Annual Statements Open main menu

HOME BANCORP, INC. - Quarter Report: 2014 March (Form 10-Q)

Form 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

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

For the quarterly period ended: March 31, 2014

or

 

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

For the transition period from                      to                     

Commission File Number: 001-34190

 

 

HOME BANCORP, INC.

(Exact name of Registrant as specified in its charter)

 

 

 

Louisiana   71-1051785

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification Number)

 

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

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

Not Applicable

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

 

 

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

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

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

 

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

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

At May 1, 2014, the registrant had 7,099,414 shares of common stock, $0.01 par value, outstanding.

 

 

 


Table of Contents

HOME BANCORP, INC. and SUBSIDIARY

TABLE OF CONTENTS

 

         Page  
PART I   

Item 1.

 

Financial Statements (unaudited)

  
 

Consolidated Statements of Financial Condition

     1   
 

Consolidated Statements of Income

     2   
 

Consolidated Statements of Comprehensive Income

     3   
 

Consolidated Statements of Changes in Shareholders’ Equity

     4   
 

Consolidated Statements of Cash Flows

     5   
 

Notes to Unaudited Consolidated Financial Statements

     6   

Item 2.

 

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

     29   

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

     40   

Item 4.

 

Controls and Procedures

     40   
PART II   

Item 1.

 

Legal Proceedings

     40   

Item 1A.

 

Risk Factors

     40   

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

     40   

Item 3.

 

Defaults Upon Senior Securities

     41   

Item 4.

 

Mine Safety Disclosure

     41   

Item 5.

 

Other Information

     41   

Item 6.

 

Exhibits

     41   

SIGNATURES

     42   


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

     (Unaudited)
March 31,

2014
    (Audited)
December 31,
2013
 

Assets

    

Cash and cash equivalents

   $ 57,221,018      $ 32,638,900   

Interest-bearing deposits in banks

     6,763,000        2,940,000   

Investment securities available for sale, at fair value

     182,344,248        149,632,153   

Investment securities held to maturity (fair values of $10,731,843 and $9,275,158, respectively)

     10,715,225        9,404,790   

Mortgage loans held for sale

     5,465,256        1,951,345   

Loans covered by loss sharing agreements

     18,579,128        21,673,808   

Noncovered loans, net of unearned income

     861,503,175        685,782,309   
  

 

 

   

 

 

 

Total loans, net of unearned income

     880,082,303        707,456,117   

Allowance for loan losses

     (7,104,476     (6,918,009
  

 

 

   

 

 

 

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

     872,977,827        700,538,108   
  

 

 

   

 

 

 

Office properties and equipment, net

     36,791,667        30,702,635   

Cash surrender value of bank-owned life insurance

     18,815,588        17,750,604   

FDIC loss sharing receivable

     10,069,092        12,698,077   

Accrued interest receivable and other assets

     38,009,342        25,984,346   
  

 

 

   

 

 

 

Total Assets

   $ 1,239,172,263      $ 984,240,958   
  

 

 

   

 

 

 

Liabilities

    

Deposits:

    

Noninterest-bearing

   $ 253,865,686      $ 174,475,044   

Interest-bearing

     733,519,157        566,837,372   
  

 

 

   

 

 

 

Total deposits

     987,384,843        741,312,416   

Short-term Federal Home Loan Bank (FHLB) advances

     71,302,244        87,000,000   

Long-term Federal Home Loan Bank (FHLB) advances

     10,000,000        10,000,000   

Securities sold under repurchase agreements

     20,878,331        —     

Accrued interest payable and other liabilities

     5,231,598        4,019,013   
  

 

 

   

 

 

 

Total Liabilities

     1,094,797,016        842,331,429   
  

 

 

   

 

 

 

Shareholders’ Equity

    

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

     —          —     

Common stock, $0.01 par value - 40,000,000 shares authorized; 8,958,695 and 8,958,395 shares issued; 7,099,414 and 7,099,314 shares outstanding, respectively

     89,588        89,585   

Additional paid-in capital

     92,655,484        92,192,410   

Treasury stock at cost - 1,859,281 and 1,859,081 shares, respectively

     (28,015,546     (28,011,398

Unallocated common stock held by:

    

Employee Stock Ownership Plan (ESOP)

     (5,177,560     (5,266,830

Recognition and Retention Plan (RRP)

     (1,018,497     (1,018,497

Retained earnings

     85,162,600        83,729,144   

Accumulated other comprehensive income

     679,178        195,115   
  

 

 

   

 

 

 

Total Shareholders’ Equity

     144,375,247        141,909,529   
  

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 1,239,172,263      $ 984,240,958   
  

 

 

   

 

 

 

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

 

1


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

     For the Three Months Ended  
     March 31,  
     2014      2013  

Interest Income

     

Loans, including fees

   $ 11,484,445       $ 10,072,750   

Investment securities

     1,050,846         771,050   

Other investments and deposits

     31,158         31,306   
  

 

 

    

 

 

 

Total interest income

     12,566,449         10,875,106   
  

 

 

    

 

 

 

Interest Expense

     

Deposits

     622,565         881,014   

Securities sold under repurchase agreement

     16,675         —     

Short-term FHLB advances

     35,661         3,634   

Long-term FHLB advances

     80,550         140,045   
  

 

 

    

 

 

 

Total interest expense

     755,451         1,024,693   
  

 

 

    

 

 

 

Net interest income

     11,810,998         9,850,413   

Provision for loan losses

     145,016         520,392   
  

 

 

    

 

 

 

Net interest income after provision for loan losses

     11,665,982         9,330,021   
  

 

 

    

 

 

 

Noninterest Income

     

Service fees and charges

     796,093         582,542   

Bank card fees

     455,984         414,392   

Gain on sale of loans, net

     161,862         548,419   

Income from bank-owned life insurance

     110,641         119,551   

Gain on sale of securities, net

     1,826         —     

Accretion of FDIC loss sharing receivable

     85,167         112,199   

Other income

     44,406         39,371   
  

 

 

    

 

 

 

Total noninterest income

     1,655,979         1,816,474   
  

 

