 

 

0.24

 

 

 

0.94

 

 

See Notes to Consolidated Financial Statements.

 

 

 

5


UNITED COMMUNITY FINANCIAL CORP.

CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

(Unaudited)

 

 

 

Common

Shares

Outstanding

 

 

Common

Stock

 

 

Retained

Earnings

 

 

Accumulated Other

Comprehensive

Income (Loss)

 

 

Treasury

Stock

 

 

Total

 

 

 

(Dollars in thousands, except per share data)

 

Balance January 1, 2015

 

 

49,239,004

 

 

$

174,385

 

 

$

128,512

 

 

$

(19,998

)

 

$

(42,764

)

 

$

240,135

 

Net income

 

 

 

 

 

 

 

 

 

 

11,954

 

 

 

 

 

 

 

 

 

 

 

11,954

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,091

 

 

 

 

 

 

 

3,091

 

Stock option exercises

 

 

13,000

 

 

 

 

 

 

 

(87

)

 

 

 

 

 

 

113

 

 

 

26

 

Stock option expenses

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

Restricted stock grants

 

 

139,986

 

 

 

(744

)

 

 

(469

)

 

 

 

 

 

 

1,213

 

 

 

 

Restricted stock forfeitures

 

 

(8,091

)

 

 

6

 

 

 

12

 

 

 

 

 

 

 

(52

)

 

 

(34

)

Restricted stock amortization

 

 

 

 

 

 

549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

549

 

Cash dividend payments ($0.05 per share)

 

 

 

 

 

 

 

 

 

 

(2,179

)

 

 

 

 

 

 

 

 

 

 

(2,179

)

Treasury stock purchases

 

 

(1,770,317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,632

)

 

 

(9,632

)

Balance September 30, 2015

 

 

47,613,582

 

 

$

174,215

 

 

$

137,743

 

 

$

(16,907

)

 

$

(51,122

)

 

$

243,929

 

 

 

 

Common

Shares

Outstanding

 

 

Common

Stock

 

 

Retained

Earnings

 

 

Accumulated Other

Comprehensive

Income (Loss)

 

 

Treasury

Stock

 

 

Total

 

 

 

(Dollars in thousands, except per share data)

 

Balance January 1, 2014

 

 

50,339,089

 

 

$

174,719

 

 

$

81,515

 

 

$

(41,665

)

 

$

(39,495

)

 

$

175,074

 

Net income

 

 

 

 

 

 

 

 

 

 

47,398

 

 

 

 

 

 

 

 

 

 

 

47,398

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,355

 

 

 

 

 

 

 

15,355

 

Stock option exercises

 

 

85,000

 

 

 

 

 

 

 

(700

)

 

 

 

 

 

 

873

 

 

 

173

 

Stock option expenses

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

Restricted stock grants

 

 

248,213

 

 

 

(958

)

 

 

(1,613

)

 

 

 

 

 

 

2,571

 

 

 

 

Restricted stock forfeitures

 

 

(54,611

)

 

 

147

 

 

 

133

 

 

 

 

 

 

 

(381

)

 

 

(101

)

Restricted stock amortization

 

 

 

 

 

 

356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

356

 

Cash dividend payments ($0.01 per share)

 

 

 

 

 

 

 

 

 

 

(504

)

 

 

 

 

 

 

 

 

 

 

(504

)

Treasury stock purchases

 

 

(935,400

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,064

)

 

 

(4,064

)

Balance September 30, 2014

 

 

49,682,291

 

 

$

174,283

 

 

$

126,229

 

 

$

(26,310

)

 

$

(40,496

)

 

$

233,706

 

 

See Notes to Consolidated Financial Statements.

 

 

 

6


UNITED COMMUNITY FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Cash Flows from Operating Activities

 

 

 

Net income

 

$

11,954

 

 

$

47,398

 

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

 

 

 

 

 

 

 

 

(Recovery) provision for loan losses

 

 

1,242

 

 

 

(1,465

)

Mortgage banking income

 

 

(3,467

)

 

 

(1,600

)

Changes in fair value on loans held for sale

 

 

(1,836

)

 

 

 

Net losses on real estate owned and other repossessed assets sold

 

 

311

 

 

 

628

 

Net gain on available for sale securities sold

 

 

(11

)

 

 

(362

)

Net (gain) loss on other assets sold

 

 

(21

)

 

 

7

 

Amortization of premiums and accretion of discounts

 

 

770

 

 

 

662

 

Depreciation and amortization

 

 

1,594

 

 

 

1,484

 

Net change in interest receivable

 

 

233

 

 

 

438

 

Net change  in interest payable

 

 

48

 

 

 

(170

)

Net change  in prepaid and other assets

 

 

3,824

 

 

 

2,379

 

Net change in other liabilities

 

 

(211

)

 

 

(451

)

Stock based compensation

 

 

568

 

 

 

274

 

Net principal disbursed on loans originated for sale

 

 

(164,356

)

 

 

(111,149

)

Proceeds from sale of loans held for sale

 

 

150,803

 

 

 

107,020

 

Net change in deferred tax assets

 

 

5,541

 

 

 

(39,050

)

Cash surrender value of life insurance

 

 

(1,081

)

 

 

(1,076

)

Net change in interest rate caps

 

 

175

 

 

 

278

 

Net cash from operating activities

 

 

6,080

 

 

 

5,245

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

Proceeds from the principal repayments and maturities of securities available for sale

 

 

26,486

 

 

 

20,193

 

Proceeds from the sale of securities available for sale

 

 

5,153

 

 

 

5,470

 

Proceeds from the sale of real estate owned and other repossessed assets

 

 

1,905

 

 

 

2,742

 

Proceeds from the sale of loans held for investment

 

 

514

 

 

 

38

 

Proceeds from the sale of premises and equipment

 

 

154

 

 

 

30

 

Purchases of premises and equipment

 

 

(1,238

)

 

 

(710

)

Principal disbursed on loans, net of repayments

 

 

(122,796

)

 

 

(90,650

)

Loans purchased

 

 

(9,569

)

 

 

 

Purchase of municipal securities held to maturity

 

 

(9,290

)

 

 

 

Purchase of bank owned life insurance

 

 

(7,000

)

 

 

 

Redemption of FHLB stock

 

 

 

 

 

8,396

 

Net cash from investing activities

 

 

(115,681

)

 

 

(54,491

)

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

Net increase in checking, savings and money market accounts

 

 

50,404

 

 

 

122

 

Net increase (decrease) in certificates of deposit

 

 

12,244

 

 

 

(45,497

)

Net decrease in advance payments by borrowers for taxes and insurance

 

 

(5,544

)

 

 

(6,710

)

Net change in short-term FHLB advances

 

 

76,000

 

 

 

88,000

 

Repayments of repurchase agreements and other borrowed funds

 

 

(18

)

 

 

(30,015

)

Proceeds from the exercise of stock options

 

 

26

 

 

 

173

 

Dividends paid

 

 

(2,179

)

 

 

(504

)

Purchase of treasury stock

 

 

(9,632

)

 

 

(4,064

)

Net cash from financing activities

 

 

121,301

 

 

 

1,505

 

Change in cash and cash equivalents

 

 

11,700

 

 

 

(47,741

)

Cash and cash equivalents, beginning of period

 

 

32,980

 

 

 

77,331

 

Cash and cash equivalents, end of period

 

$

44,680

 

 

$

29,590

 

See Notes to Consolidated Financial Statements

 

 

 

7


UNITED COMMUNITY FINANCIAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

1.

BASIS OF PRESENTATION

United Community Financial Corp. (United Community or the Company) was incorporated under Ohio law in February 1998 by The Home Savings and Loan Company of Youngstown, Ohio (Home Savings) in connection with the conversion of Home Savings from an Ohio mutual savings and loan association to an Ohio capital stock savings association (the Conversion). Upon consummation of the Conversion on July 8, 1998, United Community became the unitary thrift holding company for Home Savings. Home Savings, a state-chartered savings bank, conducts business from its main office located in Youngstown, Ohio, 32 full-service branches and nine loan production offices located throughout Ohio and western Pennsylvania.

The accompanying consolidated financial statements of United Community have been prepared in accordance with instructions relating to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles (U.S. GAAP) for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments) that are, in the opinion of management, necessary for a fair statement of results for the interim periods.

The results of operations for the three and nine months ended September 30, 2015, are not necessarily indicative of the results to be expected for the year ending December 31, 2015. The consolidated financial statements and notes thereto should be read in conjunction with the audited financial statements and notes contained in United Community’s Form 10-K for the year ended December 31, 2014.

Some items in the prior year financial statements were reclassified to conform to the current presentation. These reclassifications had no effect on prior year consolidated statements of operations or shareholders’ equity.

 

 

2.

RECENT ACCOUNTING DEVELOPMENTS

In January 2014, FASB issued Accounting Standards Update (ASU) 2014-04, Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure (a consensus of the FASB Emerging Issues Task Force). The ASU clarifies when an in-substance repossession or foreclosure occurs and a creditor is considered to have received physical possession of real estate property collateralizing a consumer mortgage loan.

Specifically, the new ASU requires a creditor to reclassify a collateralized consumer mortgage loan to real estate property upon obtaining legal title to the real estate collateral, or the borrower voluntarily conveying all interest in the real estate property to the lender to satisfy the loan through a deed in lieu of foreclosure or similar legal agreement. Additional disclosures are required detailing the amount of foreclosed residential real estate property held by the creditor and the recorded investment in consumer mortgages collateralized by real estate property that are in the process of foreclosure. The new guidance is effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2014. The adoption of this guidance did not have a material impact on the Company’s consolidated financial statements, but did result in additional disclosures.

In May 2014, FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The ASU creates a new topic, Topic 606, to provide guidance on revenue recognition for entities that enter into contracts with customers to transfer goods or services or enter into contracts for the transfer of nonfinancial assets. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Additional disclosures are required to provide quantitative and qualitative information regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The new guidance is effective for annual reporting periods, and interim reporting periods within those annual periods, beginning after December 15, 2017. Early adoption is not permitted. Management is currently evaluating the impact of the adoption of this guidance on the Company’s consolidated financial statements.

In June 2014, the FASB issued Accounting Standards Update 2014-11, Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures. The amendments in this ASU change the accounting for repurchase-to-maturity transactions and linked repurchase financings to secured borrowing accounting, which is consistent with the accounting for other repurchase agreements. The amendments also require two new disclosures. The first disclosure requires an entity to disclose information on transfers accounted for as sales in transactions that are economically similar to repurchase agreements. The second disclosure provides increased transparency about the types of collateral pledged in repurchase agreements and similar transactions accounted for as secured borrowings. The accounting changes are effective for annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2014. The disclosure for certain transactions accounted for as a sale is required to

8


be presented for interim and annual periods beginning after December 15, 2014, with all other disclosure requirements required to be presented for annual periods beginning after December 15, 2014, and for interim periods beginning after March 15, 2015. The adoption of this guidance as of January 1, 2015 did not have an impact on the Company’s consolidated financial statements, but did result in additional disclosures.

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis. The ASU amends the current consolidation guidance and affects both the variable interest entity and voting interest entity consolidation models. The new guidance is effective for annual reporting periods and interim reporting periods within those annual periods, beginning after December 15, 2015. Early adoption is permitted. Management is currently evaluating the impact of the adoption of this guidance on the Company’s consolidated financial statements.

 

 

3.

STOCK COMPENSATION

Stock Options:

On April 30, 2015, shareholders approved the United Community Financial Corp. 2015 Long Term Incentive Compensation Plan (the 2015 Plan). The purpose of the 2015 Plan is to provide a means through which United Community may attract and retain employees and non-employee directors, to provide incentives that align their interest with those of United Community’s shareholders and promote the success of United Community’s business.  All employees and non-employee directors are eligible to participate in the 2015 Plan.  The 2015 Plan provides for the issuance of up to 1,200,000 shares that are to be used for awards of stock options, stock awards, stock units, stock appreciation rights, annual bonus awards and long term incentive awards.

On April 26, 2007, shareholders approved the United Community Financial Corp. 2007 Long-Term Incentive Plan (as amended, the 2007 Plan). The purpose of the 2007 Plan was to promote and advance the interests of United Community and its shareholders by enabling United Community to attract, retain and reward directors, directors emeritus, managerial and other key employees of United Community, including Home Savings, by facilitating their purchase of an ownership interest in United Community. The 2007 Plan was terminated on April 30, 2015 upon the adoption of the 2015 Plan, although the 2007 Plan survives so long as awards issued under the 2007 Plan remain outstanding and exercisable.  The 2007 Plan provided for the issuance of up to 2,000,000 shares that were to be used for awards of restricted stock, stock options, performance awards, stock appreciation rights (SARs), or other forms of stock-based incentive awards.

On July 12, 1999, shareholders approved the United Community Financial Corp. 1999 Long-Term Incentive Plan (as amended, the 1999 Plan). The purpose of the 1999 Plan was the same as the 2007 Plan. The 1999 Plan terminated on May 20, 2009, although the 1999 Plan survives so long as options issued under the 1999 Plan remain outstanding and exercisable.

The 1999 Plan provided for the grant of either incentive or nonqualified stock options. Options were awarded at exercise prices that were not less than the fair market value of the share at the grant date. The maximum number of common shares that could be issued under the 1999 Plan was 3,569,766. Because the 1999 Plan terminated, no additional options may be issued under it. All of the options awarded became exercisable on the date of grant except that options granted in 2009 became exercisable over three years beginning on December 31, 2009. All options expire 10 years from the date of grant.

There were 6,618 stock options granted in the nine months ended September 30, 2015 and there were 5,443 stock options granted in the nine months ended September 30, 2014. The options must be exercised within 10 years from the date of grant.  Expenses related to stock option grants are included with salaries and employee benefits. The Company recognized $6,000 and 19,000, in stock option expenses for the three and nine months ended September 30, 2015.  The Company recognized $6,000 and $19,000 in stock option expenses for the three and nine months ended September 30, 2014. The Company expects to recognize additional expense of $5,000 for the remainder of 2015, $8,000 in 2016 and $1,000 in 2017.

9


A summary of activity in the plans is as follows:

 

 

For the nine months ended

 

 

September 30, 2015

 

 

 

 

 

 

Weighted

 

 

Aggregate

 

 

 

 

 

 

average

 

 

intrinsic value

 

 

Shares

 

 

exercise price

 

 

(in thousands)

 

Outstanding at beginning of year

 

579,905

 

 

$

2.52

 

 

 

 

 

Granted

 

6,618

 

 

 

5.42

 

 

 

 

 

Exercised

 

(13,000

)

 

 

1.98

 

 

 

 

 

Forfeited and expired

 

 

 

 

 

 

 

 

 

Outstanding at end of period

 

573,523

 

 

 

2.56

 

 

$

1,464

 

Options exercisable at end of period

 

554,311

 

 

 

2.50

 

 

$

1,450

 

 

Information related to the stock option plans for the nine months ended September 30, 2015 and 2014 follows:

 

 

September 30, 2015

 

 

September 30, 2014

 

Intrinsic value of options exercised

$

43,641

 

 

$

147,410

 

Cash received from option exercises

 

25,700

 

 

 

173,000

 

Tax benefit realized from option exercises

 

 

 

 

10,267

 

Weighted average fair value of options granted, per share

$

1.70

 

 

$

2.07

 

 

As of September 30, 2015, the cost of nonvested stock options is expected to be recognized over a weighted-average period of 2.0 years.

The fair value of options granted during the three and nine months ended September 30, 2015 and 2014 was determined using the following weighted-average assumptions as of the grant date:

 

 

Three months ended

 

 

Nine months ended

 

 

September 30, 2015

 

 

September 30, 2014

 

 

September 30, 2015

 

 

September 30, 2014

 

Risk-free interest rate

 

1.63

%

 

 

1.74

%

 

 

1.49

%

 

 

1.74

%

Expected term (years)

 

5

 

 

 

5

 

 

 

5

 

 

 

5

 

Expected stock volatility

 

35.05

%

 

 

55.96

%

 

 

35.95

%

 

 

62.02

%

Dividend yield

 

0.74

%

 

 

%

 

 

0.74

%

 

 

%

 

Outstanding stock options at September 30, 2015 have a weighted average remaining life of 4.30 years and may be exercised in the range of $1.20 to $5.89.

Restricted Stock Awards:

The 2007 Plan permitted the issuance of restricted stock awards to employees and nonemployee directors. Nonvested shares at September 30, 2015 aggregated 264,877, of which 25,255 will vest during the remainder of 2015, 104,910 will vest in 2016, 83,789 will vest in 2017 and 50,923 will vest in 2018. Expenses related to restricted stock awards are charged to salaries and employee benefits and are recognized over the vesting period of the awards based on the market value of the shares at the grant date. The Company recognized approximately $183,000 and $549,000 in restricted stock award expenses for the three and nine months ended September 30, 2015, respectively, and approximately $120,000 and $356,000 in restricted stock award expenses for the three and nine months ended September 30, 2014. The Company expects to recognize additional expenses of approximately $175,000 in 2015, $528,000 in 2016, $253,000 in 2017 and $93,000 in 2018.

10


A summary of changes in the Company’s nonvested restricted shares for the nine months ended September 30, 2015 is as follows:

 

 

For the nine months ended

 

 

September 30, 2015

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

average

 

 

 

 

 

 

grant date

 

 

Shares

 

 

fair value

 

Nonvested at beginning of year

 

223,624

 

 

$

3.88

 

Granted

 

139,986

 

 

$

5.32

 

Vested

 

(90,642

)

 

$

4.19

 

Forfeited

 

(8,091

)

 

$

4.87

 

Nonvested shares at end of period

 

264,877

 

 

$

4.50

 

 

Executive Incentive Plan

The Executive Incentive Plan (“EIP”) provides incentive compensation awards to certain officers of the Company. Executive incentive awards are generally based upon the actual performance of the Company for the twelve months ending December 31, compared to the actual performance of a peer group during the same twelve month period. The target incentive awards for each year are measured as a percentage of the base salary of participating officers.  Once the awards under the EIP are calculated, they are paid 80% in cash and 20% in restricted stock. The restricted stock will be granted and vest equally over three years, beginning on the first anniversary of the date the restricted stock is issued.  The Company incurred $63,000 and $193,000 in expense for the restricted stock portion of the EIP and $244,000 and $731,000 for the cash portion of the EIP for the three and nine months ended September 30, 2015, respectively.  The Company incurred $46,000 and $204,000 in expense for the restricted stock portion of the EIP and $168,000 and $565,000 for the cash portion of the EIP for the three and nine months ended September 30, 2014, respectively.  Restricted stock expenses for the EIP are included in the total restricted stock expenses discussed above.  

Long-term Incentive Plan

The Long-term Incentive Plan (“LTIP”) provides a long-term incentive compensation opportunity to certain executive officers, whose participation and target award opportunities will be approved by the Compensation Committee of the Board of Directors. Each participant in the LTIP will be granted a target number of Performance Share Units (“PSUs”).  Target PSUs will be determined as a percentage of base salary and translated into share units based on the Company’s average stock price at the appropriate measurement date.  The performance period for the annual grant for a given year will be from January 1, year 1 through December 31, year 3.   The Company incurred $1,000 and $72,000 in expense for the LTIP for the three and nine months ended September 30, 2015, respectively.  The Company incurred $22,000 and $66,000 in expense for the LTIP for the three and nine months ended September 30, 2014, respectively.