 

    

 

 

 

Noninterest Expense

     

Compensation and benefits

     6,794,808         5,096,218   

Occupancy

     1,014,330         831,253   

Marketing and advertising

     207,241         239,195   

Data processing and communication

     1,371,823         641,515   

Professional services

     487,110         212,746   

Forms, printing and supplies

     161,920         106,773   

Franchise and shares tax

     184,385         273,620   

Regulatory fees

     228,377         223,249   

Foreclosed assets, net

     361,885         177,943   

Other expenses

     445,166         530,000   
  

 

 

    

 

 

 

Total noninterest expense

     11,257,045         8,332,512   
  

 

 

    

 

 

 

Income before income tax expense

     2,064,916         2,813,983   

Income tax expense

     631,460         952,049   
  

 

 

    

 

 

 

Net Income

   $ 1,433,456       $ 1,861,934   
  

 

 

    

 

 

 

Earnings per share:

     

Basic

   $ 0.22       $ 0.28   

Diluted

   $ 0.21       $ 0.26   

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

 

2


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)

 

     For the Three Months Ended  
     March 31,  
     2014     2013  

Net Income

   $ 1,433,456      $ 1,861,934   
  

 

 

   

 

 

 

Other Comprehensive (Loss) Income

    

Unrealized gains (losses) on investment securities

   $ 746,538      $ (256,735

Reclassification adjustment for gains included in net income

     (1,826     —     

Tax effect(1)

     (260,649     40,798   
  

 

 

   

 

 

 

Other comprehensive income (loss), net of taxes

   $ 484,063      $ (215,937
  

 

 

   

 

 

 

Comprehensive Income

   $ 1,917,519      $ 1,645,997   
  

 

 

   

 

 

 

 

(1) The tax effect on the change in unrealized (losses) gains on investment securities was $261,288 and $40,798 for the periods ending March 31, 2014 and 2013, respectively. The reclassification adjustment for gains included in the net income had a tax effect of $639 for the period ending March 31, 2014.

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

 

3


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

 

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

Balance, December 31, 2012(1)

  $ 89,506      $ 90,986,820      $ (21,719,954   $ (5,623,910   $ (1,831,759   $ 76,435,222      $ 3,237,935      $ 141,573,860   

Comprehensive income:

               

Net income

              1,861,934          1,861,934   

Other comprehensive income

                (215,937     (215,937

Treasury stock acquired at cost, 36,160 shares

        (670,832             (670,832

Exercise of stock options

    28        32,682                  32,710   

RRP shares released for allocation

      (7,141         8,260            1,119   

ESOP shares released for allocation

      77,884          89,270              167,154   

Share-based compensation cost

      367,948                  367,948   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2013

  $ 89,534      $ 91,458,193      $ (22,390,786   $ (5,534,640   $ (1,823,499   $ 78,297,156      $ 3,021,998      $ 143,117,956   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, December 31, 2013(1)

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

Comprehensive income:

               

Net income

              1,433,456          1,433,456   

Other comprehensive loss

                484,063        484,063   

Treasury stock acquired at cost, 200 shares

        (4,148             (4,148

Exercise of stock options

    3        3,432                  3,435   

RRP shares released for allocation

      —                    —     

ESOP shares released for allocation

      94,146          89,270              183,416   

Share-based compensation cost

      365,496                  365,496   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, March 31, 2014

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  Balances as of December 31, 2012 and December 31, 2013 are audited.

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

 

4


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

 

     For the Three Months Ended
March 31,
 
     2014     2013  

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

    

Net income

   $ 1,433,456      $ 1,861,934   

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

    

Provision for loan losses

     145,016        520,392   

Depreciation

     404,657        360,405   

Amortization of purchase accounting valuations and intangibles

     1,768,439        (41,196

Net amortization of mortgage servicing asset

     59,574        46,756   

Federal Home Loan Bank stock dividends

     (3,000     (2,100

Net amortization of premium on investments

     270,253        273,788   

Gain on sale of investment securities, net

     (1,826     —     

Gain on loans sold, net

     (161,862     (548,419

Proceeds, including principal payments, from loans held for sale

     15,008,478        25,307,705   

Originations of loans held for sale

     (16,714,484     (23,582,364

Non-cash compensation

     548,912        535,102   

Deferred income tax provision

     399,068        222,481   

Increase (decrease) in interest receivable and other assets

     2,407,200        (43,231

Increase in cash surrender value of bank-owned life insurance

     (110,641     (119,551

Decrease in accrued interest payable and other liabilities

     (4,927,511     (484,021
  

 

 

   

 

 

 

Net cash provided by operating activities

     525,729        4,307,681   
  

 

 

   

 

 

 

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

    

Purchases of securities available for sale

     (7,805,876     (8,107,951

Purchases of securities held to maturity

     (1,559,433     —     

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

     6,696,912        6,569,144   

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

     202,594        201,480   

Proceeds from sales on securities available for sale

     66,904,999        —     

Net increase in loans

     (14,107,938     (6,934,195

Reimbursement from FDIC for covered assets

     226,038        —     

Proceeds from sale of repossessed assets

     1,208,064        642,151   

Purchases of office properties and equipment

     (852,569     (123,571

Net cash disbursed in business combination

     (22,995,365     —     

Purchases of Federal Home Loan Bank stock

     (2,129,600     (996,900

Proceeds from redemption of Federal Home Loan Bank stock

     —          727,100   
  

 

 

   

 

 

 

Net cash used in investing activities

     25,787,826        (8,022,742
  

 

 

   

 

 

 

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

    

Increase in deposits

     29,507,951        9,939,001   

(Decrease) increase in Federal Home Loan Bank advances

     (24,924,000     3,146,395   

Decrease in securities sold under repurchase agreements

     (6,314,675     —     

Purchase of treasury stock

     (4,148     (670,832

Proceeds from exercise of stock options

     3,435        32,710   
  

 

 

   

 

 

 

Net cash provided by financing activities

     (1,731,437     12,447,274   
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     24,582,118        8,732,213   

Cash and cash equivalents at beginning of year

     32,638,900        39,539,366   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 57,221,018      $ 48,271,579   
  

 

 

   

 

 

 

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

 

5


Table of Contents

HOME BANCORP, INC. AND SUBSIDIARY

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

The accompanying unaudited consolidated financial statements of Home Bancorp, Inc. (the “Company”) were prepared in accordance with instructions for Form 10-Q and Regulation S-X and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, other comprehensive income, changes in shareholders’ equity and cash flows in conformity with accounting principles generally accepted in the United States of America. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three-month period ended March 31, 2014 are not necessarily indicative of the results which may be expected for the entire fiscal year. These statements should be read in conjunction with the Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) for the year ended December 31, 2013.