 

 

 

 

4.

SECURITIES

Components of the available for sale portfolio are as follows:

 

 

 

September 30, 2015

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

unrealized

 

 

unrealized

 

 

Fair

 

 

 

cost

 

 

gains

 

 

losses

 

 

value

 

 

 

(Dollars in thousands)

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities' securities

 

$

226,267

 

 

$

630

 

 

$

(1,746

)

 

$

225,151

 

Mortgage-backed GSE securities: residential

 

 

140,845

 

 

 

833

 

 

 

(64

)

 

 

141,614

 

Total

 

$

367,112

 

 

$

1,463

 

 

$

(1,810

)

 

$

366,765

 

11


 

 

 

December 31, 2014

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

unrealized

 

 

unrealized

 

 

Fair

 

 

 

cost

 

 

gains

 

 

losses

 

 

value

 

 

 

(Dollars in thousands)

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities' securities

 

$

232,225

 

 

$

184

 

 

$

(4,452

)

 

$

227,957

 

Mortgage-backed GSE securities: residential

 

 

274,204

 

 

 

331

 

 

 

(2,702

)

 

 

271,833

 

Total

 

$

506,429

 

 

$

515

 

 

$

(7,154

)

 

$

499,790

 

 

Components of held to maturity securities portfolio are as follows:

 

 

 

September 30, 2015

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

unrecognized

 

 

unrecognized

 

 

Fair

 

 

 

cost

 

 

gains

 

 

losses

 

 

value

 

 

 

(Dollars in thousands)

 

Held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed GSE securities: residential

 

$

103,769

 

 

$

70

 

 

$

(36

)

 

$

103,803

 

States of the U.S. and political subdivisions

 

 

9,283

 

 

 

72

 

 

 

(6

)

 

 

9,349

 

Total

 

$

113,052

 

 

$

142

 

 

$

(42

)

 

$

113,152

 

 

The Company had no held to maturity securities at December 31, 2014.

 

Debt securities available for sale by contractual maturity, repricing or expected call date are shown below:

 

 

 

September 30, 2015

 

 

 

Amortized cost

 

 

Fair value

 

 

 

(Dollars in thousands)

 

Due in one year or less

 

$

 

 

$

 

Due after one year through five years

 

 

 

 

 

 

Due after five years through ten years

 

 

198,973

 

 

 

198,338

 

Due after ten years

 

 

27,294

 

 

 

26,813

 

Mortgage-backed GSE securities: residential

 

 

140,845

 

 

 

141,614

 

Total

 

$

367,112

 

 

$

366,765

 

Debt securities held to maturity by contractual maturity, repricing or expected call date are shown below:

 

 

 

September 30, 2015

 

 

 

Amortized cost

 

 

Fair value

 

 

 

(Dollars in thousands)

 

Due in one year or less

 

$

 

 

$

 

Due after one year through five years

 

 

 

 

 

 

Due after five years through ten years

 

 

2,252

 

 

 

2,277

 

Due after ten years

 

 

7,031

 

 

 

7,072

 

Mortgage-backed GSE securities: residential

 

$

103,769

 

 

$

103,803

 

Total

 

$

113,052

 

 

$

113,152

 

 

Securities pledged for participation in the Ohio Linked Deposit Program were $0 at September 30, 2015 and approximately $501,000 at December 31, 2014.  Securities pledged for public funds were approximately $109.4 million at September 30, 2015 and $36.2 million at December 31, 2014.  Securities pledged for borrowings, including repurchase agreements, were approximately $64.3 million at September 30, 2015 and $82.2 million at December 31, 2014.

12


Securities available for sale that have been in an unrealized loss position for less than twelve months or twelve months or more are as follows:

 

 

 

September 30, 2015

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

Fair

 

 

Unrealized loss

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

 

(Dollars in thousands)

 

Description of securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities

 

$

96,099

 

 

$

(744

)

 

$

55,463

 

 

$

(1,002

)

 

$

151,562

 

 

$

(1,746

)

Mortgage-backed GSE securities: residential

 

 

-

 

 

 

-

 

 

 

14,669

 

 

 

(64

)

 

 

14,669

 

 

 

(64

)

Total temporarily impaired securities

 

$

96,099

 

 

$

(744

)

 

$

70,132

 

 

$

(1,066

)

 

$

166,231

 

 

$

(1,810

)

 

 

 

December 31, 2014

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

Fair

 

 

Unrealized loss

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

 

(Dollars in thousands)

 

Description of securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities

 

$

 

 

$

 

 

$

214,495

 

 

$

(4,452

)

 

$

214,495

 

 

$

(4,452

)

Mortgage-backed GSE securities: residential

 

 

4,625

 

 

 

(40

)

 

 

193,434

 

 

 

(2,662

)

 

 

198,059

 

 

 

(2,702

)

Total temporarily impaired securities

 

$

4,625

 

 

$

(40

)

 

$

407,929

 

 

$

(7,114

)

 

$

412,554

 

 

$

(7,154

)

Securities held to maturity that have been in an unrealized loss position for less than twelve months or twelve months or more are as follows:

 

 

 

September 30, 2015

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

Fair

 

 

Unrealized loss

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

value

 

 

Loss

 

 

 

(Dollars in thousands)

 

Description of securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed GSE securities: residential

 

$

16,954

 

 

$

(22

)

 

$

86,849

 

 

$

(1,480

)

 

$

103,803

 

 

$

(1,502

)

States of the U.S. and political subdivisions

 

 

2,308

 

 

 

(6

)

 

 

-

 

 

 

-

 

 

 

2,308

 

 

 

(6

)

Total temporarily impaired securities

 

$

19,262

 

 

$

(28

)

 

$

86,849

 

 

$

(1,480

)

 

$

106,111

 

 

$

(1,508

)

During the third quarter of 2015, Home Savings transferred securities with a total amortized cost of $105.3 million with a corresponding fair value of $103.8 million from available for sale to held to maturity.  The net unrealized loss, net of taxes, on these securities at the date of transfer was $999,000.  The fair value at the date of transfer becomes the securities new cost basis.  The unrealized holding loss at the time of transfer continues to be reported in accumulated other comprehensive income, net of tax and is amortized over the remaining lives of the securities as an adjustment of the yield.  The amortization of the unamortized holding loss reported in accumulated other comprehensive income will directly offset the effect on interest income from the accretion of the reduced amortized cost for the transferred securities.  Because of this transfer, the total losses less than 12 months and greater than 12 months reported in the table above will not agree to the unrealized losses reported in the inventory of held to maturity securities.  The inventory table reports unrealized gains and losses based upon the transferred securities adjusted cost basis and current fair value.  The reporting of losses less than 12 months and greater than 12 months represents that actual period of time that these securities have been in an unrealized loss position and the securities amortized cost basis if the transfer did not occur.  

All of the U.S. Treasury and government sponsored entities (GSE) securities that were temporarily impaired at September 30, 2015 and December 31, 2014, were impaired due to the level of interest rates at that time of purchase compared to current interest rates. Unrealized losses on these securities have not been recognized into income as of September 30, 2015 and December 31, 2014 because the issuer’s securities are of high credit quality (rated AA or higher), it is likely that management will not 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 and other market conditions. There is risk that longer term rates could rise further resulting in greater unrealized losses.  The Company expects to realize all interest and principal on these securities and has no intent to sell and more than likely will not be required to sell these securities before their anticipated recovery.

At September 30, 2015 and December 31, 2014, all of the mortgage-backed securities held by the Company were issued by U.S. government sponsored agencies, primarily Fannie Mae and Freddie Mac, institutions which the government has affirmed its commitment to support. Because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit

13


quality, and because the Company does not have the intent to sell these mortgage-backed securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company did not consider these securities to be other-than-temporarily impaired at September 30, 2015 or December 31, 2014. The Company expects to realize all interest and principal on these securities.

At September 30, 2015, all of the obligations of U.S. states and political subdivisions were temporarily impaired due to the level of interest rates at that time.  Unrealized losses on these securities have not been recognized into income as of September 30, 2015 because the issuer’s securities are of high credit quality (rated AA or higher), it is likely that management will not 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 and other market conditions.

Proceeds from the sale of available for sale securities were $0 and $470,000 for the three months ended September 30, 2015 and 2014, respectively.  Gross gains of $0 and $328,000 were realized on these sales during the three months ended September 30, 2015 and 2014, respectively.

Proceeds from the sales of available for sale securities were $5.2 million and $5.5 million for the nine months ended September 30, 2015 and 2014, respectively.  Gross gains of $11,000 and $362,000 were realized on these sales during the nine months ended September 30, 2015 and 2014, respectively.

 

 

 

 

5.

LOANS

Portfolio loans consist of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

74,042

 

 

$

60,546

 

Nonresidential

 

 

167,366

 

 

 

121,595

 

Land

 

 

9,709

 

 

 

9,484

 

Construction

 

 

26,545

 

 

 

16,064

 

Secured

 

 

62,445

 

 

 

45,088

 

Unsecured

 

 

2,559

 

 

 

134

 

Total commercial loans

 

 

342,666

 

 

 

252,911

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

723,619

 

 

 

694,105

 

Construction

 

 

40,723

 

 

 

37,113

 

Total residential mortgage loans

 

 

764,342

 

 

 

731,218

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

160,564

 

 

 

154,776

 

Auto

 

 

9,728

 

 

 

5,902

 

Marine

 

 

2,784

 

 

 

3,917

 

Recreational vehicle

 

 

11,464

 

 

 

14,054

 

Other

 

 

2,121

 

 

 

2,105

 

Total consumer loans

 

 

186,661

 

 

 

180,754

 

Total loans

 

 

1,293,669

 

 

 

1,164,883

 

Less:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

17,482

 

 

 

17,687

 

Deferred loan costs, net

 

 

(1,143

)

 

 

(897

)

Total

 

 

16,339

 

 

 

16,790

 

Loans, net

 

$

1,277,330

 

 

$

1,148,093

 

 

14


The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and are based on impairment method as of September 30, 2015 and December 31, 2014 and activity for the three and nine months ended September 30, 2015 and 2014.

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

For the three months ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,389

 

 

$

7,082

 

 

$

3,410

 

 

$

16,881

 

Provision (recovery)

 

 

1,375

 

 

 

(348

)

 

 

(354

)

 

 

673

 

Charge-offs

 

 

(252

)

 

 

(83

)

 

 

(178

)

 

 

(513

)

Recoveries

 

 

189

 

 

 

66

 

 

 

186

 

 

 

441

 

Ending balance

 

$

7,701

 

 

$

6,717

 

 

$

3,064

 

 

$

17,482

 

For the nine months ended September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,690

 

 

$

8,517

 

 

$

3,480

 

 

$

17,687

 

Provision (recovery)

 

 

2,548

 

 

 

(1,498

)

 

 

192

 

 

 

1,242

 

Charge-offs

 

 

(1,047

)

 

 

(576

)

 

 

(1,068

)

 

 

(2,691

)

Recoveries

 

 

510

 

 

 

274

 

 

 

460

 

 

 

1,244

 

Ending balance

 

$

7,701

 

 

$

6,717

 

 

$

3,064

 

 

$

17,482

 

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

629

 

 

$

1,596

 

 

$

745

 

 

$

2,970

 

Loans collectively evaluated for impairment

 

 

7,072

 

 

 

5,121

 

 

 

2,319

 

 

 

14,512

 

Ending balance

 

$

7,701

 

 

$

6,717

 

 

$

3,064

 

 

$

17,482

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

10,348

 

 

$

18,304

 

 

$

10,461

 

 

$

39,113

 

Loans collectively evaluated for impairment

 

 

332,318

 

 

 

746,038

 

 

 

176,200

 

 

 

1,254,556

 

Ending balance

 

$

342,666

 

 

$

764,342

 

 

$

186,661

 

 

$

1,293,669

 

 

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

For the three months ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,519

 

 

$

8,955

 

 

$

3,790

 

 

$

18,264

 

Provision (recovery)

 

 

144

 

 

 

15

 

 

 

(43

)

 

 

116

 

Charge-offs

 

 

(149

)

 

 

(290

)

 

 

(228

)

 

 

(667

)

Recoveries

 

 

208

 

 

 

10

 

 

 

201

 

 

 

419

 

Ending balance

 

$

5,722

 

 

$

8,690

 

 

$

3,720

 

 

$

18,132

 

For the nine months ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,984

 

 

$

9,830

 

 

$

4,302

 

 

$

21,116

 

Provision (recovery)

 

 

(931

)

 

 

(518

)

 

 

(16

)

 

 

(1,465

)

Charge-offs

 

 

(1,100

)

 

 

(840

)

 

 

(1,083

)

 

 

(3,023

)

Recoveries

 

 

769

 

 

 

218

 

 

 

517

 

 

 

1,504

 

Ending balance

 

$

5,722

 

 

$

8,690

 

 

$

3,720

 

 

$

18,132

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

717

 

 

$

1,751

 

 

$

842

 

 

$

3,310

 

Loans collectively evaluated for impairment

 

 

4,973

 

 

 

6,766

 

 

 

2,638

 

 

 

14,377

 

Ending balance

 

$

5,690

 

 

$

8,517

 

 

$

3,480

 

 

$

17,687

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

14,845

 

 

$

19,209

 

 

$

11,843

 

 

$

45,897

 

Loans collectively evaluated for impairment

 

 

238,066

 

 

 

712,009

 

 

 

168,911

 

 

 

1,118,986

 

Ending balance

 

$

252,911

 

 

$

731,218

 

 

$

180,754

 

 

$

1,164,883

 

15


 

The unpaid principal balance is the total amount of the loan that is due to Home Savings. The recorded investment includes the unpaid principal balance less any chargeoffs or partial chargeoffs applied to specific loans. The unpaid principal balance and the recorded investment both exclude accrued interest receivable and deferred loan costs, both of which are immaterial.

The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required based on an analysis using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations, estimated collateral values, general economic conditions in the market area and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.

Other loans not reviewed specifically by management are evaluated as a homogenous group of loans (generally single-family residential mortgage loans and all consumer credits except marine loans) using a loss factor applied to the outstanding loan balance to determine the level of reserve required. This loss factor consists of two components, a quantitative and a qualitative component. The quantitative component is based on a historical analysis of all charged-off loans, net of recovery. In determining the qualitative factors, consideration is given to such attributes as lending policies, economic conditions, nature and volume of the portfolio, management, loan quality trend, loan review, collateral value, concentrations, economic cycles and other external factors.  At December 31, 2014, the Company evaluated two years of net charge-off history and applied the information to the current period. This component was combined with the qualitative component to arrive at the loss factor, which is applied to the outstanding principal balance by type of credit and internal risk grade applied to specific risk pools, plus specific loss allocations and adjustments for current events and conditions. As of September 30, 2015, the Company evaluated 12 quarters of net charge-off history and applied this information to the current period.  This component is combined with the qualitative component to arrive at the loss factor, which is applied to the average outstanding balance of homogenous loans and is no longer being applied by internal risk grade. This change in methodology, which was made in the first quarter of 2015, did not have a material effect on the calculation of the allowance for loan losses.  The change in methodology was made in order to facilitate technological improvements in the calculation of the allowance for loan loss.  

16


The following table presents loans individually evaluated for impairment by class of loans as of and for nine months ended September 30, 2015:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

169

 

 

$

 

 

$

 

 

$

43

 

 

$

4

 

 

$

4

 

Nonresidential

 

 

1,780

 

 

 

369

 

 

 

 

 

 

2,708

 

 

 

5

 

 

 

5

 

Land

 

 

3,922

 

 

 

484

 

 

 

 

 

 

511

 

 

 

 

 

 

 

Construction

 

 

1,126

 

 

 

 

 

 

 

 

 

116

 

 

 

 

 

 

 

Secured

 

 

3,890

 

 

 

3,700

 

 

 

 

 

 

3,701

 

 

 

 

 

 

 

Unsecured

 

 

1,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

12,135

 

 

 

4,553

 

 

 

 

 

 

7,079

 

 

 

9

 

 

 

9

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

5,374

 

 

 

3,914

 

 

 

 

 

 

4,373

 

 

 

50

 

 

 

50

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

5,374

 

 

 

3,914

 

 

 

 

 

 

4,373

 

 

 

50

 

 

 

50

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,709

 

 

 

1,179

 

 

 

 

 

 

1,377

 

 

 

12

 

 

 

12

 

Auto

 

 

27

 

 

 

19

 

 

 

 

 

 

28

 

 

 

 

 

 

 

Marine

 

 

499

 

 

 

273

 

 

 

 

 

 

250

 

 

 

2

 

 

 

2

 

Recreational vehicle

 

 

94

 

 

 

65

 

 

 

 

 

 

70

 

 

 

2

 

 

 

2

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

2,329

 

 

 

1,536

 

 

 

 

 

 

1,725

 

 

 

16

 

 

 

16

 

Total

 

$

19,838

 

 

$

10,003

 

 

$

 

 

$

13,177

 

 

$

75

 

 

$

75

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

23

 

 

$

 

 

$

 

Nonresidential

 

 

5,324

 

 

 

5,144

 

 

 

584

 

 

 

5,303

 

 

 

99

 

 

 

99

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

2,815

 

 

 

327

 

 

 

42

 

 

 

595

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

324

 

 

 

3

 

 

 

324

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

8,463

 

 

 

5,795

 

 

 

629

 

 

 

6,245

 

 

 

99

 

 

 

99

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14,390

 

 

 

14,390

 

 

 

1,596

 

 

 

14,626

 

 

 

439

 

 

 

439

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14,390

 

 

 

14,390

 

 

 

1,596

 

 

 

14,626

 

 

 

439

 

 

 

439

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

8,336

 

 

 

8,336

 

 

 

628

 

 

 

8,931

 

 

 

321

 

 

 

321

 

Auto

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

589

 

 

 

589

 

 

 

117

 

 

 

685

 

 

 

9

 

 

 

9

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

8,925

 

 

 

8,925

 

 

 

745

 

 

 

9,620

 

 

 

330

 

 

 

330

 

Total

 

 

31,778

 

 

 

29,110

 

 

 

2,970

 

 

 

30,491

 

 

 

868

 

 

 

868

 

Total impaired loans

 

$

51,616

 

 

$

39,113

 

 

$

2,970

 

 

$

43,668

 

 

$

943

 

 

$

943

 

 

17


The following tables present loans individually evaluated for impairment by class of loans as of and for nine months ended September 30, 2014:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

185

 

 

$

86

 

 

$

 

 

$

207

 

 

$

 

 

$

 

Nonresidential

 

 

5,408

 

 

 

3,804

 

 

 

 

 

 

4,180

 

 

 

 

 

 

 

Land

 

 

3,958

 

 

 

532

 

 

 

 

 

 

510

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

3,929

 

 

 

3,704

 

 

 

 

 

 

3,792

 

 

 

 

 

 

 

Unsecured

 

 

3,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

17,131

 

 

 

8,126

 

 

 

 

 

 

8,689

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

7,592

 

 

 

6,177

 

 

 

 

 

 

6,985

 

 

 

43

 

 

 

43

 

Construction

 

 

1,741

 

 

 

639

 

 

 

 

 

 