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

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

2. Accounting Developments

In July 2013, the FASB issued ASU 2013-11, Income Taxes (Topic 740), which clarifies the presentation requirements of unrecognized tax benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists at the reporting date. The amendments in this ASU are effective for fiscal years, and interim periods within those years, beginning after December 15, 2014 and should be applied prospectively. The adoption of this ASU is not expected to have a material effect on our Consolidated Financial Statements.

In January 2014, the FASB issued ASU No. 2014-01, “Accounting for Investments in Qualified Affordable Housing Projects.” ASU No. 2014-01 permits reporting entities to make an accounting policy election to account for their investments in qualified affordable housing projects using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense. This new guidance also requires new disclosures for all investors in these projects. ASU No. 2014-01 is effective for interim and annual reporting periods beginning after December 15, 2014. Upon adoption, the guidance must be applied retrospectively to all periods presented. However, entities that use the effective yield method to account for investments in these projects before adoption may continue to do so for these pre-existing investments. The adoption of ASU No. 2014-01 is not expected to have a material impact on the Company’s Consolidated Financial Statements.

In January 2014, the FASB issued ASU No. 2014-04, “Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure.” The objective of this guidance is to clarify when an in substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. ASU No. 2014-04 states that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the

 

6


Table of Contents

residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, ASU No. 2014-04 requires interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. ASU No. 2014-04 is effective for interim and annual reporting periods beginning after December 15, 2014. The adoption of ASU No. 2014-04 is not expected to have a material impact on the Company’s Consolidated Financial Statements.

3. Acquisition Activity

On February 14, 2014, the Company completed the acquisition of Britton & Koontz Capital Corporation (“Britton & Koontz”), the former holding company of Britton & Koontz Bank, N.A. (“Britton & Koontz Bank”) of Natchez, Mississippi. Shareholders of Britton & Koontz received $16.14 per share in cash, yielding an aggregate purchase price of $34,515,000.

The acquisition was accounted for under the purchase method of accounting in accordance with ASC 805, Business Combinations. In accordance with ASC 805, the Company recorded goodwill totaling $62,000 from the acquisition as a result of consideration transferred over net assets acquired. Both the assets acquired and liabilities assumed were recorded at their respective acquisition date fair values. Identifiable intangible assets, including core deposit intangible assets, were recorded at fair value.

The fair value estimates of the Britton & Koontz assets and liabilities recorded are preliminary and subject to refinement as additional information becomes available. Under current accounting principles, the Company’s estimates of fair values may be adjusted for a period of up to one year from the acquisition date.

The assets acquired and liabilities assumed, as well as the adjustments to record the assets and liabilities at fair value, are presented in the following table as of February 14, 2014.

 

(dollars in thousands)

   As Acquired      Fair Value
Adjustments
    As recorded by
Home Bancorp
 

Assets

       

Cash and cash equivalents

   $ 15,342       $ —        $ 15,342   

Investment securities

     96,952         1,033 (a)      97,985   

Loans

     170,083         (7,107 )(b)      162,976   

Repossessed assets

     2,699         (871 )(c)      1,828   

Office properties and equipment, net

     6,566         (925 )(d)      5,641   

Core deposit intangible

     —           3,030 (e)      3,030   

Other assets

     9,212         2,722 (f)      11,934   
  

 

 

    

 

 

   

 

 

 

Total assets acquired

   $ 300,854       $ (2,118   $ 298,736   
  

 

 

    

 

 

   

 

 

 

Liabilities

       

Interest-bearing deposits

   $ 156,839       $ 186 (g)    $ 157,025   

Noninterest-bearing deposits

     59,575         —          59,575   

FHLB advances

     9,149         103 (h)      9,252   

Securities sold under repurchase agreements

     26,315         976 (i)      27,291   

Other liabilities

     11,125         15        11,140   
  

 

 

    

 

 

   

 

 

 

Total liabilities assumed

   $ 263,003       $ 1,280      $ 264,283   
  

 

 

    

 

 

   

 

 

 

Excess of assets acquired over liabilities assumed

          34,453   

Cash consideration paid

          (34,515
       

 

 

 

Total goodwill recorded

        $ 62   
       

 

 

 

 

(a) The adjustment represents the market value adjustments on Britton & Koontz’s investments based on their interest rate risk and credit risk.
(b) The adjustment to reflect the fair value of loans includes:

 

    Adjustment of $2.1 million to reflect the removal of Britton & Koontz’s allowance for loan losses in accordance with ASC 805.

(Footnotes continued on next page.)

(Footnotes continued from prior page.)

 

7


Table of Contents
    Adjustment of $5.1 million for loans within the scope of ASC 310-30. As a result of an analysis by management of all impaired loans, $20.1 million of loans were determined to be within the scope of, and were evaluated under, ASC 310-30. The contractually required payments receivable related to ASC 310-30 loans is approximately $34.0 million with expected cash flow to be collected of $17.3 million. The estimated fair value of such loans is $15.0 million, with a nonaccretable difference of $2.8 million and an accretable yield of $2.3 million.

 

    Adjustment of $4.1 million for all remaining loans determined not to be within the scope of ASC 310-30. Loans which are not within the scope of ASC 310-30 totaled $151.5 million. In determining the fair value of the loans which are not within the scope of ASC 310-30, the acquired loan portfolio was evaluated based on risk characteristics and other credit and market criteria to determine a credit quality adjustment to the fair value of the loans acquired. The acquired loan balance was reduced by the aggregate amount of the credit quality adjustment in determining the fair value of the loans.