711

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

9,333

 

 

 

6,816

 

 

 

 

 

 

7,696

 

 

 

43

 

 

 

43

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2,622

 

 

 

2,015

 

 

 

 

 

 

2,893

 

 

 

8

 

 

 

8

 

Auto

 

 

105

 

 

 

96

 

 

 

 

 

 

73

 

 

 

1

 

 

 

1

 

Marine

 

 

154

 

 

 

154

 

 

 

 

 

 

157

 

 

 

 

 

 

 

Recreational vehicle

 

 

365

 

 

 

252

 

 

 

 

 

 

257

 

 

 

4

 

 

 

4

 

Other

 

 

5

 

 

 

5

 

 

 

 

 

 

4

 

 

 

 

 

 

 

Total consumer loans

 

 

3,251

 

 

 

2,522

 

 

 

 

 

 

3,384

 

 

 

13

 

 

 

13

 

Total

 

$

29,715

 

 

$

17,464

 

 

$

 

 

$

19,769

 

 

$

56

 

 

$

56

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

54

 

 

$

29

 

 

$

6

 

 

$

312

 

 

$

 

 

$

 

Nonresidential

 

 

3,729

 

 

 

3,264

 

 

 

249

 

 

 

1,660

 

 

 

51

 

 

 

51

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

324

 

 

 

3

 

 

 

243

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

4,107

 

 

 

3,617

 

 

 

258

 

 

 

2,215

 

 

 

51

 

 

 

51

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

13,980

 

 

 

13,980

 

 

 

2,113

 

 

 

13,590

 

 

 

284

 

 

 

284

 

Construction

 

 

3,436

 

 

 

1,814

 

 

 

203

 

 

 

2,033

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

17,416

 

 

 

15,794

 

 

 

2,316

 

 

 

15,623

 

 

 

284

 

 

 

284

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

9,654

 

 

 

9,654

 

 

 

917

 

 

 

9,300

 

 

 

241

 

 

 

241

 

Auto

 

 

7

 

 

 

7

 

 

 

 

 

 

6

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

743

 

 

 

743

 

 

 

141

 

 

 

747

 

 

 

11

 

 

 

11

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

10,404

 

 

 

10,404

 

 

 

1,058

 

 

 

10,053

 

 

 

252

 

 

 

252

 

Total

 

 

31,927

 

 

 

29,815

 

 

 

3,632

 

 

 

27,891

 

 

 

587

 

 

 

587

 

Total impaired loans

 

$

61,642

 

 

$

47,279

 

 

$

3,632

 

 

$

47,660

 

 

$

643

 

 

$

643

 

 

18


The following table present loans individually evaluated for impairment by class of loans as of December 31, 2014:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid Principal Balance

 

 

Recorded Investment

 

 

Allowance for Loan Losses Allocated

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

185

 

 

$

85

 

 

$

 

Nonresidential

 

 

7,201

 

 

 

5,582

 

 

 

 

Land

 

 

3,958

 

 

 

532

 

 

 

 

Construction

 

 

1,126

 

 

 

188

 

 

 

 

Secured

 

 

3,903

 

 

 

3,702

 

 

 

 

Unsecured

 

 

3,258

 

 

 

 

 

 

 

Total commercial loans

 

 

19,631

 

 

 

10,089

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,015

 

 

 

4,518

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,015

 

 

 

4,518

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,901

 

 

 

1,262

 

 

 

 

Auto

 

 

47

 

 

 

37

 

 

 

 

Marine

 

 

151

 

 

 

151

 

 

 

 

Recreational vehicle

 

 

124

 

 

 

81

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

2,223

 

 

 

1,531

 

 

 

 

Total

 

$

27,869

 

 

$

16,138

 

 

$

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

33

 

 

$

8

 

 

$

6

 

Nonresidential

 

 

3,944

 

 

 

3,561

 

 

 

615

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

2,815

 

 

 

863

 

 

 

93

 

Secured

 

 

324

 

 

 

324

 

 

 

3

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

7,116

 

 

 

4,756

 

 

 

717

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14,691

 

 

 

14,691

 

 

 

1,751

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14,691

 

 

 

14,691

 

 

 

1,751

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

9,577

 

 

 

9,577

 

 

 

722

 

Auto

 

 

7

 

 

 

6

 

 

 

1

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

729

 

 

 

729

 

 

 

119

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

10,313

 

 

 

10,312

 

 

 

842

 

Total

 

 

32,120

 

 

 

29,759

 

 

 

3,310

 

Total impaired loans

 

$

59,989

 

 

$

45,897

 

 

$

3,310

 

 

19


The following table present loans individual evaluated for impairment by class of loans as of and for the three months ended September 30, 2015

 

Impaired Loans

 

(Dollars in thousands)

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

4

 

 

$

4

 

Nonresidential

 

 

1,400

 

 

 

3

 

 

 

3

 

Land

 

 

490

 

 

 

 

 

 

 

Construction

 

 

44

 

 

 

 

 

 

 

Secured

 

 

3,700

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

5,634

 

 

 

7

 

 

 

7

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

4,163

 

 

 

40

 

 

 

40

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

4,163

 

 

 

40

 

 

 

40

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,284

 

 

 

8

 

 

 

8

 

Auto

 

 

21

 

 

 

 

 

 

 

Marine

 

 

279

 

 

 

 

 

 

 

Recreational vehicle

 

 

66

 

 

 

1

 

 

 

1

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

1,650

 

 

 

9

 

 

 

9

 

Total

 

$

11,447

 

 

$

56

 

 

$

56

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

43

 

 

$

 

 

$

 

Nonresidential

 

 

5,643

 

 

 

62

 

 

 

62

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

327

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

6,337

 

 

 

62

 

 

 

62

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14,609

 

 

 

302

 

 

 

302

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14,609

 

 

 

302

 

 

 

302

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

8,445

 

 

 

220

 

 

 

220

 

Auto

 

 

2

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

647

 

 

 

4

 

 

 

4

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

9,094

 

 

 

224

 

 

 

224

 

Total

 

 

30,040

 

 

 

588

 

 

 

588

 

Total impaired loans

 

$

41,487

 

 

$

644

 

 

$

644

 

 

20


The following table present loans individual evaluated for impairment by class of loans as of and for the three months ended September 30, 2014

 

Impaired Loans

 

(Dollars in thousands)

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

88

 

 

$

 

 

$

 

Nonresidential

 

 

3,802

 

 

 

4

 

 

 

4

 

Land

 

 

510

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

3,710

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

8,110

 

 

 

4

 

 

 

4

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

5,226

 

 

 

19

 

 

 

19

 

Construction

 

 

690

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

5,916

 

 

 

19

 

 

 

19

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,875

 

 

 

19

 

 

 

19

 

Auto

 

 

65

 

 

 

 

 

 

 

Marine

 

 

157

 

 

 

 

 

 

 

Recreational vehicle

 

 

195

 

 

 

1

 

 

 

1

 

Other

 

 

4

 

 

 

 

 

 

 

Total consumer loans

 

 

2,296

 

 

 

20

 

 

 

20

 

Total

 

$

16,322

 

 

$

43

 

 

$

43

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

567

 

 

$

 

 

$

 

Nonresidential

 

 

1,404

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2,295

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

15,742

 

 

 

137

 

 

 

137

 

Construction

 

 

2,026

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

17,768

 

 

 

137

 

 

 

137

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

10,399

 

 

 

123

 

 

 

123

 

Auto

 

 

9

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

794

 

 

 

6

 

 

 

6

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

11,202

 

 

 

129

 

 

 

129

 

Total

 

 

31,265

 

 

 

266

 

 

 

266

 

Total impaired loans

 

$

47,587

 

 

$

309

 

 

$

309

 

 

21


Home Savings reclassifies a collateralized mortgage loan and consumer loans secured by real estate to real estate owned and other repossessed assets once it has either obtained legal title to the real estate collateral or the borrower voluntarily conveys all interest in the real property to the Bank to satisfy the loan through a deed in lieu of foreclosure or similar legal agreement.  The table below presents loans that are in the process of foreclosure at September 30, 2015 and December 31, 2014, but legal title, deed in lieu of foreclosure or similar legal agreement to the property has not yet been obtained:

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Mortgage loans in process of foreclosure

 

$

2,130

 

 

$

2,051

 

 

$

1,714

 

 

$

1,661

 

Consumer loans in process of foreclosure

 

 

980

 

 

 

685

 

 

 

707

 

 

 

489

 

 

The following table presents the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of September 30, 2015:

Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing

As of September 30, 2015

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

Nonresidential

 

 

3,694

 

 

 

 

Land

 

 

484

 

 

 

 

Construction

 

 

415

 

 

 

 

Secured

 

 

4,016

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

8,609

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

4,845

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

4,845

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,122

 

 

 

 

Auto

 

 

15

 

 

 

 

Marine

 

 

222

 

 

 

 

Recreational vehicle

 

 

524

 

 

 

 

Other

 

 

4

 

 

 

 

Total consumer loans

 

 

1,887

 

 

 

 

Total nonaccrual loans and loans past due over 90 days and still accruing

 

$

15,341

 

 

$

 

 

22


The following table presents the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of December 31, 2014:

Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing

As of December 31, 2014

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

93

 

 

$

 

Nonresidential

 

 

5,781

 

 

 

 

Land

 

 

531

 

 

 

 

Construction

 

 

1,051

 

 

 

 

Secured

 

 

4,016

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

11,472

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,816

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,816

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,792

 

 

 

 

Auto

 

 

66

 

 

 

 

Marine

 

 

119

 

 

 

 

Recreational vehicle

 

 

184

 

 

 

 

Other

 

 

2

 

 

 

 

Total consumer loans

 

 

2,163

 

 

 

 

Total nonaccrual loans and loans past due over 90 days and still accruing

 

$

20,451

 

 

$

 

 

23


The following table presents an age analysis of past-due loans, segregated by class of loans as of September 30, 2015:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

74,042

 

 

$

74,042

 

Nonresidential

 

 

12

 

 

 

 

 

 

3,633

 

 

 

3,645

 

 

 

163,721

 

 

 

167,366

 

Land

 

 

 

 

 

 

 

 

484

 

 

 

484

 

 

 

9,225

 

 

 

9,709

 

Construction

 

 

 

 

 

 

 

 

415

 

 

 

415

 

 

 

26,130

 

 

 

26,545

 

Secured

 

 

 

 

 

 

 

 

4,016

 

 

 

4,016

 

 

 

58,429

 

 

 

62,445

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,559

 

 

 

2,559

 

Total commercial loans

 

 

12

 

 

 

 

 

 

8,548

 

 

 

8,560

 

 

 

334,106

 

 

 

342,666

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3,833

 

 

 

1,130

 

 

 

4,581

 

 

 

9,544

 

 

 

714,075

 

 

 

723,619

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,723

 

 

 

40,723

 

Total residential mortgage loans

 

 

3,833

 

 

 

1,130

 

 

 

4,581

 

 

 

9,544

 

 

 

754,798

 

 

 

764,342

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

458

 

 

 

424

 

 

 

1,107

 

 

 

1,989

 

 

 

158,575

 

 

 

160,564

 

Automobile

 

 

 

 

 

4

 

 

 

9

 

 

 

13

 

 

 

9,715

 

 

 

9,728

 

Marine

 

 

 

 

 

 

 

 

117

 

 

 

117

 

 

 

2,667

 

 

 

2,784

 

Recreational vehicle

 

 

269

 

 

 

 

 

 

524

 

 

 

793

 

 

 

10,671

 

 

 

11,464

 

Other

 

 

 

 

 

 

 

 

4

 

 

 

4

 

 

 

2,117

 

 

 

2,121

 

Total consumer loans

 

 

727

 

 

 

428

 

 

 

1,761

 

 

 

2,916

 

 

 

183,745

 

 

 

186,661

 

Total loans

 

$

4,572

 

 

$

1,558

 

 

$

14,890

 

 

$

21,020

 

 

$

1,272,649

 

 

$

1,293,669

 

 

24


The following table presents an age analysis of past-due loans, segregated by class of loans as of December 31, 2014:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

93

 

 

$

93

 

 

$

60,453

 

 

$

60,546

 

Nonresidential

 

 

 

 

 

 

 

 

3,891

 

 

 

3,891

 

 

 

117,704

 

 

 

121,595

 

Land

 

 

 

 

 

 

 

 

531

 

 

 

531

 

 

 

8,953

 

 

 

9,484

 

Construction

 

 

 

 

 

 

 

 

1,051

 

 

 

1,051

 

 

 

15,013

 

 

 

16,064

 

Secured

 

 

 

 

 

 

 

 

4,016

 

 

 

4,016

 

 

 

41,072

 

 

 

45,088

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

134

 

Total commercial loans

 

 

 

 

 

 

 

 

9,582

 

 

 

9,582

 

 

 

243,329

 

 

 

252,911

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

2,279

 

 

 

605

 

 

 

4,856

 

 

 

7,740

 

 

 

686,365

 

 

 

694,105

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,113

 

 

 

37,113

 

Total residential mortgage loans

 

 

2,279

 

 

 

605

 

 

 

4,856

 

 

 

7,740

 

 

 

723,478

 

 

 

731,218

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

588

 

 

 

183

 

 

 

1,531

 

 

 

2,302

 

 

 

152,474

 

 

 

154,776

 

Automobile

 

 

21

 

 

 

 

 

 

30

 

 

 

51

 

 

 

5,851

 

 

 

5,902

 

Marine

 

 

 

 

 

686

 

 

 

 

 

 

686

 

 

 

3,231

 

 

 

3,917

 

Recreational vehicle

 

 

452

 

 

 

109

 

 

 

18

 

 

 

579

 

 

 

13,475

 

 

 

14,054

 

Other

 

 

3

 

 

 

4

 

 

 

1

 

 

 

8

 

 

 

2,097

 

 

 

2,105

 

Total consumer loans

 

 

1,064

 

 

 

982

 

 

 

1,580

 

 

 

3,626

 

 

 

177,128

 

 

 

180,754

 

Total loans

 

$

3,343

 

 

$

1,587

 

 

$

16,018

 

 

$

20,948

 

 

$

1,143,935

 

 

$

1,164,883

 

 

As of September 30, 2015 and December 31, 2014, the Company has a recorded investment in troubled debt restructurings of $27.7 million and $31.2 million, respectively.  The Company has allocated $2.4 million and $2.6 million of specific allowance for those loans at September 30, 2015 and December 31, 2014, respectively.  The Company has committed to lend additional amounts totaling up to $40,000 and $50,000 at September 30, 2015 and December 31, 2014, respectively.  

25


The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended September 30, 2015:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

156

 

 

 

189

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

156

 

 

 

189

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

5

 

 

 

178

 

 

 

178

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

5

 

 

 

178

 

 

 

178

 

Total restructured loans

 

 

7

 

 

$

334

 

 

$

367

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $21,000 and resulted in no charge-offs during the three months ended September 30, 2015.

26


The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2015

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

12

 

 

 

1,066

 

 

 

1,119

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

12

 

 

 

1,066

 

 

 

1,119

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

11

 

 

 

660

 

 

 

661

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

11

 

 

 

660

 

 

 

661

 

Total restructured loans

 

 

23

 

 

$

1,726

 

 

$

1,780

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $103,000 and resulted in no charge-offs during the nine months ended September 30, 2015.

27


The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended September 30, 2014:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6

 

 

 

643

 

 

 

645

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6

 

 

 

643

 

 

 

645

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

7

 

 

 

394

 

 

 

405

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

7

 

 

 

394

 

 

 

405

 

Total restructured loans

 

 

13

 

 

$

1,037

 

 

$

1,050

 

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $59,000, and resulted in chargeoffs of $70,000 during the three months ended September 30, 2014.

28


The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2014:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

1

 

 

 

120

 

 

 

120

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

1

 

 

 

120

 

 

 

120

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

26

 

 

 

2,134

 

 

 

2,190

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

26

 

 

 

2,134

 

 

 

2,190

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

26

 

 

 

1,411

 

 

 

1,414

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

26

 

 

 

1,411

 

 

 

1,414

 

Total restructured loans

 

 

53

 

 

$

3,665

 

 

$

3,724

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $175,000, and resulted in chargeoffs of $73,000 during the nine months ended September 30, 2014.

29


The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve month cycle following the modification during the period ended September 30, 2015:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

2

 

 

 

52

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

2

 

 

 

52

 

Total restructured loans

 

 

2

 

 

$

52

 

 

The troubled debt restructurings that subsequently defaulted described above resulted in no charge-offs during the three and nine months ended September 30, 2015, and had no effect on the provision for loan losses.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve month cycle following the modification during the period ended September 30, 2014:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

1

 

 

 

145

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

1

 

 

 

145

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

2

 

 

 

127

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

2

 

 

 

127

 

Total restructured loans

 

 

3

 

 

$

272

 

 

30


The troubled debt restructurings that subsequently defaulted described above resulted in no charge-offs during the three and nine months ended September 30, 2014, and had no effect on the provision for loan losses.

A troubled debt restructuring is considered to be in payment default once it is 30 days contractually past due under the modified terms.

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed in accordance with the Company’s internal underwriting policy.

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 homogeneous loans past due 90 cumulative days, and all non-homogeneous loans including commercial loans and commercial real estate loans. Smaller balance homogeneous loans are primarily monitored by payment status.

Asset quality ratings are divided into two groups: Pass (unclassified) and Classified. Within the unclassified group, certain loans that display potential weakness are risk rated as special mention. In addition, there are three classified risk ratings: substandard, doubtful and loss. These specific credit risk categories are defined as follows:

Special Mention. Loans classified as special mention have 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 uncollectible and of such little value, that continuance as assets is not warranted. Although there may be a chance of recovery on these assets, it is not practical or desirable to defer writing off the asset.

The Company monitors loans on a monthly basis to determine if they should be included in one of the categories listed above. All impaired non-homogeneous credits classified as Substandard, Doubtful or Loss are analyzed on an individual basis for a specific reserve requirement. This analysis is performed on each individual credit at least annually or more frequently if warranted.

31


As of September 30, 2015 and December 31, 2014, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Loans

September 30, 2015

(Dollars in thousands)

 

 

 

Unclassified

 

 

Classified

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

70,054

 

 

$

1,597

 

 

$

2,391

 

 

$

 

 

$

 

 

$

2,391

 

 

$

74,042

 

Nonresidential

 

 

145,815

 

 

 

4,415

 

 

 

17,136

 

 

 

 

 

 

 

 

 

17,136

 

 

 

167,366

 

Land

 

 

9,225

 

 

 

 

 

 

484

 

 

 

 

 

 

 

 

 

484

 

 

 

9,709

 

Construction

 

 

26,218

 

 

 

 

 

 

327

 

 

 

 

 

 

 

 

 

327

 

 

 

26,545

 

Secured

 

 

57,056

 

 

 

29

 

 

 

5,360

 

 

 

 

 

 

 

 

 

5,360

 

 

 

62,445

 

Unsecured

 

 

2,454

 

 

 

 

 

 

105

 

 

 

 

 

 

 

 

 

105

 

 

 

2,559

 

Total commercial loans

 

 

310,822

 

 

 

6,041

 

 

 

25,803

 

 

 

 

 

 

 

 

 

25,803

 

 

 

342,666

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

718,118

 

 

 

126

 

 

 

5,375

 

 

 

 

 

 

 

 

 

5,375

 

 

 

723,619

 

Construction

 

 

40,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,723

 

Total residential mortgage loans

 

 

758,841

 

 

 

126

 

 

 

5,375

 

 

 

 

 

 

 

 

 

5,375

 

 

 

764,342

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

159,289

 

 

 

 

 

 

1,275

 

 

 

 

 

 

 

 

 

1,275

 

 

 

160,564

 

Auto

 

 

9,706

 

 

 

3

 

 

 

19

 

 

 

 

 

 

 

 

 

19

 

 

 

9,728

 

Marine

 

 

2,511

 

 

 

 

 

 

273

 

 

 

 

 

 

 

 

 

273

 

 

 

2,784

 

Recreational vehicle

 

 

10,939

 

 

 

 

 

 

525

 

 

 

 

 

 

 

 

 

525

 

 

 

11,464

 

Other

 

 

2,117

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

4

 

 

 

2,121

 

Total consumer loans

 

 

184,562

 

 

 

3

 

 

 

2,096

 

 

 

 

 

 

 

 

 

2,096

 

 

 

186,661

 

Total loans

 

$

1,254,225

 

 

$

6,170

 

 

$

33,274

 

 

$

 

 

$

 

 

$

33,274

 

 

$

1,293,669

 

 

32


Loans

December 31, 2014

(Dollars in thousands)

 

 

 

Unclassified

 

 

Classified

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

53,485

 

 

$

4,134

 

 

$

2,927

 

 

$

 

 

$

 

 

$

2,927

 

 

$

60,546

 

Nonresidential

 

 

92,074

 

 

 

12,290

 

 

 

17,231

 

 

 

 

 

 

 

 

 

17,231

 

 

 

121,595

 

Land

 

 

8,952

 

 

 

 

 

 

532

 

 

 

 

 

 

 

 

 

532

 

 

 

9,484

 

Construction

 

 

15,013

 

 

 

 

 

 

1,051

 

 

 

 

 

 

 

 

 

1,051

 

 

 

16,064

 

Secured

 

 

39,480

 

 

 

900

 

 

 

4,708

 

 

 

 

 

 

 

 

 

4,708

 

 

 

45,088

 

Unsecured

 

 

22

 

 

 

 

 

 

112

 

 

 

 

 

 

 

 

 

112

 

 

 

134

 

Total commercial loans

 

 

209,026

 

 

 

17,324

 

 

 

26,561

 

 

 

 

 

 

 

 

 

26,561

 

 

 

252,911

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

684,779

 

 

 

939

 

 

 

8,387

 

 

 

 

 

 

 

 

 

8,387

 

 

 

694,105

 

Construction

 

 

37,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37,113

 

Total residential mortgage loans

 

 

721,892

 

 

 

939

 

 

 

8,387

 

 

 

 

 

 

 

 

 

8,387

 

 

 

731,218

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

152,599

 

 

 

 

 

 

2,177

 

 

 

 

 

 

 

 

 

2,177

 

 

 

154,776

 

Auto

 

 

5,829

 

 

 

10

 

 

 

63

 

 

 

 

 

 

 

 

 

63

 

 

 

5,902

 

Marine

 

 

3,766

 

 

 

 

 

 

151

 

 

 

 

 

 

 

 

 

151

 

 

 

3,917

 

Recreational vehicle

 

 

13,846

 

 

 

 

 

 

208

 

 

 

 

 

 

 

 

 

208

 

 

 

14,054

 

Other

 

 

2,099

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

6

 

 

 

2,105

 

Total consumer loans

 

 

178,139

 

 

 

10

 

 

 

2,605

 

 

 

 

 

 

 

 

 

2,605

 

 

 

180,754

 

Total loans

 

$

1,109,057

 

 

$

18,273

 

 

$

37,553

 

 

$

 

 

$

 

 

$

37,553

 

 

$

1,164,883

 

 

 

 

6.

MORTGAGE BANKING ACTIVITIES

Mortgage loans serviced for others, which are not reported in United Community’s assets, totaled $1.1 billion as of September 30, 2015 and December 31, 2014. Mortgage banking income is comprised of gains recognized on the sale of loans and changes in fair value of mortgage banking derivatives.

Mortgage loans serviced for others are not reported as assets. The principal balances of these loans are as follows:

 

 

September 30, 2015

 

  

December 31, 2014

 

 

(Dollars in thousands)

 

Mortgage loan portfolios serviced for:

 

 

 

  

 

 

 

FHLMC

$

849,109 

  

  

$

821,609

  

FNMA

 

248,012 

  

  

 

259,463

  

 

Escrow balances are maintained at the Federal Home Loan Bank (FHLB) in connection with serviced loans totaling $1.5 and $1.0 million at September 30, 2015 and December 31, 2014, respectively.

Activity for capitalized mortgage servicing rights, included in other assets, was as follows:

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Balance, beginning of period

 

$

5,611

 

 

$

5,658

 

 

$

5,535

 

 

$

5,941

 

Originations

 

 

450

 

 

 

417

 

 

 

1,432

 

 

 

958

 

Amortized to expense

 

 

(449

)

 

 

(435

)

 

 

(1,355

)

 

 

(1,259

)

Balance, end of period

 

 

5,612

 

 

 

5,640

 

 

 

5,612

 

 

 

5,640

 

Less valuation allowance

 

 

(150

)

 

 

(4

)

 

 

(150

)

 

 

(4

)

Net balance

 

$

5,462

 

 

$

5,636

 

 

$

5,462

 

 

$

5,636

 

 

33


Activity in the valuation allowance for mortgage servicing rights was as follows:

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Balance, beginning of period

 

$

(12

)

 

$

(6

)

 

$

(58

)

 

$

 

Impairment charges

 

 

(138

)

 

 

 

 

 

(299

)

 

 

(6

)

Recoveries

 

 

 

 

 

2

 

 

 

207

 

 

 

2

 

Balance, end of period

 

$

(150

)

 

$

(4

)

 

$

(150

)

 

$

(4

)

 

The fair value of mortgage servicing rights as of September 30, 2015, was approximately $8.8 million and at December 31, 2014, the fair value was approximately $9.0 million.

Key economic assumptions in measuring the value of mortgage servicing rights at September 30, 2015, and December 31, 2014, were as follows:

 

 

September 30, 2015

 

December 31, 2014

Weighted average prepayment rate

195 PSA

 

219 PSA

Weighted average life (in years)

3.54

 

3.61

Weighted average discount rate

8.00%

 

8.00%

 

 

 

7.

OTHER REAL ESTATE OWNED AND OTHER REPOSSESSED ASSETS

Real estate owned and other repossessed assets at September 30, 2015 and December 31, 2014 were as follows:

 

 

September 30, 2015

 

 

December 31, 2014

 

 

(Dollars in thousands)

 

Real estate owned and other repossessed assets

$

4,506

 

 

$

4,890

 

Valuation allowance

 

(1,190

)

 

 

(1,423

)

End of period

$

3,316

 

 

$

3,467

 

 

Activity in the valuation allowance was as follows:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30, 2015

 

 

September 30, 2014

 

 

September 30, 2015

 

 

September 30, 2014

 

 

(Dollars in thousands)

 

Beginning of period

$

1,195

 

 

$

3,563

 

 

$

1,423

 

 

$

4,059

 

Additions charged to expense

 

39

 

 

 

140

 

 

 

162

 

 

 

578

 

Reductions due to sales

 

(44

)

 

 

(198

)

 

 

(395

)

 

 

(1,132

)

End of period

$

1,190

 

 

$

3,505

 

 

$

1,190

 

 

$

3,505

 

 

Expenses related to foreclosed and repossessed assets include:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30, 2015

 

 

September 30, 2014

 

 

September 30, 2015

 

 

September 30, 2014

 

 

(Dollars in thousands)

 

Net (gain) loss on sales

$

80

 

 

$

63

 

 

$

149

 

 

$

50

 

Provision for unrealized losses, net

 

39

 

 

 

140

 

 

 

162

 

 

 

578

 

Operating expenses, net of rental income

 

134

 

 

 

189

 

 

 

293

 

 

 

539

 

Total expenses

$

253

 

 

$

392

 

 

$

604

 

 

$

1,167

 

 

 

34


 

8.

FAIR VALUE MEASUREMENT

Fair value is the exchange price that would be received for an asset if 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 value:

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 reporting entity’s own beliefs about the assumptions that market participants would use in pricing an asset or liability.

United Community uses the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Available for sale securities: The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).

Impaired loans: At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize 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. 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 accordingly.

Other real estate owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize 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. Real estate owned properties are individually evaluated at least annually for additional impairment and adjusted accordingly.

Appraisals for both collateral-dependent impaired loans and 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 Home Savings. Once received, a member of the Special Assets Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with the independent data sources such as recent market data or industry-wide statistics. In addition to the Special Assets Department review, a third party independent review is also performed.  On an annual basis, Home Savings compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value. At the time a property is acquired and classified as real estate owned, the fair value is determined utilizing the most appropriate method. A fair value in excess of $250,000 will be supported by an appraisal. After determination of fair value, each property will be recorded at the lower of cost (i.e., recorded investment in the loan) or the estimated net realizable value on the date of transfer to real estate owned. In determining net realizable value, reductions to fair market value may be taken for estimated costs of sale, conditions that must be remedied immediately upon acquisition, and other factors that negatively impact the marketability and prompt sale of the property.

Mortgage servicing rights: On a quarterly basis, loan servicing rights are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. If the carrying amount of an individual tranche exceeds fair value, impairment is recorded on that tranche so that the servicing asset is carried at fair value. Fair value is determined at a tranche level, based on market prices for comparable mortgage servicing contracts, when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model utilizes assumptions that market participants would use in estimating future net servicing income and that can be validated against available market data (Level 2).

35


Loans held for sale: Loans held for sale are carried at the lower of cost or fair value, which is evaluated on a pool-level basis. The fair value of loans held for sale is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors (Level 2).

Loans held for sale, at fair value:  The Company elected the fair value option for all permanent construction loans held for sale originated on or after January 1, 2015. As noted above, the fair value of the Company’s construction perm loans held for sale was determined based on quoted prices for similar loans in active markets.  The fair value of permanent construction loans held for sale is determined, based on the committed loan amount, using quoted prices for similar assets, adjusted for specific attributes of that loan and other unobservable market data, such as time it takes to complete the project (Level 3).

Interest rate caps: Home Savings uses an independent third party that performs a market valuation analysis for interest rate caps. The methodology used consists of a discounted cash flow model, all future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date. The yield curve utilized for discounting and projecting is built by obtaining publicly available third party market quotes from Reuters, which handle up to 30-year swap maturities (Level 3). Assumptions used in the valuation of interest rate caps are back-tested for reasonableness on a quarterly basis using an independent source along with a third party service.

Purchased and written certificate of deposit option: Home Savings periodically enters into written and purchased option derivative instruments to facilitate the Power CD. The written and purchased options are mirror derivative instruments which are carried at fair value on the consolidated balance sheets. Home Savings uses an independent third party that performs a market valuation analysis for purchased and written certificate of deposit options. (Level 2)

Assets and Liabilities Measured on a Recurring Basis: Assets and liabilities measured at fair value on a recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at September 30, 2015 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

September 30,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2015

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities’ securities

$

225,151

 

 

$

 

 

$

225,151

 

 

$

 

Mortgage-backed GSE securities: residential

 

141,614

 

 

 

 

 

 

141,614

 

 

 

 

Loans held for sale, at fair value

 

24,079

 

 

 

 

 

 

 

 

 

24,079

 

Interest rate caps

 

5

 

 

 

 

 

 

 

 

 

5

 

Purchased certificate of deposit option

 

698

 

 

 

 

 

 

698

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

698

 

 

 

 

 

 

698

 

 

 

 

36


 

 

 

 

 

 

Fair Value Measurements at December 31, 2014 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2014

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and government sponsored entities’

   securities

$

227,957

 

 

$

 

 

$

227,957

 

 

$

 

Mortgage-backed GSE securities: residential

 

271,833

 

 

 

 

 

 

271,833

 

 

 

 

Interest rate caps

 

180

 

 

 

 

 

 

 

 

 

180

 

Purchased certificate of deposit option

 

930

 

 

 

 

 

 

930

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Written certificate of deposit option

 

930

 

 

 

 

 

 

930

 

 

 

 

 

There were no transfers between Level 1 and Level 2 during 2015 or 2014.

The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2015. There were no loans held for sale, carried at fair value during 2014.

 

 

Loans Held for Sale, At Fair Value

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2015

 

 

2015

 

 

(Dollars in thousands)

 

Balance of recurring Level 3 assets at beginning of period

$

9,839

 

 

$

 

Total gains (losses) for the period

 

 

 

 

 

 

 

Included in change in fair value of loans held for sale

 

1,421

 

 

 

1,836

 

Included in other comprehensive income

 

 

 

 

 

Originations

 

15,655

 

 

 

25,079

 

Amortization

 

 

 

 

 

Sales

 

(2,836

)

 

 

(2,836

)

Balance of recurring Level 3 assets at end of period

$

24,079

 

 

$

24,079

 

 

 

Interest Rate Caps

 

 

Interest Rate Caps

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

(Dollars in thousands)

 

Balance of recurring Level 3 assets at beginning of period

$

24

 

 

$

214

 

 

$

180

 

 

$

546

 

Total gains (losses) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in other income

 

111

 

 

 

184

 

 

 

214

 

 

 

111

 

Included in other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

Purchases

 

 

 

 

 

 

 

 

 

 

 

Amortization

 

(130

)

 

 

(130

)

 

 

(389

)

 

 

(389

)

Sales

 

 

 

 

 

 

 

 

 

 

 

Balance of recurring Level 3 assets at end of period

$

5

 

 

$

268

 

 

$

5

 

 

$

268

 

 

There were no transfers between Level 2 and Level 3 during 2015 or 2014.

37


The following table presents quantitative information about recurring Level 3 fair value measurements at September 30, 2015:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Loans held for sale, at fair value

$

24,079

 

 

Comparable sales

 

Time discount

 

0.00-1.80%

Interest rate caps

 

5

 

 

Discounted cash flow

 

Discount rate

 

0.49-1.18%

 

The following table presents quantitative information about recurring Level 3 fair value measurements at December 31, 2014:

 

 

 

 

 

 

Valuation

 

Unobservable

 

 

 

Fair Value

 

 

Technique(s)

 

Input(s)

 

Range

Interest rate caps

$

180

 

 

Discounted cash flow

 

Discount rate

 

0.49-1.18%

 

The fair value of interest rate caps was determined using proprietary models from third-party sources taking into account such factors as size of the transaction, the lack of a quoted market and the custom-tailored nature of the transaction. The fair value is inclusive of interest accruals, as applicable.

The fair value of loans held for sale, at fair value was determined using pricing from a quoted market, discounted for the length of time to the completion of the construction project.

Assets and Liabilities Measured on a Non-Recurring Basis: Assets and liabilities measured at fair value on a non-recurring basis are summarized below:

 

 

 

 

 

 

Fair Value Measurements at September 30, 2015 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

September 30,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2015

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

$

3,439

 

 

$

 

 

$

 

 

$

3,439

 

Residential loans

 

750

 

 

 

 

 

 

 

 

 

750

 

Consumer loans

 

292

 

 

 

 

 

 

 

 

 

292

 

Mortgage servicing rights

 

1,099

 

 

 

 

 

 

1,099

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans

 

1,186

 

 

 

 

 

 

 

 

 

1,186

 

Construction loans

 

804

 

 

 

 

 

 

 

 

 

804

 

Nonresidential loans

 

175

 

 

 

 

 

 

 

 

 

175

 

38


 

 

 

 

 

 

Fair Value Measurements at December 31, 2014 Using:

 

 

 

 

 

 

Quoted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prices in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

Markets for

 

 

Other

 

 

Significant

 

 

 

 

 

 

Identical

 

 

Observable

 

 

Unobservable

 

 

December 31,

 

 

Assets

 

 

Inputs

 

 

Inputs

 

 

2014

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

$

3,803

 

 

$

 

 

$

 

 

$

3,803

 

Residential loans

 

765

 

 

 

 

 

 

 

 

 

765

 

Consumer loans

 

260

 

 

 

 

 

 

 

 

 

260

 

Mortgage servicing rights

 

1,138

 

 

 

 

 

 

1,138

 

 

 

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential loans

 

640

 

 

 

 

 

 

 

 

 

640

 

Construction loans

 

1,286

 

 

 

 

 

 

 

 

 

1,286

 

 

Impaired loans with specific allocations of the allowance for loan losses, carried at fair value, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a net carrying amount of $4.5 million at September 30, 2015, that includes a specific valuation allowance of $609,000. This resulted in a decrease of the provision for loan losses of $35,000 and $104,000 during the three and nine months ended September 30, 2015, respectively. Impaired loans with specific allocations of the allowance for loan losses, carried at fair value, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a net carrying amount of $4.9 million at September 30, 2014, which includes a specific valuation allowance of $450,000. This resulted in an increase in the provision for loan losses of $21,000 for the three months ended September 30, 2014 and an increase in the provision for loan losses of $460,000 during the nine months ended September 30, 2014.  Impaired loans with specific allocations of the allowance for loan losses, carried at fair value, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a net carrying amount of $4.8 million at December 31, 2014, that includes a specific valuation allowance of $713,000.

The significant unobservable (Level 3) inputs used in the fair value measurement of collateral for collateral dependent impaired loans included in the above table primarily relate to the adjustment between carrying values versus appraised value. During the reported periods, discounts applied to appraisals for estimated selling costs were 10%.

At September 30, 2015, mortgage servicing rights carried at fair value were $1.1 million, resulting in a net valuation allowance of $150,000 at September 30, 2015.  At September 30, 2014, mortgage servicing rights, carried at fair value totaled $228,000, resulting in a net valuation allowance of $2,000.  At December 31, 2014, mortgage servicing rights carried at fair value were $1.1 million, resulting in a valuation allowance of $58,000.  Mortgage servicing rights are valued by an independent third party that is active in purchasing and selling these instruments.  Net impairment (recovery) reflected in other income totaled $138,000 and $92,000 for the three and nine months ended September 30, 2015.  Net impairment (recovery) reflected in other income totaled $(2,000) and $4,000 for the three and nine months ended September 30, 2014.  The value reflects the characteristics of the underlying loans.  

At September 30, 2015, other real estate owned, carried at fair value, which is measured for impairment using the fair value of the property less estimated selling costs, and had a gross carrying amount of $2.2 million, with a valuation allowance of $1.2 million. This resulted in additional expenses of $39,000 and $162,000 during the three and nine months ended September 30, 2015, respectively. At September 30, 2014, other real estate owned, carried at fair value, which is measured for impairment using the fair value of the property less estimated selling costs, and had a net carrying amount of $2.8 million with a valuation allowance of $3.5 million. This resulted in additional expenses of $140,000 and $578,000 during the three and nine months ended September 30, 2014. At December 31, 2014, other real estate owned had a net carrying amount of $1.9 million, with a valuation allowance of $1.4 million.