 

(c) The adjustment represents the write down of the book value of Britton & Koontz’s repossessed assets to their estimated fair value, as adjusted for estimated costs to sell.
(d) The adjustment represents the adjustment of Britton & Koontz’s office properties and equipment to their estimated fair value at the acquisition date.
(e) The adjustment represents the value of the core deposit base assumed in the acquisition. The core deposit asset was recorded as an identifiable intangible asset and will be amortized on an accelerated basis over the estimated life of the deposit base of 15 years.
(f) The adjustment is to record the deferred tax asset on the transaction and the estimated fair value on other assets.
(g) The adjustment represents the fair value of certificates of deposit acquired based on current interest rates for similar instruments. The adjustment will be recognized using a level yield amortization method based on maturities of the deposit liabilities.
(h) The adjustment is to record the fair value of FHLB advances acquired at various terms and maturities based on market rates at the acquisition date. The adjustment will be recognized using a level yield amortization method based on maturities of the borrowings.
(i) The adjustment is to record the fair value of other borrowings acquired at various terms and maturities based on market rates at the acquisition date. The adjustment will be recognized using a level yield amortization method based on maturities of the borrowings.

The following pro forma information for the three months ended March 31, 2014 and 2013 reflects the Company’s estimated consolidated results of operations as if the acquisition of Britton & Koontz occurred at January 1, 2013, unadjusted for potential cost savings.

 

(dollars in thousands except per share information)

   2014      2013  

Net interest income

   $  13,271       $  12,558   

Noninterest income

     1,905         2,596   

Noninterest expense

     11,156         11,336   

Net income

     2,690         2,182   

Earnings per share - basic

   $ 0.41       $ 0.32   

Earnings per share - diluted

     0.39         0.31   

4. Investment Securities

Summary information regarding the Company’s investment securities classified as available for sale and held to maturity as of March 31, 2014 and December 31, 2013 is as follows.

 

(dollars in thousands)

                 Gross Unrealized
Losses
        

March 31, 2014

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

Available for sale:

              

U.S. agency mortgage-backed

   $ 122,972       $ 1,871       $ 379       $ 491       $ 123,973   

Non-U.S. agency mortgage-backed

     9,326         85         9         29         9,373   

Municipal bonds

     25,559         420         163         93         25,723   

U.S. government agency

     23,442         223         390         —           23,275   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 181,299       $ 2,599       $ 941       $ 613       $ 182,344   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity:

              

U.S. agency mortgage-backed

   $ 49       $ —         $ —         $ —         $ 49   

Municipal bonds

     10,666         109         92         —           10,683   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

   $ 10,715       $ 109       $ 92       $ —         $ 10,732   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

8


Table of Contents

(dollars in thousands)

                 Gross Unrealized
Losses
        

December 31, 2013

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

Available for sale:

              

U.S. agency mortgage-backed

   $ 96,145       $ 1,765       $ 909       $ 216       $ 96,785   

Non-U.S. agency mortgage-backed

     9,765         58         31         43         9,749   

Municipal bonds

     19,879         318         279         119         19,799   

U.S. government agency

     23,543         236         480         —           23,299   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 149,332       $ 2,377       $ 1,699       $ 378       $ 149,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Held to maturity:

              

U.S. agency mortgage-backed

   $ 132       $ 1       $ —         $ —         $ 133   

Municipal bonds

     9,273         67         198         —           9,142   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

   $ 9,405       $ 68       $ 198       $ —         $ 9,275   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The amortized cost and estimated fair value by maturity of the Company’s investment securities as of March 31, 2014 are shown in the following tables. Securities are classified according to their contractual maturities without consideration of principal amortization, potential prepayments or call options. The expected maturity of a security may differ from its contractual maturity because of prepayments or the exercise of call options. Accordingly, actual maturities may differ from contractual maturities.

 

(dollars in thousands)

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

Fair Value

              

Securities available for sale:

              

U.S. agency mortgage-backed

   $ 34       $ 206       $ 21,245       $ 102,488       $ 123,973   

Non-U.S. agency mortgage-backed

     —           —           —           9,373         9,373   

Municipal bonds

     794         8,270         11,464         5,195         25,723   

U.S. government agency

     2,504         10,081         5,796         4,894         23,275   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 3,332       $ 18,557       $ 38,505       $ 121,950       $ 182,344   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Securities held to maturity:

              

U.S. agency mortgage-backed

   $ 49       $ —         $ —         $ —         $ 49   

Municipal bonds

     215         672         8,770         1,026         10,683   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

     264         672         8,770         1,026         10,732   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities

   $ 3,596       $ 19,229       $ 47,275       $ 122,976       $ 193,076   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

9


Table of Contents

(dollars in thousands)

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

Amortized Cost

              

Securities available for sale:

              

U.S. agency mortgage-backed

   $ 33       $ 192       $ 21,237       $ 101,510       $ 122,972   

Non-U.S. agency mortgage-backed

     —           —           —           9,326         9,326   

Municipal bonds

     788         8,074         11,588         5,109         25,559   

U.S. government agency

     2,500         10,204         5,991         4,747         23,442   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total available for sale

   $ 3,321       $ 18,470       $ 38,816       $ 120,692       $ 181,299   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Securities held to maturity:

              

U.S. agency mortgage-backed

   $ 49       $ —         $ —         $ —         $ 49   

Municipal bonds

     215         636         8,793         1,022         10,666   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total held to maturity

     264         636         8,793         1,022         10,715   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities

   $ 3,585       $ 19,106       $ 47,609       $ 121,714       $ 192,014   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

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

As of March 31, 2014 and December 31, 2013, the Company had $61,968,000 and $43,977,000, respectively, of securities pledged to secure public deposits.

As of March 31, 2014, 59 of the Company’s debt securities had unrealized losses totaling 2.5% of the individual securities’ amortized cost basis and 0.9% of the Company’s total amortized cost basis of the investment securities portfolio. 11 of the 59 securities had been in a continuous loss position for over 12 months at such date. The 11 securities had an aggregate amortized cost basis of $12.8 million and unrealized loss of $613,000 at March 31, 2014. Management has the intent and ability to hold these debt securities until maturity, or until anticipated recovery; hence, no declines in these 11 securities were deemed to be other-than-temporary.

5. Earnings Per Share

Earnings per common share were computed based on the following:

 

    

Three Months Ended

March 31,

 

(in thousands, except per share data)

   2014      2013  

Numerator:

     

Net income available to common shareholders

   $ 1,433       $ 1,862   

Denominator:

     

Weighted average common shares outstanding

     6,491         6,749   

Effect of dilutive securities:

     

Restricted stock

     61         86   

Stock options

     339         265   
  

 

 

    

 

 

 

Weighted average common shares outstanding - assuming dilution

     6,891         7,100   
  

 

 

    

 

 

 

Earnings per common share

   $ 0.22       $ 0.28   
  

 

 

    

 

 

 

Earnings per common share - assuming dilution

   $ 0.21       $ 0.26   
  

 

 

    

 

 

 

 

10


Table of Contents

Options on 47,500 and 49,500 shares of common stock were not included in the computation of diluted earnings per share for the three months ended March 31, 2014 and March 31, 2013, respectively, because the effect of these shares was anti-dilutive.

6. Credit Quality and Allowance for Loan Losses

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

Originated Loans

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

Non-covered Acquired Loans

Non-covered acquired loans are those collectively associated with our acquisition of GS Financial Corp. (“GSFC”), the former holding company of Guaranty Savings Bank of Metairie, Louisiana, on July 15, 2011 and Britton & Koontz Capital Corporation (“Britton & Koontz”), the former holding company of Britton & Koontz Bank, N.A. (“Britton & Koontz Bank”) of Natchez, Mississippi on February 14, 2014. These loans were recorded at estimated fair value at the acquisition date with no carryover of the related allowance for loan losses. The non-covered acquired loans were segregated between those considered to be performing (“acquired performing”) and those with evidence of credit deterioration (“acquired impaired”), and then further segregated into loan pools designed to facilitate the estimation of expected cash flows. The fair value estimate for each pool of acquired performing and acquired impaired loans was based on the estimate of expected cash flows, both principal and interest, from that pool, discounted at prevailing market interest rates.

The difference between the fair value of an acquired performing loan pool and the contractual amounts due at the acquisition date (the “fair value discount”) is accreted into income over the estimated life of the pool. Management estimates an allowance for loan losses for acquired performing loans using a methodology similar to that used for originated loans. The allowance determined for each loan pool is compared to the remaining fair value discount for that pool. If the allowance amount calculated under the Company’s methodology is greater than the Company’s remaining discount, the additional amount called for is added to the reported allowance through a provision for loan losses. If the allowance amount calculated under the Company’s methodology is less than the Company’s recorded discount, no additional allowance or provision is recognized. Actual losses first reduce any remaining fair value discount for the loan pool. Once the discount is fully depleted, losses are applied against the allowance established for that pool. Acquired performing loans are placed on nonaccrual status and considered and reported as nonperforming or past due using the same criteria applied to the originated portfolio.

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

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

 

11


Table of Contents

Covered Loans and the Related Loss Share Receivable

The loans purchased in the Company’s 2010 acquisition of certain assets and liabilities of Statewide Bank (“Statewide”) are covered by loss share agreements between the FDIC and the Company that afford the Company significant loss protection. In connection with the transaction, Home Bank entered into loss sharing agreements with the FDIC which cover the acquired loan portfolio (“Covered Loans”) and repossessed assets (collectively referred to as “Covered Assets”). Under the terms of the loss sharing agreements, the FDIC will, subject to the terms and conditions of the agreements, absorb 80% of the first $41,000,000 of losses incurred on Covered Assets and 95% of losses on Covered Assets exceeding $41,000,000 during the periods specified in the loss sharing agreements. These covered loans are accounted for as acquired impaired loans as described above. The loss share receivable is measured separately from the related covered loans as it is not contractually embedded in the loans and is not transferable should the loans be sold. The fair value of the loss share receivable at acquisition was estimated by discounting projected cash flows related to the loss share agreements based on the expected reimbursements for losses using the applicable loss share percentages. The discounted amount is accreted into non-interest income over the remaining life of the covered loan pool or the life of the loss share agreement.

The loss share receivable is reviewed and updated prospectively as loss estimates related to covered loans change. Increases in expected reimbursements under the loss sharing agreements from a covered loan pool will lead to an increase in the loss share receivable. A decrease in expected reimbursements is reflected first as a reversal of any previously recorded increase in the loss share receivable on the covered loan pool with the remainder reflected as a reduction in the loss share receivable’s accretion rate. Increases and decreases in the loss share receivable can result in reductions in or additions to the provision for loan losses, which serve to offset the impact on the provision from impairment recognized on the underlying covered loan pool and reversals of previously recognized impairment. The impact on operations of a reduction in the loss share receivable’s accretion rate is associated with an increase in the accretable yield on the underlying loan pool.

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

 

    As of March 31, 2014  
    Originated Loans     Acquired Loans        

(dollars in thousands)

  Collectively
    Evaluated for    
Impairment
    Individually
    Evaluated for    
Impairment
        Non-covered    
Acquired

Loans
        Covered Loans             Total      

Allowance for loan losses:

     

One- to four-family first mortgage

  $ 937      $ —        $ 184      $ —        $ 1,121   

Home equity loans and lines

    373        —                   58              —          431   

Commercial real estate

          2,643        —          —          —              2,643   

Construction and land

    1,121        —          —          —          1,121   

Multi-family residential

    84        —          —          —          84   

Commercial and industrial

    740           482        6        —          1,228   

Consumer

    476        —          —          —          476   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

  $ 6,374      $ 482      $ 248      $ —        $ 7,104   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    As of March 31, 2014  
    Originated Loans     Acquired Loans        

(dollars in thousands)