39


The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at September 30, 2015:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range     (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

3,439

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-20.00%  (10.00%)

Residential loans

 

 

750

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-10.77%  (10.00%)

Consumer loans

 

 

292

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-17.85%  (17.85%)

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Residential loans

 

 

1,186

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-40.50%  (14.55%)

Construction loans

 

 

804

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-25.00%  (12.13%)

Nonresidential loans

 

 

175

 

 

Income approach

 

Adjustment for differences in net operating income capitalization rate

 

0.00-12.50%     (12.50%)

 

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at December 31, 2014:

 

 

 

Fair Value

 

 

Valuation Technique(s)

 

Unobservable Input(s)

 

Range     (Weighted Average)

Impaired loans:

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

$

3,803

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-20.00%  (10.00%)

Residential loans

 

 

765

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-11.80%  (3.70%)

Consumer loans

 

 

260

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-10.00%  (5.00%)

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Residential loans

 

 

640

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-51.10%  (26.83%)

Construction loans

 

 

1,286

 

 

Sales comparison approach

 

Adjustment for differences between comparable sales

 

0.00%-58.10%  (22.20%)

 

The Company has elected the fair value option for newly originated permanent construction loans held for sale.  These loans are intended for sale and the Company believes that fair value is the best indicator of the resolution of these loans.  Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment.  None of these loans are 90 or more days past due nor on nonaccrual status as of September 30, 2015.  

 

 

 

September 30, 2015

 

 

 

(Dollars in thousands)

 

Aggregate fair value

 

$

24,079

 

Contractual balance

 

 

22,243

 

Gain (loss)

 

 

1,836

 

 

40


The total amount of gains and losses from changes in fair value included in earnings for the three and nine months ended September 30, 2015 for loans held for sale, at fair value were:

 

 

 

For the Three Months Ended

 

 

For the Nine Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2015

 

 

 

(Dollars in thousands)

 

Interest  income

 

$

 

 

$

 

Interest expense

 

 

 

 

 

 

Change in fair value

 

 

1,421

 

 

 

1,836

 

Total change in fair value

 

$

1,421

 

 

$

1,836

 

 

In accordance with U.S. GAAP, the carrying value and estimated fair values of financial instruments at September 30, 2015 and December 31, 2014, were as follows:

 

 

 

 

 

 

Fair Value Measurements at September 30, 2015 Using:

 

 

September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

44,680

 

 

$

44,680

 

 

$

 

 

$

 

Available for sale securities

 

366,765

 

 

 

 

 

 

366,765

 

 

 

 

Held to maturity securities

 

113,052

 

 

 

 

 

 

113,152

 

 

 

 

Loans held for sale

 

14,195

 

 

 

 

 

 

14,756

 

 

 

 

Loans held for sale, at fair value

 

24,079

 

 

 

 

 

 

 

 

 

24,079

 

Loans, net

 

1,277,330

 

 

 

 

 

 

 

 

 

1,290,832

 

FHLB stock

 

18,068

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

5,530

 

 

 

 

 

 

1,831

 

 

 

3,699

 

Interest rate caps

 

5

 

 

 

 

 

 

 

 

 

5

 

Purchased certificate of deposit option

 

698

 

 

 

 

 

 

698

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(962,940

)

 

 

(962,940

)

 

 

 

 

 

 

Certificates of deposit

 

(447,544

)

 

 

 

 

 

(452,779

)

 

 

 

FHLB advances

 

(262,780

)

 

 

 

 

 

(262,881

)

 

 

 

Repurchase agreements and other

 

(30,540

)

 

 

 

 

 

(32,157

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(14,360

)

 

 

(14,360

)

 

 

 

 

 

 

Accrued interest payable

 

(233

)

 

 

 

 

 

(233

)

 

 

 

Written certificate of deposit option

 

(698

)

 

 

 

 

 

(698

)

 

 

 

 

41


 

 

 

 

 

Fair Value Measurements at December 31, 2014 Using:

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

32,980

 

 

$

32,980

 

 

$

 

 

$

 

Available for sale securities

 

499,790

 

 

 

 

 

 

499,790

 

 

 

 

Loans held for sale

 

20,730

 

 

 

 

 

 

21,528

 

 

 

 

Loans, net

 

1,148,093

 

 

 

 

 

 

 

 

 

1,167,372

 

FHLB stock

 

18,068

 

 

n/a

 

 

n/a

 

 

n/a

 

Accrued interest receivable

 

5,763

 

 

 

 

 

 

2,374

 

 

 

3,389

 

Interest rate caps

 

180

 

 

 

 

 

 

 

 

 

180

 

Purchased certificate of deposit option

 

930

 

 

 

 

 

 

930

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking, savings and money market accounts

 

(912,536

)

 

 

(912,536

)

 

 

 

 

 

 

Certificates of deposit

 

(435,300

)

 

 

 

 

 

(442,268

)

 

 

 

FHLB advances

 

(186,194

)

 

 

 

 

 

(186,290

)

 

 

 

Repurchase agreements and other

 

(30,558

)

 

 

 

 

 

(32,817

)

 

 

 

Advance payments by borrowers for taxes and insurance

 

(19,904

)

 

 

(19,904

)

 

 

 

 

 

 

Accrued interest payable

 

(185

)

 

 

 

 

 

(185

)

 

 

 

Written certificate of deposit option

 

(930

)

 

 

 

 

 

(930

)

 

 

 

 

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

(a) Cash and Cash Equivalents

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

(b) FHLB Stock

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

(c) Held to maturity securities

Fair values for held to maturity securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments. For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows.

(d) 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; and impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

(e) Deposits

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, 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 approximate their fair values at the reporting date resulting in a Level 1 classification. Fair values for fixed and variable rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates of deposit to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

42


(f) Other Borrowings

Short-term borrowings, generally maturing within 90 days, approximate their fair values resulting in a Level 2 classification. The fair values of Home Savings 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.

(g) Accrued Interest Receivable/Payable

The carrying amounts of accrued interest approximate fair value resulting in a Level 2 or Level 3 classification, depending on the classification of the underlying asset or liability.

(h) Off-balance Sheet Instruments

Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.

 

 

 

9.

STATEMENT OF CASH FLOWS SUPPLEMENTAL DISCLOSURE

Supplemental disclosures of cash flow information are summarized below.

 

 

For the Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

(Dollars in thousands)

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

Cash paid (received) during the period for:

 

 

 

 

 

 

 

Interest on deposits and borrowings

$

6,719

 

 

$

9,354

 

Income taxes

 

200

 

 

 

100

 

Supplemental schedule of noncash activities:

 

 

 

 

 

 

 

Transfers from loans to real estate owned and other repossessed assets

 

2,065

 

 

 

1,516

 

Transfers from available for sale securities to held to maturity securities, at fair value

 

103,768

 

 

 

 

 

 

43


 

10.

EARNINGS PER SHARE

The Company has granted stock compensation awards with nonforfeitable dividend rights which are considered participating securities. As such, earnings per share is computed using the two-class method as required by ASC 206-10-45. Basic earnings per common share is computed by dividing net income allocated to common shareholders by the weighted average number of common shares outstanding during the period which excludes the participating securities. Diluted earnings per common share includes the dilutive effect of additional potential common shares from stock compensation awards, but also excludes awards considered participating securities. Stock options for 76,317 shares were anti-dilutive for the three months ended September 30, 2015 and stock options for 75,008 shares were anti-dilutive for the three months ended September 30, 2014.  Stock options for 76,317 shares were anti-dilutive for the nine months ended September 30, 2015 and stock options for 78,220 shares were anti-dilutive for the nine months ended September 30, 2014.  

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

(Dollars in thousands, except per share data)

 

Net income per consolidated statements of income

$

4,143

 

 

$

2,900

 

 

$

11,954

 

 

$

47,398

 

Net income allocated to participating securities

 

(23

)

 

 

(19

)

 

 

(60

)

 

 

(247

)

Net income allocated to common stock

$

4,120

 

 

$

2,881

 

 

$

11,894

 

 

$

47,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share computation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributed earnings allocated to common stock

$

1,187

 

 

$

500

 

 

$

2,165

 

 

$

500

 

Undistributed earnings allocated to common stock

 

2,933

 

 

 

2,381

 

 

 

9,729

 

 

 

46,651

 

Net income allocated to common stock

$

4,120

 

 

$

2,881

 

 

$

11,894

 

 

$

47,151

 

Weighted average common shares outstanding, including shares

   considered participating securities

 

47,745

 

 

 

50,031

 

 

 

48,556

 

 

 

50,329

 

Less: Average participating securities

 

(265

)

 

 

(333

)

 

 

(244

)

 

 

(263

)

Weighted average shares

 

47,480

 

 

 

49,698

 

 

 

48,312

 

 

 

50,066

 

Basic earnings per common share

$

0.09

 

 

$

0.06

 

 

$

0.25

 

 

$

0.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share computation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income allocated to common stock

$

4,120

 

 

$

2,881

 

 

$

11,894

 

 

$

47,151

 

Weighted average common shares outstanding for basic

   earnings per common share

 

47,480

 

 

 

49,698

 

 

 

48,312

 

 

 

50,066

 

Add: Dilutive effects of assumed exercises of stock options

 

264

 

 

 

260

 

 

 

270

 

 

 

234

 

Weighted average shares and dilutive potential common shares

 

47,744

 

 

 

49,958

 

 

 

48,582

 

 

 

50,300

 

Diluted earnings per common share

$

0.09

 

 

$

0.06

 

 

$

0.24

 

 

$

0.94

 

 

 

 

11.

OTHER COMPREHENSIVE INCOME (LOSS)

Other comprehensive income (loss) included in the consolidated statements of shareholders’ equity consists of unrealized gains and losses on available for sale securities, disproportional tax effects and changes in unrealized gains and losses on the postretirement liability. The change includes reclassification of net gains or (losses) and impairment charges on sales of securities of $0 and $328,000 for the three months ended September 30, 2015 and 2014, respectively and $11,000 and $362,000 for the nine months ended September 30, 2015 and 2014, respectively.    

44


Other comprehensive income (loss) components and related tax effects for the three month periods are as follows:

 

 

Unrealized

Gains (Losses)

on Securities

Available for

Sale

 

Disproportionate

Tax Effect from

Securities

Available for

Sale

 

Losses on

Securities

Transferred

From

Available for

Sale

to Held to

Maturity

 

Unrealized

Gains (Losses)

from

Postretirement

Plan

 

Disproportionate

Tax Effect from

Postretirement

Plan

 

Total

 

September 30, 2015

(Dollars in thousands)

 

Balances at beginning of period

$

(6,362

)

$

(17,110

)

$

 

$

916

 

$

511

 

$

(22,045

)

Income tax

 

 

 

 

 

 

 

 

 

 

 

 

Balances at beginning of period,

   net of tax

 

(6,362

)

 

(17,110

)

 

 

 

916

 

 

511

 

 

(22,045

)

Transfer losses from available for

   sale to held to maturity

 

999

 

 

 

 

 

(999

)

 

 

 

 

 

 

Other comprehensive income

   before reclassifications

 

5,138

 

 

 

 

 

 

 

 

 

 

5,138

 

Accretion of unrealized losses of

   securities transferred from

   available for sale to held to

   maturity recognized in other

   comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for

   gains realized in income

 

 

 

 

 

 

 

 

 

 

 

 

Net current period other

   comprehensive income

 

5,138

 

 

 

 

 

 

 

 

 

 

5,138

 

Balances at end of period, net of

   tax

$

(225

)

$

(17,110

)

$

(999

)

$

916

 

$

511

 

$

(16,907

)

 

 

Unrealized

Gains (Losses)

on Securities

Available for

Sale

 

Disproportionate

Tax Effect from

Securities

Available for

Sale

 

Unrealized

Gains (Losses)

from

Postretirement

Plan

 

Disproportionate

Tax Effect from Postretirement

Plan

 

Total

 

September 30, 2014

(Dollars in thousands)

 

Balances at beginning of period

$

(10,491

)

$

(17,110

)

$

1,189

 

$

511

 

$

(25,901

)

Income tax

 

 

 

 

 

 

 

 

 

 

Balances at beginning of period, net of

   tax

 

(10,491

)

 

(17,110

)

 

1,189

 

 

511

 

 

(25,901

)

Other comprehensive income before

   reclassifications

 

(196

)

 

 

 

 

 

 

 

(196

)

Reclassification adjustment for

   gains realized in income

 

(213

)

 

 

 

 

 

 

 

(213

)

Net current period other comprehensive

   income

 

(409

)

 

 

 

 

 

 

 

(409

)

Balances at end of period, net of tax

$

(10,900

)

$

(17,110

)

$

1,189

 

$

511

 

$

(26,310

)

 

45


Other comprehensive income (loss) components and related tax effects for the nine month periods are as follows:

 

 

Unrealized

Gains (Losses)

on Securities

Available for

Sale

 

Disproportionate

Tax Effect from

Securities

Available for

Sale

 

Losses on

Securities

Transferred

From

Available for

Sale

to Held to

Maturity

 

Unrealized

Gains (Losses)

from

Postretirement

Plan

 

Disproportionate

Tax Effect from

Postretirement

Plan

 

Total

 

September 30, 2015

(Dollars in thousands)

 

Balances at beginning of period

$

(4,315

)

$

(17,110

)

$

 

$

916

 

$

511

 

$

(19,998

)

Income tax

 

 

 

 

 

 

 

 

 

 

 

 

Balances at beginning of period,

   net of tax

 

(4,315

)

 

(17,110

)

 

 

 

916

 

 

511

 

 

(19,998

)

Transfer losses from available for

   sale to held to maturity

 

999

 

 

 

 

 

(999

)

 

 

 

 

 

 

Other comprehensive income

   before reclassifications

 

3,098

 

 

 

 

 

 

 

 

 

 

3,098

 

Accretion of unrealized losses of

   securities transferred from

   available for sale to held to

   maturity recognized in other

   comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for

   gains realized in income

 

(7

)

 

 

 

 

 

 

 

 

 

(7

)

Net current period other

   comprehensive income

 

3,091

 

 

 

 

 

 

 

 

 

 

3,091

 

Balances at end of period, net of

   tax

$

(225

)

$

(17,110

)

$

(999

)

$

916

 

$

511

 

$

(16,907

)

 

 

Unrealized

Gains (Losses)

on Securities

Available for

Sale

 

Disproportionate

Tax Effect from

Securities

Available for

Sale

 

Unrealized

Gains (Losses)

from

Postretirement

Plan

 

Disproportionate

Tax Effect from Postretirement

Plan

 

Total

 

September 30, 2014

(Dollars in thousands)

 

Balances at beginning of period

$

(40,393

)

$

(2,972

)

$

1,829

 

$

(129

)

$

(41,665

)

Income tax

 

14,138

 

 

(14,138

)

 

(640

)

 

640

 

 

 

Balances at beginning of period, net of

   tax

 

(26,255

)

 

(17,110

)

 

1,189

 

 

511

 

 

(41,665

)

Other comprehensive income before

   reclassifications

 

15,590

 

 

 

 

 

 

 

 

15,590

 

Reclassification adjustment for

   gains realized in income

 

(235

)

 

 

 

 

 

 

 

(235

)

Net current period other comprehensive

   income

 

15,355

 

 

 

 

 

 

 

 

15,355

 

Balances at end of period, net of tax

$

(10,900

)

$

(17,110

)

$

1,189

 

$

511

 

$

(26,310

)

 

As of June 30, 2014, management concluded it was more likely than not that the Company’s net deferred tax asset (DTA) would be realized and accordingly determined a full deferred tax valuation allowance was no longer required. Upon reversal of the former full deferred tax valuation allowance as of June 30, 2014, certain disproportionate tax effects are retained in accumulated other comprehensive income (loss) totaling approximately a ($16.6) million loss. Almost the entire disproportionate tax effect is attributable to valuation allowance expense recorded through other comprehensive income (loss) on the tax benefit of losses sustained on the available for sale securities portfolio while the Company was in a full deferred tax valuation allowance. This valuation allowance was appropriately reversed through continuing operations at June 30, 2014, leaving the original expense in accumulated other comprehensive income (loss), where it will remain in accordance with the Company’s election of the “portfolio approach”, until such time as the Company would cease to have an available for sale security portfolio.

46


The following are significant amounts reclassified out of each component of accumulated comprehensive income (loss) for the three months ended September 30, 2015:

 

 

Amount Reclassified

 

Affected Line Item on

 

From Accumulated

 

the Statement Where

Details About Accumulated Other Comprehensive

Other Comprehensive

 

Net Income is

Income Components

Income

 

Presented

 

(Dollars in thousands)

 

 

Realized net gains on the sale of available for sale securities

$

 

Net gains on securities available for sale

 

 

 

Tax expense

Total reclassification during the period

$

 

Net of tax

 

The following is significant amounts reclassified out of each component of accumulated comprehensive income (loss) for the three months ended September 30, 2014:

 

 

Amount Reclassified

 

Affected Line Item on

 

From Accumulated

 

the Statement Where

Details About Accumulated Other Comprehensive

Other Comprehensive

 

Net Income is

Income Components

Income

 

Presented

 

(Dollars in thousands)

 

 

Realized net gains on the sale of available for sale securities

$

(328

)

Net gains on securities available for sale

 

 

115

 

Tax expense

Total reclassification during the period

$

(213

)

Net of tax

 

The following are significant amounts reclassified out of each component of accumulated comprehensive income (loss) for the nine months ended September 30, 2015:

 

 

Amount Reclassified

 

Affected Line Item on

 

From Accumulated

 

the Statement Where

Details About Accumulated Other Comprehensive

Other Comprehensive

 

Net Income is

Income Components

Income

 

Presented

 

(Dollars in thousands)

 

 

Realized net gains on the sale of available for sale securities

$

(11

)

Net gains on securities  available for sale

 

 

4

 

Tax expense

Total reclassification during the period

$

(7

)

Net of tax

 

The following is significant amounts reclassified out of each component of accumulated comprehensive income (loss) for the nine months ended September 30, 2014:

 

 

Amount Reclassified

 

Affected Line Item on

 

From Accumulated

 

the Statement Where

Details About Accumulated Other Comprehensive

Other Comprehensive

 

Net Income is

Income Components

Income

 

Presented

 

(Dollars in thousands)

 

 

Realized net gains on the sale of available for sale securities

$

(362

)

Net gains on securities available for sale

 

 

127

 

Tax expense

Total reclassification during the period

$

(235

)

Net of tax

 

47


 

 

12.

REGULATORY CAPITAL REQUIREMENTS

Home Savings and United Community are subject to various regulatory capital requirements administered by the federal banking agencies. During the first quarter of 2015, Home Savings and United Community adopted the new Basel III regulatory capital framework as approved by the federal banking agencies. The adoption of this new framework modified the calculation of the various capital ratios, added a new ratio, common equity Tier 1, and revised the adequately and well capitalized thresholds. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on Home Savings and United Community. The regulations require Home Savings to meet specific capital adequacy guidelines in keeping with the regulatory framework for prompt corrective action that involve quantitative measures of Home Savings’ assets, liabilities, and certain off balance sheet items as calculated under regulatory accounting practices. Home Savings’ capital classification is also subject to qualitative judgments by the regulators about components of capital, risk weightings, and other factors.