  Collectively
    Evaluated for    
Impairment
    Individually
    Evaluated for    
Impairment
        Non-covered    
Acquired

Loans(1)
        Covered Loans             Total      

Loans:

         

One- to four-family first mortgage

  $ 142,907      $ 324      $ 76,689      $ 3,275      $ 223,195   

Home equity loans and lines

    30,940        —          21,340        2,143        54,423   

Commercial real estate

    240,472        —          83,641        11,070        335,183   

Construction and land

    92,238        —          22,834        390        115,462   

Multi-family residential

    7,120        —          12,709        1,116        20,945   

Commercial and industrial

    65,607        1,730        19,387        387        87,111   

Consumer

    39,763        —          3,802        198        43,763   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 619,047      $ 2,054      $ 240,402      $ 18,579      $ 880,082   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

12


Table of Contents
    As of December 31, 2013  
    Originated Loans     Acquired Loans        

(dollars in thousands)

  Collectively
    Evaluated for    
Impairment
    Individually
    Evaluated for    
Impairment
        Non-covered    
Acquired

Loans(1)
        Covered Loans             Total      

Allowance for loan losses:

         

One- to four-family first mortgage

  $ 904      $ —        $ 184      $ —        $ 1,088   

Home equity loans and lines

    366        —                 58             —          424   

Commercial real estate

        2,528        —          —          —              2,528   

Construction and land

    977        —          —          —          977   

Multi-family residential

    90        —          —          —          90   

Commercial and industrial

    850           482        6        —          1,338   

Consumer

    473        —          —          —          473   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

  $ 6,188      $ 482      $ 248      $ —        $ 6,918   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    As of December 31, 2013  
    Originated Loans     Acquired Loans        

(dollars in thousands)

  Collectively
    Evaluated for    
Impairment
    Individually
    Evaluated for    
Impairment
        Non-covered    
Acquired

Loans(1)
        Covered Loans             Total      

Loans:

         

One- to four-family first mortgage

  $ 137,685      $ 386      $ 37,084      $ 4,351      $ 179,506   

Home equity loans and lines

    30,422        3        7,798        2,338        40,561   

Commercial real estate

    225,356        360        32,945        11,188        269,849   

Construction and land

    79,771        —          2,096        1,404        83,271   

Multi-family residential

    7,778        —          7,678        1,122        16,578   

Commercial and industrial

    72,003        1,831        2,428        1,271        77,533   

Consumer

    39,661        —          497        —          40,158   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 592,676      $ 2,580      $ 90,526      $ 21,674      $ 707,456   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  $19.3 million and $4.6 million in non-covered acquired loans were accounted for under ASC 310-30 at March 31, 2014 and December 31, 2013, respectively.

 

13


Table of Contents

A summary of activity in the allowance for loan losses during the three months ended March 31, 2014 and March 31, 2013 is as follows.

 

     For the Three Months Ended March 31, 2014  

(dollars in thousands)

   Beginning
Balance
     Charge-offs     Recoveries      Provision     Ending
Balance
 

Originated loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 904       $ —        $ —         $ 32      $ 936   

Home equity loans and lines

     366         —          2         5        373   

Commercial real estate

     2,528         —          —           115        2,643   

Construction and land

     977         (20     —           164        1,121   

Multi-family residential

     90         —          —           (6     84   

Commercial and industrial

     1,332         —          68         (177     1,223   

Consumer

     473         (11     2         12        476   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 6,670       $ (31   $ 72       $ 145      $ 6,856   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-covered acquired loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 184       $ —        $ —         $ —        $ 184   

Home equity loans and lines

     58         —          —           —          58   

Commercial real estate

     —           —          —           —          —     

Construction and land

     —           —          —           —          —     

Multi-family residential

     —           —          —           —          —     

Commercial and industrial

     6         —          —           —          6   

Consumer

     —           —          —           —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 248       $ —        $ —         $ —        $ 248   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Covered loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ —         $ —        $ —         $ —        $ —     

Home equity loans and lines

     —           —          —           —          —     

Commercial real estate

     —           —          —           —          —     

Construction and land

     —           —          —           —          —     

Multi-family residential

     —           —          —           —          —     

Commercial and industrial

     —           —          —           —          —     

Consumer

     —           —          —           —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ —         $ —        $ —         $ —        $ —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 1,088       $ —        $ —         $ 32      $ 1,121   

Home equity loans and lines

     424         —          2         5        431   

Commercial real estate

     2,528         —          —           115        2,643   

Construction and land

     977         (20     —           164        1,121   

Multi-family residential

     90         —          —           (6     84   

Commercial and industrial

     1,338         —          68         (177     1,229   

Consumer

     473         (11     2         12        476   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 6,918       $ (31   $ 72       $ 145      $ 7,104   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

14


Table of Contents
     For the Three Months Ended March 31, 2013  

(dollars in thousands)

   Beginning
Balance
     Charge-offs     Recoveries      Provision     Ending
Balance
 

Originated loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 798       $ —        $ —         $ 85      $ 883   

Home equity loans and lines

     322         —          2         (8     316   

Commercial real estate

     2,040         —          —           (126     1,914   

Construction and land

     785         —          —           15        800   

Multi-family residential

     86         —          —           (6     80   

Commercial and industrial

     683         (170     6         549        1,068   

Consumer

     400         —          16         (8     408   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 5,114       $ (170   $ 24       $ 501      $ 5,469   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-covered acquired loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 184       $ (19   $ —         $ 19      $ 184   

Home equity loans and lines

     21         —          —           —          21   

Commercial real estate

     —           —          —           —          —     

Construction and land

     —           —          —           —          —     

Multi-family residential

     —           —          —           —          —     

Commercial and industrial

     —           —          —           —          —     

Consumer

     —           —          —           —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 205       $ (19   $ —         $ 19      $ 205   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Covered loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ —         $ —        $ —         $ —        $ —     

Home equity loans and lines

     —           —          —           —          —     

Commercial real estate

     —           —          —           —          —     

Construction and land

     —           —          —           —          —     

Multi-family residential

     —           —          —           —          —     

Commercial and industrial

     —           —          —           —          —     

Consumer

     —           —          —           —          —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ —         $ —        $ —         $ —        $ —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total loans:

            

Allowance for loan losses:

            

One- to four-family first mortgage

   $ 982       $ (19   $ —         $ 104      $ 1,067   

Home equity loans and lines

     343         —          2         (8     337   

Commercial real estate

     2,040         —          —           (126     1,914   

Construction and land

     785         —          —           15        800   

Multi-family residential

     86         —          —           (6     80   

Commercial and industrial

     683         (170     6         549        1,068   

Consumer

     400         —          16         (8     408   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total allowance for loan losses

   $ 5,319       $ (189   $ 24       $ 520      $ 5,674   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

15


Table of Contents

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

 

     March 31, 2014  

(dollars in thousands)

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Originated loans:

              

One- to four-family first mortgage

   $ 141,101       $ 226       $ 1,904       $ —         $ 143,231   

Home equity loans and lines

     30,471         150         319         —           30,940   

Commercial real estate

     234,960         1,477         4,035         —           240,472   

Construction and land

     90,825         140         1,273         —           92,238   

Multi-family residential

     6,247         873         —           —           7,120   

Commercial and industrial

     62,391         3,165         1,781         —           67,337   

Consumer

     39,492         46         225         —           39,763   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 605,487       $ 6,077       $ 9,537       $ —         $ 621,101   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-covered acquired loans:

              

One- to four-family first mortgage

   $ 70,648       $ 137       $ 5,904       $ —         $ 76,689   

Home equity loans and lines

     20,838         87         415         —           21,340   

Commercial real estate

     72,108         4         11,529         —           83,641   

Construction and land

     16,077         —           6,757         —           22,834   

Multi-family residential

     10,885         32         1,792         —           12,709   

Commercial and industrial

     15,415         —           3,972         —           19,387   

Consumer

     3,788         14         —           —           3,802   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 209,759       $ 274       $ 30,369       $ —         $ 240,402   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered:

              

One- to four-family first mortgage

   $ 2,234       $ 55       $ 986       $ —         $ 3,275   

Home equity loans and lines

     1,881         15         247         —           2,143   

Commercial real estate

     9,544         253         1,273         —           11,070   

Construction and land

     356         18         16         —           390   

Multi-family residential

     205         911         —           —           1,116   

Commercial and industrial

     256         —           131         —           387   

Consumer

     172         10         16         —           198   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 14,648       $ 1,262       $ 2,669       $ —         $ 18,579   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

              

One- to four-family first mortgage

   $ 213,983       $ 418       $ 8,794       $ —         $ 223,195   

Home equity loans and lines

     53,190         252         981         —           54,423   

Commercial real estate

     316,612         1,734         16,837         —           335,183   

Construction and land

     107,258         158         8,046         —           115,462   

Multi-family residential

     17,337         1,816         1,792         —           20,945   

Commercial and industrial

     78,062         3,165         5,884         —           87,111   

Consumer

     43,452         70         241         —           43,763   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 829,894       $ 7,613       $ 42,575       $ —         $ 880,082   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

16


Table of Contents
     December 31, 2013  

(dollars in thousands)

   Pass      Special
Mention
     Substandard      Doubtful      Total  

Originated loans:

              

One- to four-family first mortgage

   $ 136,274       $ 265       $ 1,532       $ —         $ 138,071   

Home equity loans and lines

     29,962         149         314         —           30,425   

Commercial real estate

     218,779         800         6,137         —           225,716   

Construction and land

     78,297         147         1,327         —           79,771   

Multi-family residential

     6,902         876         —           —           7,778   

Commercial and industrial

     65,271         4,682         3,881         —           73,834   

Consumer

     39,336         48         277         —           39,661   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 574,821       $ 6,967       $ 13,468       $ —         $ 595,256   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-covered acquired loans:

              

One- to four-family first mortgage

   $ 31,467       $ 119       $ 5,498       $ —         $ 37,084   

Home equity loans and lines

     7,226         198         374         —           7,798   

Commercial real estate

     30,192         —           2,753         —           32,945   

Construction and land

     1,044         —           1,052         —           2,096   

Multi-family residential

     5,397         33         2,248         —           7,678   

Commercial and industrial

     2,428         —           —           —           2,428   

Consumer

     497         —           —           —           497   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 78,251       $ 350       $ 11,925       $ —         $ 90,526   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Covered:

              

One- to four-family first mortgage

   $ 3,108       $ 151       $ 1,092       $ —         $ 4,351   

Home equity loans and lines

     2,084         21         233         —           2,338   

Commercial real estate

     9,702         249         1,237         —           11,188   

Construction and land

     1,247         64         93         —           1,404   

Multi-family residential

     206         916         —           —           1,122   

Commercial and industrial

     451         5         815         —           1,271   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 16,798       $ 1,406       $ 3,470       $ —         $ 21,674   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total:

              

One- to four-family first mortgage

   $ 170,849       $ 535       $ 8,122       $ —         $ 179,506   

Home equity loans and lines

     39,272         368         921         —           40,561   

Commercial real estate

     258,673         1,049         10,127         —           269,849   

Construction and land

     80,588         211         2,472         —           83,271   

Multi-family residential

     12,505         1,825         2,248         —           16,578   

Commercial and industrial

     68,150         4,687         4,696         —           77,533   

Consumer

     39,833         48         277         —           40,158   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 669,870       $ 8,723       $ 28,863       $ —         $ 707,456   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Table of Contents

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

 

    Pass loans are of satisfactory quality.