The Basel III Capital Rules establish a new common equity Tier 1 minimum capital requirement (4.5% of risk-weighted assets), increases the minimum Tier 1 capital to risk-based assets requirement (from 4% to 6% of risk-weighted assets) and assigns a higher risk weight (150%) to exposures that are more than 90 days past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property. The final rules also requires unrealized gains and losses on certain available-for-sale securities holdings to be included for purposes of calculating regulatory capital requirements unless a one-time opt-in or opt-out is exercised. In connection with the adoption of the Basel III Capital Rules, United Community and Home Savings elected to opt-out of the requirement to include most components of accumulated other comprehensive income in Common Equity Tier 1.  The rule limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital risk-based weighted assets in addition to the amount necessary to meeting its minimum risk-based capital requirements.

The final rules became effective for Home Savings on January 1, 2015. The capital conservation buffer requirement will be phased in beginning January 1, 2016 and ending January 1, 2019, when the full capital conservation buffer requirement will be effective. The final rule also implemented consolidated capital requirements, which became effective January 1, 2015.

Quantitative measures established by regulation for capital adequacy require Home Savings to maintain minimum ratios of Tier 1 (or Core) capital (as defined in the regulations) to average total assets (as defined) and of total risk-based capital (as defined) to risk-weighted assets (as defined).  United Community and Home Savings’ Common Equity Tier 1 capital consists of common stock and related paid-in capital, net of treasury stock, and retained earnings. Common Equity Tier 1 for both United Community and Home Savings is reduced by intangible assets, net of associated deferred tax liabilities and subject to transition provisions. Actual and regulatory required capital ratios for Home Savings, along with the dollar amount of capital implied by such ratios, are presented below.

 

 

September 30, 2015

 

 

 

 

 

 

 

 

To Be Well Capitalized

 

 

 

 

 

 

 

 

 

 

Minimum Capital

 

 

Under Prompt

 

 

 

 

 

 

 

 

 

 

Requirements For Capital

 

 

Corrective Action

 

 

Actual

 

 

Adequacy Purposes

 

 

Provisions

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

(Dollars in thousands)

 

Total capital (to risk-weighted assets)

$

247,578

 

 

 

19.67

%

 

$

100,692

 

 

 

8.00

%

 

$

125,865

 

 

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

231,685

 

 

 

18.41

%

 

 

75,519

 

 

 

6.00

%

 

 

100,692

 

 

 

8.00

%

Common equity Tier 1 capital (to risk-weighted

   assets)

 

231,685

 

 

 

18.41

%

 

 

56,639

 

 

 

4.50

%

 

 

81,812

 

 

 

6.50

%

Tier 1 capital (to average assets)**

 

231,685

 

 

 

12.01

%

 

 

77,144

 

 

 

4.00

%

 

 

96,429

 

 

 

5.00

%

48


 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

To Be Well Capitalized

 

 

 

 

 

 

 

 

 

 

Minimum Capital

 

 

Under Prompt

 

 

 

 

 

 

 

 

 

 

Requirements

 

 

Corrective Action

 

 

Actual

 

 

Per Regulation

 

 

Provisions

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

(Dollars in thousands)

 

Total risk-based capital to risk-weighted assets

$

233,974

 

 

 

21.13

%

 

$

88,602

 

 

 

8.00

%

 

$

110,752

 

 

 

10.00

%

Tier 1 capital to risk-weighted assets

 

220,080

 

 

 

19.87

%

 

*

 

 

*

 

 

 

66,451

 

 

 

6.00

%

Tier 1 capital to average total assets**

 

220,080

 

 

 

12.11

%

 

 

72,674

 

 

 

4.00

%

 

 

90,843

 

 

 

5.00

%

*

Ratio was not required under regulations existing at that time

**

Tier 1 Leverage Capital Ratio

Management believes that as of September 30, 2015 and December 31, 2014, Home Savings meets all capital adequacy requirements to which they were subject.  As of September 30, 2015 and December 31, 2014, Home Savings was considered well capitalized.

 

The components of Home Savings’ regulatory capital are as follows:

 

 

September 30, 2015

 

 

December 31, 2014

 

Total shareholders' equity

$

233,481

 

 

$

217,372

 

Add (deduct)

 

 

 

 

 

 

 

Accumulated other comprehensive income

 

16,923

 

 

 

20,015

 

Intangible assets

 

(17

)

 

 

(84

)

Disallowed deferred tax assets

 

(18,702

)

 

 

(17,223

)

Disallowed capitalized mortgage loan servicing rights

 

 

 

 

 

Tier 1 Capital

 

231,685

 

 

 

220,080

 

Allowance for loan losses and allowance for unfunded lending commitments

   limited to 1.25% of total risk-weighted assets

 

15,893

 

 

 

13,894

 

Total risk-based capital

$

247,578

 

 

$

233,974

 

 

Actual and regulatory required consolidated capital ratios for United Community, along with the dollar amount of capital implied by such ratios, are presented below.

 

 

September 30, 2015

 

 

 

 

 

 

 

 

To Be Well Capitalized

 

 

 

 

 

 

 

 

 

 

Minimum Capital

 

 

Under Prompt

 

 

 

 

 

 

 

 

 

 

Requirements For Capital

 

 

Corrective Action

 

 

Actual

 

 

Adequacy Purposes

 

 

Provisions

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

(Dollars in thousands)

 

Total capital (to risk-weighted assets)

$

255,779

 

 

 

20.32

%

 

$

100,699

 

 

 

8.00

%

 

$

125,874

 

 

 

10.00

%

Tier 1 capital (to risk-weighted assets)

 

239,868

 

 

 

19.06

%

 

 

75,525

 

 

 

6.00

%

 

 

100,699

 

 

 

8.00

%

Common equity Tier 1 capital (to risk-weighted

   assets)

 

239,868

 

 

 

19.06

%

 

 

56,643

 

 

 

4.50

%

 

 

81,818

 

 

 

6.50

%

Tier 1 capital (to average assets)**

 

239,868

 

 

 

12.44

%

 

 

77,145

 

 

 

4.00

%

 

 

96,431

 

 

 

5.00

%

 

49


The components of United Community’s consolidated regulatory capital are as follows:

 

 

September 30, 2015

 

Total shareholders' equity

$

243,929

 

Add (deduct)

 

 

 

Accumulated other comprehensive income

 

16,907

 

Intangible assets

 

(17

)

Disallowed deferred tax assets

 

(20,951

)

Disallowed capitalized mortgage loan servicing rights

 

 

Tier 1 Capital

 

239,868

 

Allowance for loan losses and allowance for unfunded lending commitments

   limited to 1.25% of total risk-weighted assets

 

15,911

 

Total risk-based capital

$

255,779

 

 

 

 

13.

INCOME TAXES

Significant components of the deferred tax assets and liabilities are as follows:

 

 

September 30,

 

 

December 31,

 

 

2015

 

 

2014

 

 

(Dollars in thousands)

 

Deferred tax assets:

 

 

 

 

 

 

 

Loan loss reserves

$

6,119

 

 

$

6,190

 

Postretirement benefits

 

1,011

 

 

 

1,066

 

Depreciation

 

634

 

 

 

625

 

Other real estate owned valuation

 

416

 

 

 

498

 

Tax credits carryforward

 

893

 

 

 

513

 

Unrealized loss on securities available for sale

 

121

 

 

 

2,324

 

Unrealized loss on securities held to maturity

 

538

 

 

 

 

Interest on nonaccrual loans

 

816

 

 

 

943

 

Net operating loss carryforward

 

17,860

 

 

 

24,027

 

Purchase accounting adjustment

 

88

 

 

 

82

 

Accrued bonuses

 

692

 

 

 

459

 

Other

 

564

 

 

 

279

 

Deferred tax assets

 

29,752

 

 

 

37,006

 

Deferred tax liabilities:

 

 

 

 

 

 

 

Deferred loan fees

 

446

 

 

 

321

 

Federal Home Loan Bank stock dividends

 

4,585

 

 

 

4,585

 

Mortgage servicing rights

 

1,912

 

 

 

1,917

 

FHLB prepayment penalty

 

1,127

 

 

 

1,332

 

Postretirement benefits accrual

 

493

 

 

 

493

 

Prepaid expenses

 

238

 

 

 

201

 

Deferred tax liabilities

 

8,801

 

 

 

8,849

 

Net deferred tax asset

$

20,951

 

 

$

28,157

 

 

As of September 30, 2015, the net deferred tax asset (DTA) was $21.0 million, and as of December 31, 2014, the net DTA was $28.2 million.

The realization of a DTA is assessed and a valuation allowance is recorded if it is “more likely than not” that all or a portion of the DTA will not be realized. “More likely than not” is defined as the DTA being more than 50% likely of being realized. All available evidence, both positive and negative is considered to determine whether, based on the weight of that evidence, a valuation allowance against the net DTA is required. In assessing the need for a valuation allowance, the Company considered all available evidence about the realization of the DTA both positive and negative, that could be objectively verified.

Positive evidence considered included (1) the Company’s recent history of quarterly pre-tax earnings (with the most recent quarterly loss being recorded for the quarter ended September 30, 2012), (2) expectations for sustained and continued profitability with sufficient taxable income to fully utilize the remaining net deferred tax benefits (3) significant reductions in the level of non-

50


performing assets since their peak, which was the primary source of the losses generated in prior periods (4) resolution to an executive search placed on a key management position (5) evaluation of core earnings (6) adequacy of capital to fund balance sheet and future growth and (7) cost-saving initiatives triggered during 2014.

Negative evidence considered was (1) the uncertainty about the potential impact on future earnings from nonperforming assets along with (2) former pre-tax losses reported by the Company. As the number of consecutive periods of profitability increased and the level of profits are indicative of on-going results, the weight of cumulative losses as negative evidence decreased. A reduction in the weight given to such losses is further validated given that the source of the losses was due to an elevated level of problem assets and related credit costs, which have since been significantly reduced due to the bulk asset sale in 2012 and as evidenced by the improvements in the Company’s asset quality metrics.

After weighing both the positive and negative evidence, management determined that a valuation allowance on the net DTA was no longer warranted as of June 30, 2014 and September 30, 2015. For a more detailed discussion of the Company’s tax calculation, see Note 14 to the consolidated financial statements, included in Item 8 of the Company’s Form 10-K.

The Company’s ultimate realization of the DTA is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. Management considers the nature and amount of historical and projected future taxable income, the scheduled reversal of deferred tax assets and liabilities, and available tax planning strategies in making this assessment. The amount of deferred taxes recognized could be impacted by changes to any of these variables.

United Community’s net operating loss of $51.0 million at September 30, 2015 will be carried forward to use against future taxable income. The net operating loss carryforwards begin to expire in the year ending December 31, 2030. In addition, United Community is carrying forward $893,000 of alternative minimum tax credits. The alternative minimum tax credits are carried forward indefinitely.

 

 

 

14.

SECURITIES SOLD UNDER AGREEMENT TO REPURCHASE

The following is a summary of securities sold under an agreement to repurchase:

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

Amount

 

average rate

 

 

Amount

 

average rate

 

 

 

(Dollars in thousands)

 

Securities sold under agreement to repurchase-term

 

$

30,000

 

 

4.14

%

 

$

30,000

 

 

4.14

%

 

The repurchase agreements as of September 30, 2015 and December 31, 2014 are in one tranche of $30.0 million which matures on February 20, 2017.

Securities sold under agreements to repurchase are secured primarily by mortgage-backed securities with a fair value of approximately $38.2 million at September 30, 2015 and $54.7 million at December 31, 2014. Securities sold under agreements to repurchase are typically held by a brokerage firm in a wholesale transaction and by an independent third party when they are for retail customers. At maturity, the securities underlying the agreements are returned to Home Savings.

 

 

51


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS

OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

UNITED COMMUNITY FINANCIAL CORP.

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

Selected financial ratios and other data: (1)

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (2)

 

 

0.85

%

 

 

0.65

%

 

 

0.84

%

 

 

3.58

%

Return on average equity (3)

 

 

6.87

%

 

 

4.90

%

 

 

6.53

%

 

 

30.46

%

Interest rate spread (4)

 

 

3.06

%

 

 

2.90

%

 

 

3.07

%

 

 

2.91

%

Net interest margin (5)

 

 

3.18

%

 

 

3.06

%

 

 

3.19

%

 

 

3.07

%

Noninterest expense to average assets

 

 

2.53

%

 

 

3.17

%

 

 

2.62

%

 

 

3.17

%

Efficiency ratio (6)

 

 

63.54

%

 

 

84.87

%

 

 

65.58

%

 

 

85.35

%

Average interest-earning assets to average interest-bearing liabilities

 

 

123.29

%

 

 

123.35

%

 

 

124.35

%

 

 

122.48

%

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

 

12.45

%

 

 

13.16

%

 

 

12.92

%

 

 

11.75

%

Equity to assets, end of period

 

 

12.38

%

 

 

12.97

%

 

 

12.38

%

 

 

12.97

%

Tier 1 leverage ratio (Bank only)

 

 

12.01

%

 

 

12.05

%

 

 

12.04

%

 

 

12.05

%

Common equity Tier 1 capital (Bank only)

 

 

18.41

%

 

n/a

 

 

 

18.41

%

 

n/a

 

Tier 1 risk-based capital ratio (Bank only)

 

 

18.41

%

 

 

19.94

%

 

 

18.41

%

 

 

19.94

%

Total risk-based capital ratio (Bank only)

 

 

19.67

%

 

 

21.19

%

 

 

19.67

%

 

 

21.19

%

Asset quality ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to net loans at end of period (7)

 

 

1.20

%

 

 

1.85

%

 

 

1.20

%

 

 

1.85

%

Nonperforming assets to average assets (8)

 

 

0.96

%

 

 

1.40

%

 

 

0.99

%

 

 

1.43

%

Nonperforming assets to total assets at end of period

 

 

0.95

%

 

 

1.40

%

 

 

0.95

%

 

 

1.40

%

Allowance for loan losses as a percent of loans

 

 

1.35

%

 

 

1.59

%

 

 

1.35

%

 

 

1.59

%

Allowance for loan losses as a percent of nonperforming loans (7)

 

 

113.96

%

 

 

87.57

%

 

 

113.96

%

 

 

87.57

%

Texas ratio (9)

 

 

7.14

%

 

 

10.01

%

 

 

7.14

%

 

 

10.01

%

Total classified assets as a percent of Tier 1 Capital

   (Bank only)

 

 

15.79

%

 

 

20.16

%

 

 

15.79

%

 

 

20.16

%

Total classified loans as a percent of Tier 1 Capital and ALLL

   (Bank only)

 

 

13.35

%

 

 

16.69

%

 

 

13.35

%

 

 

16.69

%

Total classified assets as a percent of Tier 1 Capital and ALLL

   (Bank only)

 

 

14.68

%

 

 

18.60

%

 

 

14.68

%

 

 

18.60

%

Net chargeoffs as a percent of average loans

 

 

0.02

%

 

 

0.09

%

 

 

0.16

%

 

 

0.19

%

Total 90+ days past due as a percent of net loans

 

 

1.17

%

 

 

1.62

%

 

 

1.17

%

 

 

1.62

%

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share (10)

 

$

0.09

 

 

$

0.06

 

 

$

0.25

 

 

$

0.94

 

Diluted earnings per common share (10)

 

 

0.09

 

 

 

0.06

 

 

 

0.24

 

 

 

0.94

 

Book value per common share (11)

 

 

5.12

 

 

 

4.70

 

 

 

5.12

 

 

 

4.70

 

Tangible book value per common share (12)

 

 

5.12

 

 

 

4.70

 

 

 

5.12

 

 

 

4.70

 

Cash dividend per common share

 

 

0.025

 

 

 

0.01

 

 

 

0.045

 

 

 

0.01

 

Dividend payout ratio (13)

 

 

27.78

%

 

 

16.67

%

 

 

18.75

%

 

 

1.06

%

 

Notes:

1.

Ratios for the three and nine month periods are annualized where appropriate

2.

Net income divided by average total assets

3.

Net income divided by average total equity

4.

Difference between weighted average yield on interest-earning assets and weighted average cost of interest-bearing liabilities

5.

Net interest income as a percent of average interest-earning assets

6.

Noninterest expense, excluding the amortization of the core deposit intangible and prepayment penalty, divided by the sum of net interest income and noninterest income, excluding gains and losses on securities and gains and losses on foreclosed assets

7.

Nonperforming loans consist of nonaccrual loans and loans past due ninety days and still accruing

8.

Nonperforming assets consist of nonperforming loans, real estate owned and other repossessed assets

9.

Nonperforming assets divided by the sum of tangible common equity and the ALLL

10.

Net income divided by the number of basic or diluted shares outstanding

11.

Shareholders’ equity divided by number of shares outstanding

52


12.

Shareholders’ equity minus core deposit intangible divided by number of shares outstanding

13.

Historical per share dividends declared and paid for the period divided by the diluted earnings per share for that year

Forward-Looking Statements

When used in this Form 10-Q, the words or phrases “will likely result,” “are expected to,” “plan to,” “will continue,” “is anticipated,” “estimate,” “project” or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties, including changes in economic conditions in United Community’s market area, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans in Home Savings’ market area and competition that could cause actual results to differ materially from results presently anticipated or projected. United Community cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. United Community advises readers that the factors listed above could affect United Community’s financial performance and could cause United Community’s actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements. United Community undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made.

Comparison of Financial Condition at September 30, 2015 and December 31, 2014

Total assets increased $137.3 million to $2.0 billion at September 30, 2015, compared to December 31, 2014. Contributing to the change were increases in net loans of $129.2 million, loans held for sale at fair value of $24.1 million and the cash surrender value of life insurance of $8.1 million.

Funds not currently utilized for general corporate purposes are invested in overnight funds. Cash and cash equivalents increased $11.7 million during the first nine months of 2015.

The decrease in available for sale securities was the result of the reclassification of approximately $105.0 million to held to maturity.  These securities were moved to held to maturity in part to reduce volatility in tangible book value.  Additionally, there were maturities, paydowns and amortization of securities totaling $26.5 million and sales of $5.2 million. There was an unrealized loss in the available for sale portfolio of $347,000 at September 30, 2015, compared to an unrealized loss of $6.6 million at December 31, 2014.

Net loans increased $129.2 million during the first nine months of 2015. The increase was a combination of growth in nonresidential and secured commercial loans during the period. See Note 5 to the consolidated financial statements for additional information regarding the composition of net loans.

The allowance for loan losses is a valuation allowance for probable incurred credit losses established through a provision for loan losses charged to expense. The allowance for loan losses was $17.5 million at September 30, 2015, down from $17.7 million at December 31, 2014. The allowance for loan losses as a percentage of loans was 1.35% at September 30, 2015, compared to 1.52% at December 31, 2014. The allowance for loan losses as a percentage of nonperforming loans was 113.96% at September 30, 2015, compared to 86.48% at December 31, 2014. Loan losses are charged against the allowance when the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are added back to the allowance. Home Savings’ allowance for loan loss methodology includes allowance allocations calculated in accordance with ASC Topic 310, “Receivables,” and allowance allocations calculated in accordance with ASC Topic 450, “Contingencies”. At December 31, 2014, the Company evaluated two years of net charge-off history and applied the information to the current period. This component was combined with the qualitative component to arrive at the loss factor, which is applied to the outstanding principal balance by type of credit and internal risk grade applied to specific risk pools, plus specific loss allocations and adjustments for current events and conditions. As of September 30, 2015, the Company evaluated 12 quarters of net charge-off history and applied this information to the current period.  This component is combined with the qualitative component to arrive at the loss factor, which is applied to the outstanding balance of homogenous loans and is no longer being applied by internal risk grade. This change in methodology did not have a material effect on the calculation of the allowance for loan losses.

During the first nine months of 2015, the Company recorded a loan loss provision of $1.2 million. This recognition was primarily due to the growth of the loan portfolio offset by the level of net charge-offs and disposition of nonperforming loans.  

A loan is considered impaired when there is a deterioration of the credit worthiness of the borrower to the extent that the collection of the full amount of principal and interest is no longer probable. The total outstanding balance of all impaired loans was $39.1 million at September 30, 2015 as compared to $45.9 million at December 31, 2014.

Included in impaired loans above are certain loans Home Savings considers to be troubled debt restructurings (TDR). A loan is considered a TDR if Home Savings grants a concession to a debtor experiencing financial difficulty, that it would otherwise not

53


consider. The concession either stems from an agreement between the creditor and the debtor or is imposed by law or a court. If the debtor is not currently experiencing financial difficulties, but would probably be in payment default in the future without the modification, then this type of restructure also could be considered a TDR.

TDR loans aggregated $27.7 million at September 30, 2015 compared to $31.2 million at December 31, 2014.  Of the $27.7 million at September 30, 2015, $25.5 million were performing loans according to their modified terms.  The remaining balance of TDR loans of $2.2 million were considered nonperforming.  

Nonperforming loans consist of nonaccrual loans and loans past due 90 days and still accruing. Nonperforming loans were $15.3 million, or 1.20% of net loans, at September 30, 2015, compared to $20.5 million, or 1.78% of net loans, at December 31, 2014.

Loans held for sale increased $17.5 million, or 84.6%, to $38.3 million at September 30, 2015, compared to $20.7 million at December 31, 2014. The change was primarily attributable to the originations of permanent construction loans during the period.  These loans are not sold until construction of the residence is complete, which is usually within nine to ten months of origination. Additionally, Home Savings continues to sell most of its newly originated fixed rate mortgage loans into the secondary market as part of its risk management strategy and anticipates continuing to do so in the future.

Real estate owned and other repossessed assets decreased $151,000, or 4.4%, during the nine months ended September 30, 2015. Real estate owned and other repossessed assets are recorded at the fair market value of the property less costs to sell. Appraisals are obtained at least annually on real estate properties that exceed $1.0 million in value. A valuation allowance may be established on any property to properly reflect the asset at fair value.

Bank Owned Life Insurance (BOLI) is maintained on select officers and employees of Home Savings whereby Home Savings is the beneficiary. BOLI is recorded at its cash surrender value, or the amount currently realizable. Increases in the Home Savings’ policy cash surrender value are tax exempt and death benefit proceeds received by Home Savings are tax-free. Income from these policies and changes in the cash surrender value are recorded in other income. There is no post-termination coverage, split dollar or other benefits provided to participants covered by the BOLI. During the second quarter of 2015, Home Savings purchased an additional $7.0 million in BOLI.  Home Savings recognized $413,000 and $363,000, as other non-interest income based on the change in cash value of the policies in the three months ended September 30, 2015 and 2014, respectively. Home Savings recognized $1.1 million and $1.1 million, as other non-interest income based on the change in cash value of the policies in the nine months ended September 30, 2015 and 2014, respectively.

Other assets decreased $8.4 million, largely due to the reduction of the net deferred tax asset associated with the Company’s net operating loss carryforward due to current period earnings.

Total deposits increased $62.6 million to $1.4 billion at September 30, 2015, compared to $1.3 billion at December 31, 2014.  Non-interest bearing accounts increased $20.6 million, or 11.0%, since year end.  During the same time period interest bearing deposits increased 3.6%, or $42.0 million, which can be attributed to Home Savings’ planned expansion efforts in attracting public funds.  As of September 30, 2015, Home Savings had $77.4 million in public funds.        

FHLB advances increased from $186.2 million at December 31, 2014 to $262.8 million at September 30, 2015.  The change was due to an increase in overnight advances.

Advance payments by borrowers for taxes and insurance decreased $5.5 million during the first nine months of 2015. Remittance of real estate taxes and property insurance made on behalf of customers of Home Savings accounted for $1.6 million of the decrease. In addition, funds held for payments received on loans sold where servicing was retained by Home Savings decreased $3.9 million.

Shareholders’ equity increased $3.8 million to $243.9 million at September 30, 2015, from $240.1 million at December 31, 2014. During the first nine months of the year, the Company repurchased back common shares into treasury totaling $9.6 million.  Also impacting the change was an increase in other comprehensive income of $3.1 million as a result of changes in the value of available for sale securities.  A substantial portion of these changes were offset by regular earnings.

Book value per common share as of September 30, 2015 was $5.12 as compared to $4.88 per common share as of December 31, 2014. Book value per share is calculated as total common equity divided by the number of common shares outstanding. Book value was impacted by the overall change in equity as mentioned above.

54


Comparison of Operating Results for the Three Months Ended

September 30, 2015 and September 30, 2014

Net Income. United Community recognized net income for the three months ended September 30, 2015, of $4.1 million, or $0.09 per diluted common share compared to net income of $2.9 million for the three months ended September 30, 2014, or $0.06 per diluted share.

The increase in earnings for the third quarter of 2015, compared to the same quarter last year, was primarily a result of higher net interest income due to loan growth and the positive impact of the 2014 modification of an FHLB advance and the prepayment of two repurchase agreements.  Also contributing to the change was a $699,000 increase in non-interest income. In addition, the Company recorded a reduction of $2.0 million in non-interest expenses.  

Net Interest Income. Net interest income was $14.3 million in the third quarter of 2015 up from the $12.7 million recorded in the third quarter of 2014.  Net interest margin was 3.18% for the third quarter of 2015 compared to 3.06% in the third quarter of 2014.

Total interest income increased by $918,000 in the third quarter of 2015 compared to the same period in 2014, to $16.7 million from $15.7 million. The increase is a result of an increase in net loans and loans held for sale. Average net loans increased $144.7 million in the third quarter compared to the same period in 2014 and yields declined 20 basis points to 4.30% for the three months ended September 30, 2015 from 4.50% for the same period in 2014. Average loans held for sale increased $30.7 million in the third quarter compared to the same period in 2014, while yields declined to 3.99% for the three months ended September 30, 2015 from 5.47% for the same period in 2014. Interest income from net loans increased to $13.4 million for the quarter ended September 30, 2015 compared to $12.4 million for the same period in 2014, and income from loans held for sale increased to $390,000 for the quarter ended September 30, 2015 compared to $114,000 million for the same period in 2014.  These increases were partially offset by a decline of $403,000 in income on available for sale securities.

Interest expense decreased by $658,000 in the third quarter of 2015 to $2.4 million compared to $3.0 million in the same period in 2014. This decrease was due to a 25 basis point decline in the average cost of interest-bearing liabilities in the third quarter of 2015 primarily due to the 2014 modification of an FHLB advance and the prepayment of two repurchase agreements. Interest expense related to interest-bearing deposits was $1.7 million in the third quarter of 2015 compared to $1.5 million in the third quarter of 2014. Expenses on FHLB advances and securities sold under repurchase agreements were $340,000 and $323,000 respectively in the third quarter of 2015 compared to $537,000 and $926,000 respectively for the same period in 2014.  

55


The following table shows the impact of interest rate and outstanding balance (volume) changes compared to the third quarter of last year. The interest rate spread for the three months ended September 30, 2015 and 2014, was 3.06 % and 2.90%, respectively. The net interest margin increased 12 basis points to 3.18% for the three months ended September 30, 2015 compared to 3.06% for the same quarter in 2014.

 

 

 

For the Three Months Ended September 30,

 

 

 

2015 vs. 2014

 

 

 

Increase

 

 

Total

 

 

 

(decrease) due to

 

 

increase

 

 

 

Rate

 

 

Volume

 

 

(decrease)

 

 

 

(Dollars in thousands)

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

(526

)

 

$

1,516

 

 

$

990

 

Loans held for sale

 

 

(22

)

 

 

298

 

 

 

276

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

(152

)

 

 

(251

)

 

 

(403

)

Held to maturity

 

 

34

 

 

 

35

 

 

 

69

 

Federal Home Loan Bank stock

 

 

 

 

 

1

 

 

 

1

 

Other interest earning assets

 

 

4

 

 

 

 

 

 

4

 

Total interest earning assets

 

$

(662

)

 

$

1,599

 

 

$

937

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

 

 

$

 

 

$

 

Checking accounts

 

 

84

 

 

 

14

 

 

 

98

 

Certificates of deposit

 

 

39

 

 

 

5

 

 

 

44

 

Federal Home Loan Bank advances

 

 

(365

)

 

 

168

 

 

 

(197

)

Repurchase agreements and other

 

 

24

 

 

 

(627

)

 

 

(603

)

Total interest bearing liabilities

 

$

(218

)

 

$

(440

)

 

 

(658

)

Change in net interest income

 

 

 

 

 

 

 

 

 

$

1,595

 

 

Provision for Loan Losses. A provision for loan losses is charged to income to bring the total allowance for loan losses to a level considered by management to be adequate, based on management’s evaluation of such factors as the delinquency status of loans, current economic conditions, the net realizable value of the underlying collateral, changes in the composition of the loan portfolio and prior loan loss experience. The Company recognized a loan loss provision of $673,000 in the third quarter of 2015, compared to a provision of $116,000 in the third quarter of 2014.  The increase in provision expense during the third quarter of 2015 was substantially driven by strong loan growth.  For the third quarter of 2015, net chargeoffs to average outstanding loans was 2 basis points on an annualized basis.  This compares to 9 basis points for the same period last year.

Noninterest Income. Noninterest income in the third quarter of 2015 was $4.9 million, as compared to noninterest income for the third quarter of 2014 of $4.2 million. The increase in noninterest income was driven by increased mortgage banking income, which includes changes in fair value of construction perm loans held for sale.  The increase in mortgage banking income was due to Home Savings adopting fair-value accounting for newly-originated construction perm loans in 2015.  Fair value accounting more appropriately aligns the recognition of gains with hedging costs incurred during the construction period.  See Note 9 discussing fair value.  

Noninterest Expense. Non-interest expense was $12.3 million for the third quarter of 2015 compared to $14.3 million for the third quarter of 2014, a decrease of $2.0 million.  Significantly impacting this comparison was the recognition of a $1.4 million prepayment penalty on the early termination of a $30.0 million borrowing in 2014.  Additionally, most other major expense categories were down.  

Income Taxes. During the three months ended September 30, 2015, the Company recognized a tax expense of $2.1 million on pre-tax income of $6.2 million, compared to a tax benefit of $369,000 on pre-tax income of $2.5 million for the three months ended September 30, 2014.  The primary reason for the variance was the reversal of a portion of the Company’s deferred tax asset valuation allowance during the quarter ended June 30, 2014.

56


Comparison of Operating Results for the Nine Months Ended

September 30, 2015 and September 30, 2014

Net Income. United Community recognized net income for the nine months ended September 30, 2015, of $12.0 million, or $0.24 per diluted common share compared to net income of $47.4 million for the nine months ended September 30, 2014, or $0.94 per diluted share.

The significant change in earnings from the first nine months of 2014 to the first nine months of 2015 was primarily a result of the reversal of the valuation allowance on net deferred tax assets, which provided an income tax benefit of $39.0 million recognized in the first nine months of 2014.

The increase in pre-tax earnings for the nine months ended September 30, 2015, compared to the same period last year, was primarily a result of higher net interest income due to loan growth and the positive impact of the 2014 modification of an FHLB advance and the prepayment of two repurchase agreements.  Also contributing to the change was a $3.4 million increase in non-interest income. In addition, the Company recorded a reduction of $4.8 million in non-interest expenses.  

Net Interest Income. Net interest income was $42.0 million for the nine months ended September 30, 2015, up from the $38.1 million recorded in the nine months ended September 30, 2014.  Net interest margin was 3.19% for the first nine months of 2015 compared to 3.07% in the first nine months of 2014.

Total interest income increased by $1.5 million in the first nine months of 2015 compared to the same period in 2014, to $48.8 million from $47.3 million. The change in income was a result of an increase in outstanding net loans and loans held for sale. Average net loans increased $125.1 million in the first nine months of 2015 compared to the same period in 2014. Average loans held for sale increased $26.9 million in the first nine months of 2015 compared to the same period in 2014. Interest income from net loans increased to $39.0 million for the nine months ended September 30, 2015 compared to $36.9 million for the same period in 2014, and income from loans held for sale increased to $1.0 million for the nine months ended September 30, 2015 compared to $237,000 for the same period in 2014.  These increases were partially offset by a decline of $1.2 million in available for sale securities income.

Interest expense decreased by $2.4 million in the first nine months of 2015 compared to the same period in 2014, to $6.8 million from $9.2 million. This decrease was due to a 27 basis point decline in the average cost of interest-bearing liabilities in the first nine months of 2015 due to the 2014 modification of an FHLB advance and the prepayment of two repurchase agreements. Interest expense related to interest-bearing deposits was $4.9 million in the first nine months of 2015 compared to $4.9 million for the same period in 2014. Expenses on FHLB advances and securities sold under repurchase agreements were $947,000 and $958,000 respectively in the first nine months of 2015 compared to $1.6 million and $2.8 million, respectively, for the same period in 2014.  

57


The following table shows the impact of interest rate and outstanding balance (volume) changes compared to the first nine months of last year. The interest rate spread for the nine months ended September 30, 2015 and 2014, was 3.07 % and 2.91%, respectively. The net interest margin increased 12 basis points to 3.19% for the nine months ended September 30, 2015 compared to 3.07% for the same period in 2014.

 

 

 

For the Nine Months Ended September 30,

 

 

 

2015 vs. 2014

 

 

 

Increase

 

 

Total

 

 

 

(decrease) due to

 

 

increase

 

 

 

Rate

 

 

Volume

 

 

(decrease)

 

 

 

(Dollars in thousands)

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

(1,789

)

 

$

3,877

 

 

$

2,088

 

Loans held for sale

 

 

(37

)

 

 

825

 

 

 

788

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

(675

)

 

 

(554

)

 

 

(1,229

)

Held to maturity

 

 

43

 

 

 

44

 

 

 

87

 

Federal Home Loan Bank stock

 

 

(81

)

 

 

(55

)

 

 

(136

)

Other interest earning assets

 

 

(6

)

 

 

(20

)

 

 

(26

)

Total interest earning assets

 

$

(2,545

)

 

$

4,117

 

 

$

1,572

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

(9

)

 

$

2

 

 

$

(7

)

Checking accounts

 

 

98

 

 

 

31

 

 

 

129

 

Certificates of deposit

 

 

56

 

 

 

(168

)

 

 

(112

)

Federal Home Loan Bank advances

 

 

(1,073

)

 

 

441

 

 

 

(632

)

Repurchase agreements and other

 

 

83

 

 

 

(1,878

)

 

 

(1,795

)

Total interest bearing liabilities

 

$

(845

)

 

$

(1,572

)

 

 

(2,417

)

Change in net interest income

 

 

 

 

 

 

 

 

 

$

3,989

 

 

Provision for Loan Losses. A provision for loan losses is charged to income to bring the total allowance for loan losses to a level considered by management to be adequate, based on management’s evaluation of such factors as the delinquency status of loans, current economic conditions, the net realizable value of the underlying collateral, changes in the composition of the loan portfolio and prior loan loss experience. The Company recognized a loan loss provision of $1.2 million in the first nine months of 2015, compared to a negative provision of $1.5 million in the first nine months of 2014.  The increase in provision for loan losses was caused by an overall increase in outstanding loans during the first nine months of 2015.  Also affecting the comparison, during this time period, a large commercial real estate loan paid off in the second quarter of 2014, releasing approximately $748,000 in reserves at that time.  For the nine months ended September 30, 2015, net chargeoffs to average outstanding loans was 16 basis points on an annualized basis.  This compares to 19 basis points for the same period last year.

Noninterest Income. Noninterest income in the first nine months of 2015 was $14.3 million, as compared to noninterest income for the first nine months of 2014 of $10.8 million. The increase in noninterest income was driven by increased mortgage banking income, the fair value adjustment on loans held for sale, and lower losses on the disposition of real estate owned and other repossessed assets.  The increase in mortgage banking income was due to an increase in the volume of loans sold in the secondary market in the current nine months, as compared to the same period last year.  Additionally, Home Savings was able to benefit from the increased pricing from loans originated in the previous year.  Home Savings adopted fair-value accounting for newly-originated construction perm loans in 2015 and has elected the fair value option for newly originated permanent construction loans held for sale.  Fair value accounting more appropriately aligns the recognition of gains with hedging costs incurred during the construction period.  See Note 9 discussing fair value.  

Noninterest Expense. Noninterest expense was $37.2 million in the first nine months of 2015, compared to $42.0 million in the first nine months of 2014, a difference of $4.8 million.  In the first nine months of 2015, salaries and employee benefits declined, primarily due to the recognition of a $923,000 charge related to cost reduction initiatives incurred during the second quarter of 2014.  Equipment and data processing expense declined as a result of lower core-processing system costs.  Prepayment penalties declined as the expense did not reoccur in 2015.  Other expenses declined $942,000 to $3.5 million for the nine months ended September 30, 2015, compared to the same nine month period last year.  Other expenses decreased primarily because of lower expenses incurred associated with a repurchase reserve associated with loans that have been sold in the secondary market. In the first nine months of the current year, Home Savings recognized a recovery of $554,000, based on historical losses and the quantity of loans with potential weakness that would require repurchase.  In the first nine months of 2014, Home Savings incurred expenses of $45,000 for repurchased loans.  

58


Income Taxes. During the nine months ended September 30, 2015, the Company recognized a tax expense of $5.9 million on pre-tax income of $17.9 million, compared to a tax benefit of $39.1 million on pre-tax income of $8.3 million for the nine months ended September 30, 2014. The primary reason for the variance was the reversal of substantially all of the Company’s deferred tax asset valuation allowance during the quarter ended June 30, 2014.  

Liquidity

United Community's liquidity, primarily represented by cash and cash equivalents, is a result of its operating, investing and financing activities.

The principal sources of funds for United Community are deposits, loan repayments, maturities of securities, borrowings from financial institutions, repurchase agreements and other funds provided by operations.  Home Savings also has the ability to borrow from the Federal Home Loan Bank.  While scheduled loan repayments and maturing investments are relatively predictable, deposit flows and early loan prepayments are more influenced by interest rates, general economic conditions and competition.  Investments in liquid assets maintained by United Community and Home Savings are based upon management's assessment of (1) the need for funds, (2) expected deposit flows, (3) yields available on short-term liquid assets, and (4) objectives of the asset and liability management program.  At September 30, 2015, approximately $189.2 million of Home Savings’ certificates of deposit were expected to mature within one year.  Based on past experience and Home Savings’ prevailing pricing strategies, management believes that a substantial percentage of such certificates will be renewed with Home Savings at maturity, although there can be no assurance that this will occur.

Home Savings’ Asset/Liability Committee (ALCO) is responsible for establishing and monitoring liquidity guidelines, policies and procedures.  ALCO uses a variety of methods to monitor the liquidity position of Home Savings including a liquidity analysis that measures potential sources and uses of funds over future time periods out to one year.  ALCO also performs contingency funding analyses to determine Home Savings’ ability to meet potential liquidity needs under stress scenarios that cover varying time horizons ranging from immediate to long-term.

At September 30, 2015, United Community had total on-hand liquidity, defined as cash and cash equivalents, unencumbered securities and additional FHLB borrowing capacity, of $545.5 million.

59


UNITED COMMUNITY FINANCIAL CORP.

AVERAGE BALANCE SHEETS

The following table presents the total dollar amounts of interest income and interest expense on the indicated amounts of average interest-earning assets or interest-bearing liabilities, together with the weighted average interest rates for the three months ended September 30, 2015 and 2014. Average balance calculations were based on daily balances.

 

 

 

For the Three Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

 

Average

 

 

Interest

 

 

 

 

 

 

Average

 

 

Interest

 

 

 

 

 

 

 

outstanding

 

 

earned/

 

 

Yield/

 

 

outstanding

 

 

earned/

 

 

Yield/

 

 

 

balance

 

 

paid

 

 

rate

 

 

balance

 

 

paid

 

 

rate

 

 

 

(Dollars in thousands)

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans (1)

 

$

1,249,316

 

 

$

13,426

 

 

 

4.30

%

 

$

1,104,571

 

 

$

12,436

 

 

 

4.50

%

Loans held for sale

 

 

39,078

 

 

 

390

 

 

 

3.99

%

 

 

8,339

 

 

 

114

 

 

 

5.47

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

469,049

 

 

 

2,599

 

 

 

2.22

%

 

 

513,282

 

 

 

3,002

 

 

 

2.34

%

Held to maturity (2)

 

 

8,467

 

 

 

69

 

 

 

3.26

%

 

 

 

 

 

 

 

 

0.00

%

Federal Home Loan Bank stock

 

 

18,068

 

 

 

181

 

 

 

4.01

%

 

 

18,068

 

 

 

180

 

 

 

3.98

%

Other interest earning assets

 

 

17,779

 

 

 

8

 

 

 

0.18

%

 

 

17,881

 

 

 

4

 

 

 

0.09

%

Total interest earning assets

 

 

1,801,757

 

 

 

16,673

 

 

 

3.70

%

 

 

1,662,141

 

 

 

15,736

 

 

 

3.79

%

Non-interest earning assets

 

 

137,495

 

 

 

 

 

 

 

 

 

 

 

134,601

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,939,252

 

 

 

 

 

 

 

 

 

 

$

1,796,742

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

$

488,924

 

 

 

262

 

 

 

0.21

%

 

$

453,312

 

 

 

164

 

 

 

0.14

%

Savings accounts

 

 

279,894

 

 

 

41

 

 

 

0.06

%

 

 

275,705

 

 

 

41

 

 

 

0.06

%

Certificates of deposit

 

 

450,917

 

 

 

1,387

 

 

 

1.23

%

 

 

448,943

 

 

 

1,343

 

 

 

1.20

%

Federal Home Loan Bank advances

 

 

211,140

 

 

 

340

 

 

 

0.64

%

 

 

79,641

 

 

 

537

 

 

 

2.70

%

Repurchase agreements and other

 

 

30,544

 

 

 

323

 

 

 

4.23

%

 

 

89,912

 

 

 

926

 

 

 

4.12

%

Total interest bearing liabilities

 

$

1,461,419

 

 

 

2,353

 

 

 

0.64

%

 

$

1,347,513

 

 

 

3,011

 

 

 

0.89

%

Non-interest bearing liabilities

 

 

236,447

 

 

 

 

 

 

 

 

 

 

 

212,705

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

1,697,866

 

 

 

 

 

 

 

 

 

 

$

1,560,218

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

241,386

 

 

 

 

 

 

 

 

 

 

 

236,524

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,939,252

 

 

 

 

 

 

 

 

 

 

$

1,796,742

 

 

 

 

 

 

 

 

 

Net interest income and interest rate spread

 

 

 

 

 

$

14,320

 

 

 

3.06

%

 

 

 

 

 

$

12,725

 

 

 

2.90

%

Net interest margin

 

 

 

 

 

 

 

 

 

 

3.18

%

 

 

 

 

 

 

 

 

 

 

3.06

%

Average interest earning assets to average interest

   bearing liabilities

 

 

 

 

 

 

 

 

 

 

123.29

%

 

 

 

 

 

 

 

 

 

 

123.35

%

 

(1)

Nonaccrual loans are included in the average balance at a yield of 0%.

(2)

Yields are on a fully taxable equivalent basis.

60


The following table presents the total dollar amounts of interest income and interest expense on the indicated amounts of average interest-earning assets or interest-bearing liabilities, together with the weighted average interest rates for the nine months ended September 30, 2015 and 2014. Average balance calculations were based on daily balances.

 

 

 

For the Nine Months Ended September 30,

 

 

 

2015

 

 

2014

 

 

 

Average

 

 

Interest

 

 

 

 

 

 

Average

 

 

Interest

 

 

 

 

 

 

 

outstanding

 

 

earned/

 

 

Yield/

 

 

outstanding

 

 

earned/

 

 

Yield/

 

 

 

balance

 

 

paid

 

 

rate

 

 

balance

 

 

paid

 

 

rate

 

 

 

(Dollars in thousands)

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans (1)

 

$

1,197,521

 

 

$

39,007

 

 

 

4.34

%

 

$

1,072,404

 

 

$

36,919

 

 

 

4.59

%

Loans held for sale

 

 

33,038

 

 

 

1,025

 

 

 

4.14

%

 

 

6,116

 

 

 

237

 

 

 

5.17

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

484,358

 

 

 

8,139

 

 

 

2.24

%

 

 

515,943

 

 

 

9,368

 

 

 

2.42

%

Held to maturity (2)

 

 

3,581

 

 

 

87

 

 

 

3.24

%

 

 

 

 

 

 

 

 

0.00

%

Federal Home Loan Bank stock

 

 

18,068

 

 

 

541

 

 

 

3.99

%

 

 

19,760

 

 

 

677

 

 

 

4.57

%

Other interest earning assets

 

 

20,347

 

 

 

25

 

 

 

0.16

%

 

 

36,457

 

 

 

51

 

 

 

0.19

%

Total interest earning assets

 

 

1,756,913

 

 

 

48,824

 

 

 

3.71

%

 

 

1,650,680

 

 

 

47,252

 

 

 

3.82

%

Non-interest earning assets

 

 

133,203

 

 

 

 

 

 

 

 

 

 

 

114,764

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,890,116

 

 

 

 

 

 

 

 

 

 

$

1,765,444

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking accounts

 

$

482,685

 

 

 

749

 

 

 

0.21

%

 

$

460,353

 

 

 

620

 

 

 

0.18

%

Savings accounts

 

 

280,382

 

 

 

121

 

 

 

0.06

%

 

 

275,547

 

 

 

128

 

 

 

0.06

%

Certificates of deposit

 

 

442,842

 

 

 

3,992

 

 

 

1.20

%

 

 

461,366

 

 

 

4,104

 

 

 

1.19

%

Federal Home Loan Bank advances

 

 

176,467

 

 

 

947

 

 

 

0.72

%

 

 

60,117

 

 

 

1,579

 

 

 

3.50

%

Repurchase agreements and other

 

 

30,549

 

 

 

958

 

 

 

4.18

%

 

 

90,350

 

 

 

2,753

 

 

 

4.06

%

Total interest bearing liabilities

 

$

1,412,925

 

 

 

6,767

 

 

 

0.64

%

 

$

1,347,733

 

 

 

9,184

 

 

 

0.91

%

Non-interest bearing liabilities

 

 

232,988

 

 

 

 

 

 

 

 

 

 

 

210,219

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

1,645,913

 

 

 

 

 

 

 

 

 

 

$

1,557,952

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

244,203

 

 

 

 

 

 

 

 

 

 

 

207,492

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,890,116

 

 

 

 

 

 

 

 

 

 

$

1,765,444

 

 

 

 

 

 

 

 

 

Net interest income and interest rate spread

 

 

 

 

 

$

42,057

 

 

 

3.07

%

 

 

 

 

 

$

38,068

 

 

 

2.91

%

Net interest margin

 

 

 

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

3.07

%

Average interest earning assets to average interest

   bearing liabilities

 

 

 

 

 

 

 

 

 

 

124.35

%

 

 

 

 

 

 

 

 

 

 

122.48

%

 

(1)

Nonaccrual loans are included in the average balance at a yield of 0%.

(2)

Yields are on a fully taxable equivalent basis

61


ITEM 3. Quantitative and Qualitative Disclosures About Market Risk.

Qualitative Aspects of Market Risk. The principal market risk affecting United Community is interest rate risk. United Community is subject to interest rate risk to the extent that its interest earning assets reprice differently than its interest bearing liabilities. Interest rate risk is defined as the sensitivity of United Community’s earnings and net asset values to changes in interest rates. As part of its efforts to monitor and manage the interest rate risk, the Board of Directors of Home Savings has adopted an interest rate risk policy that requires the Home Savings Board to review quarterly reports related to interest rate risk and to annually set exposure limits for Home Savings as a guide to management in setting and implementing day to day operating strategies.

Quantitative Aspects of Market Risk. As part of its interest rate risk analysis, Home Savings uses the net portfolio value (NPV) and net interest income methodology. Generally, NPV is the discounted present value of the difference between incoming cash flows on interest earning and other assets and outgoing cash flows on interest bearing and other liabilities. The application of the methodology attempts to quantify interest rate risk as the change in the NPV and net interest income that would result from various levels of theoretical basis point changes in market interest rates.

Home Savings uses an NPV and earnings simulation model prepared internally as its primary method to identify and manage its interest rate risk profile. The model is based on actual cash flows and repricing characteristics for all financial instruments and incorporates market-based assumptions regarding the impact of changing interest rates on future volumes and the prepayment rate of applicable financial instruments. Assumptions based on the historical behavior of deposit rates and balances in relation to changes in interest rates also are incorporated into the model. These assumptions inherently are uncertain and, as a result, the model cannot measure precisely NPV or net interest income or precisely predict the impact of fluctuations in interest rates on net interest rate changes as well as changes in market conditions and management strategies.

Presented below are analyses of Home Savings’ interest rate risk as measured by changes in NPV and net interest income for instantaneous and sustained parallel shifts of 100 basis point increments in market interest rates. As noted, for the year ended December 31, 2014, and the quarter ended September 30, 2015, the percentage changes fall within the policy limits set by the Board of Directors of Home Savings as the minimum NPV ratio and the maximum change in interest income the Home Savings Board deems advisable in the event of various changes in interest rates. See the table below for Board adopted policy limits.

 

Quarter Ended September 30, 2015

 

NPV as % of portfolio value of assets

 

 

Next 12 months net interest income

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Change

in rates

(Basis points)

 

NPV Ratio

 

 

Internal

policy

limitations

 

 

Change

in %

 

 

Internal

policy

limitations

on NPV

Change

 

 

$ Change

 

 

Internal

policy

limitations

 

 

% Change

 

400

 

 

12.12

%

 

 

6.00

%

 

 

(1.86

)%

 

 

30.00

%

 

$

(2,906

)

 

 

(20.00

)%

 

 

(5.08

)%

300

 

 

12.84

%

 

 

6.00

%

 

 

(1.14

)%

 

 

25.00

%

 

 

(2,684

)

 

 

(15.00

)%

 

 

(4.70

)%

200

 

 

13.46

%

 

 

7.00

%

 

 

(0.51

)%

 

 

20.00

%

 

 

(2,487

)

 

 

(10.00

)%

 

 

(4.35

)%

100

 

 

13.93

%

 

 

7.00

%

 

 

(0.05

)%

 

 

15.00

%

 

 

(1,471

)

 

 

(5.00

)%

 

 

(2.57

)%

Static

 

 

13.98

%

 

 

9.00

%

 

 

0.00

%

 

 

0.00

%

 

 

 

 

 

%

 

 

%

 

Year Ended December 31, 2014

 

NPV as % of portfolio value of assets

 

 

Next 12 months net interest income

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Change

in rates

(Basis points)

 

NPV Ratio

 

 

Internal

policy

limitations

 

 

Change

in %

 

 

Internal

policy

limitations

on NPV

Change

 

 

$ Change

 

 

Internal

policy

limitations

 

 

% Change

 

400

 

 

11.71

%

 

 

6.00

%

 

 

(2.77

)%

 

 

30.00

%

 

$

(4,650

)

 

 

(20.00

)%

 

 

(8.31

)%

300

 

 

12.63

%

 

 

6.00

%

 

 

(1.85

)%

 

 

25.00

%

 

 

(3,647

)

 

 

(15.00

)%

 

 

(6.52

)%

200

 

 

13.50

%

 

 

7.00

%

 

 

(0.98

)%

 

 

20.00

%

 

 

(2,655

)

 

 

(10.00

)%

 

 

(4.75

)%

100

 

 

14.22

%

 

 

7.00

%

 

 

(0.26

)%

 

 

15.00

%

 

 

(1,556

)

 

 

(5.00

)%

 

 

(2.78

)%

Static

 

 

14.48

%

 

 

9.00

%

 

 

0.00

%

 

 

0.00

%

 

 

 

 

 

%

 

 

%

 

Due to a low interest rate environment, it was not meaningful to calculate results for a drop in interest rates.

62


As with any method of measuring interest rate risk, certain shortcomings are inherent in the above approach. For example, although certain assets and liabilities may have similar maturities or periods of repricing, they may react in different degrees to changes in market interest rates. Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types may lag behind changes in market rates. Further, in the event of a change in interest rates, expected rates of prepayment on loans and early withdrawal levels from certificates of deposit may deviate significantly from those assumed in making risk calculations.

Potential Impact of Changes in Interest Rates. Home Savings’ profitability depends to a large extent on its net interest income, which is the difference between interest income from loans and securities and interest expense on deposits and borrowings. Like most financial institutions, Home Savings’ short-term interest income and interest expense are affected significantly by changes in market interest rates and other economic factors beyond its control.

ITEM 4. Controls and Procedures.

An evaluation was carried out by United Community’s management, including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of United Community’s disclosure controls and procedures (as defined in Rules 13a-15(e)/15d-15(e) of the Securities Exchange Act of 1934) as of September 30, 2015. Based on their evaluation, the Chief Executive Officer and Principal Accounting Officer have concluded that United Community’s disclosure controls and procedures as of September 30, 2015, were effective in ensuring that information required to be disclosed in the reports that United Community files or submits under the Exchange Act (i) was recorded, processed, summarized and reported on a timely basis, and (ii) is accumulated and communicated to management, including United Community’s Chief Executive Officer and Principal Accounting Officer, to allow timely decisions regarding required disclosure. During the quarter ended September 30, 2015, there were no changes in United Community’s internal controls over financial reporting that have materially affected or are reasonably likely to materially affect United Community’s internal controls over financial reporting.

 

 

 

63


PART II. OTHER INFORMATION

UNITED COMMUNITY FINANCIAL CORP.

ITEM 1. Legal Proceedings.

United Community and its subsidiaries are parties to litigation arising in the normal course of business. While it is impossible to determine the ultimate resolution of these contingent matters, management believes any resulting liability would not have a material effect upon United Community’s financial statements.

ITEM 1A. Risk Factors.

There have been no significant changes in United Community’s risk factors as outlined in United Community’s Form 10-K for the period ended December 31, 2014.  The risk factors described in the Annual Report on Form 10-K are not the only risks facing the Company.  Additional risks and uncertainties not currently known to the Company or that management currently deems to be immaterial also may materially adversely affect the Company’s business, financial condition and/or operating results.  Moreover, the Company undertakes no obligation and disclaims any intention to publish revised information or updates to forward-looking statements contained in such risk factors or in any other statement made at any time by the Company or any of its directors, officers, employees or other representatives, unless and until any such revisions or updates are expressly required to be disclosed by securities laws or regulations.

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

(a)

Not applicable

 

(b)

Not applicable

 

(c)

The following table provides information concerning purchases of United Community’s common shares made by United Community during the three months ended September 30, 2015:

 

Period

 

Total number of common shares purchased

 

 

Average price paid

per common share

 

 

Total number of common shares purchased as part of publicly announced plans

 

 

Maximum number

of shares that may

yet be purchased

under the plan

 

July 1 through July 31, 2015 (1)

 

 

 

 

$

 

 

 

 

 

 

1,021,889

 

August 1 through August 31, 2015 (1)

 

 

15,100

 

 

 

5.06

 

 

 

15,100

 

 

 

1,006,789

 

September 1 through September 30, 2015 (1)

 

 

144,000

 

 

 

5.08

 

 

 

144,000

 

 

 

862,789

 

Total

 

 

159,100

 

 

$

5.48

 

 

 

159,100

 

 

 

862,789

 

 

 

(1)

United Community’s stock repurchase program became effective December 29, 2014.  It authorized the purchase of up to 2,500,000 shares.  There is no expiration date for the program.

On July 2, 2015, the Company awarded an aggregate of 5,560 restricted common shares and on July 28, 2015, the Company awarded an aggregate of 3,968 restricted common shares to its directors as part of the directors’ compensation for service on the Board of Directors.  There was no other value received by the Company from the directors in exchange for this award of restricted shares.  The restricted shares were offered by the Company in reliance upon an exemption from registration pursuant to Section 4(2) of the Securities Act of 1933, as amended.  In utilizing the exemption, the Company relied upon the fact that there was no public offering of the restricted common shares and that each of the directors is an insider of the Company with access to all information necessary to make an informed decision regarding the restricted shares.

 

 

 

64


ITEM 6. Exhibits.

 

Exhibit Number

  

Description

 

  3.1

  

 

Articles of Incorporation, including amendments

 

  3.2

  

 

Amended Code of Regulations

 

  31.1

  

 

Section 302 Certification by Chief Executive Officer

 

  31.2

  

 

Section 302 Certification by Principal Accounting Officer

 

  32

  

 

Certification of Statements by Chief Executive Officer and Principal Accounting Officer

 

  101

  

 

The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Operations and Comprehensive Income (Loss), (iii) the Consolidated Statements of Changes in Shareholders’ Equity, (iv) the Consolidated Statements of Cash Flows and (v) the Notes to Unaudited Consolidated Financial Statements.

 

 

 

65


UNITED COMMUNITY FINANCIAL CORP.

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.

 

 

 

 

UNITED COMMUNITY FINANCIAL CORP.

 

Date: November 4, 2015

 

 

 

/S/ Gary M. Small 

 

 

 

Gary M. Small

President and Chief Executive Officer

 

 

 

(Principal Executive Officer)

 

Date: November 4, 2015

 

 

 

/S/ Timothy W. Esson 

 

 

 

Timothy W. Esson

Chief Financial Officer and Treasurer

 

 

 

(Principal Financial Officer)

 

 

 

66


UNITED COMMUNITY FINANCIAL CORP.

Exhibit 3.1

Incorporated by reference to the Form 10-Q filed by United Community on May 7, 2015 with the SEC, film number 15842770, Exhibit 3.1.

Exhibit 3.2

Incorporated by reference to the 1998 Form 10-K filed by United Community on March 31, 1999 with the SEC, film number

67