 

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

 

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

 

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

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

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

 

    March 31, 2014  

(dollars in thousands)

  30-59
Days

    Past Due    
    60-89
Days

    Past Due    
    Greater
Than 90
Days

    Past Due    
    Total
    Past Due    
        Current    
Loans
    Total
    Loans    
 

Originated loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 2,170      $ —        $ 829      $ 2,999      $ 140,232      $ 143,231   

Home equity loans and lines

    279        22        74        375        30,565        30,940   

Commercial real estate

    2,441        52        557        3,050        237,422        240,472   

Construction and land

    439        91        64        594        91,644        92,238   

Multi-family residential

    —          —          —          —          7,120        7,120   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    5,329        165        1,524        7,018        506,983        514,001   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    490        —          182        672        66,665        67,337   

Consumer

    398        99        225        722        39,041        39,763   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    888        99        407        1,394        105,706        107,100   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 6,217      $ 264      $ 1,931      $ 8,412      $ 612,689      $ 621,101   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-covered acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 2,575      $ —        $ 3,001      $ 5,576      $ 71,113      $ 76,689   

Home equity loans and lines

    32        —          219        251        21,089        21,340   

Commercial real estate

    5,823        61        2,447        8,331        75,310        83,641   

Construction and land

    1,008        61        1,762        2,831        20,003        22,834   

Multi-family residential

    617        —          302        919        11,790        12,709   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    10,055        122        7,731        17,908        199,305        217,213   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    484        785        258        1,527        17,860        19,387   

Consumer

    89        5        —          94        3,708        3,802   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    573        790        258        1,621        21,568        23,189   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 10,628      $ 912      $ 7,989      $ 19,529      $ 220,873      $ 240,402   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 497      $ 52      $ 862      $ 1,411      $ 1,864      $ 3,275   

Home equity loans and lines

    291        31        155        477        1,666        2,143   

Commercial real estate

    43        22        1,128        1,193        9,877        11,070   

Construction and land

    7        1        4        12        378        390   

Multi-family residential

    —          —          —          —          1,116        1,116   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    838        106        2,149        3,093        14,901        17,994   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    —          4        110        114        273        387   

Consumer

    3        —          11        14        184        198   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    3        4        121        128        457        585   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 841      $ 110      $ 2,270      $ 3,221      $ 15,358      $ 18,579   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 5,242      $ 52      $ 4,692      $ 9,986      $ 213,209      $ 223,195   

Home equity loans and lines

    602        53        448        1,103        53,320        54,423   

Commercial real estate

    8,307        135        4,132        12,574        322,609        335,183   

Construction and land

    1,454        153        1,830        3,437        112,025        115,462   

Multi-family residential

    617        —          302        919        20,026        20,945   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    16,222        393        11,404        28,019        721,189        749,208   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    974        789        550        2,313        84,798        87,111   

Consumer

    490        105        236        830        42,933        43,763   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    1,464        893        786        3,143        127,731        130,874   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 17,686      $ 1,286      $ 12,190      $ 31,162      $ 848,920      $ 880,082   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


Table of Contents
    December 31, 2013  

(dollars in thousands)

  30-59
Days

    Past Due    
    60-89 Days
    Past Due    
    Greater
Than 90
Days

    Past Due    
    Total
    Past Due    
        Current    
Loans
    Total
    Loans    
 

Originated loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 1,726      $ 272      $ 290      $ 2,288      $ 135,783      $ 138,071   

Home equity loans and lines

    36        111        66        213        30,212        30,425   

Commercial real estate

    571        —          1,257        1,828        223,888        225,716   

Construction and land

    406        1        83        490        79,281        79,771   

Multi-family residential

    —          —          —          —          7,778        7,778   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    2,739        384        1,696        4,819        476,942        481,761   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    2,026        3,243        182        5,451        68,383        73,834   

Consumer

    514        262        277        1,053        38,608        39,661   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    2,540        3,505        459        6,504        106,991        113,495   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 5,279      $ 3,889      $ 2,155      $ 11,323      $ 583,933      $ 595,256   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-covered acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 884      $ 658      $ 3,457      $ 4,999      $ 32,085      $ 37,084   

Home equity loans and lines

    50        —          174        224        7,574        7,798   

Commercial real estate

    239        241        2,753        3,233        29,712        32,945   

Construction and land

    8        —          1,052        1,060        1,036        2,096   

Multi-family residential

    879        —          987        1,866        5,812        7,678   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    2,060        899        8,423        11,382        76,219        87,601   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    —          —          —          —          2,428        2,428   

Consumer

    —          —          —          —          497        497   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    —          —          —          —          2,925        2,925   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 2,060      $ 899      $ 8,423      $ 11,382      $ 79,144      $ 90,526   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Covered loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 588      $ 319      $ 864      $ 1,771      $ 2,580      $ 4,351   

Home equity loans and lines

    161        51        146        358        1,980        2,338   

Commercial real estate

    459        —          701        1,160        10,028        11,188   

Construction and land

    11        27        10        48        1,356        1,404   

Multi-family residential

    —          —          —          —          1,122        1,122   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    1,219        397        1,721        3,337        17,066        20,403   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    5        109        62        176        1,095        1,271   

Consumer

    —          —          —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    5        109        62        176        1,095        1,271   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 1,224      $ 506      $ 1,783      $ 3,513      $ 18,161      $ 21,674   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

  $ 3,198      $ 1,249      $ 4,611      $ 9,058      $ 170,448      $ 179,506   

Home equity loans and lines

    247        162        386        795        39,766        40,561   

Commercial real estate

    1,269        241        4,711        6,221        263,628        269,849   

Construction and land

    425        28        1,145        1,598        81,673        83,271   

Multi-family residential

    879        —          987        1,866        14,712        16,578   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

    6,018        1,680        11,840        19,538        570,227        589,765   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other loans:

           

Commercial and industrial

    2,031        3,352        244        5,627        71,906        77,533   

Consumer

    514        262        277        1,053        39,105        40,158   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other loans

    2,545        3,614        521        6,680        111,011        117,691   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 8,563      $ 5,294      $ 12,361      $ 26,218      $ 681,238      $ 707,456   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excluding non-covered acquired and covered loans (collectively referred to as “Acquired Loans”) with deteriorated credit quality, as of March 31, 2014 and December 31, 2013, the Company did not have any loans greater than 90 days past due and accruing.

 

19


Table of Contents

The following is a summary of information pertaining to impaired loans excluding acquired loans, as of the dates indicated.

 

     As of Period Ended March 31, 2014  

(dollars in thousands)

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

With no related allowance recorded:

              

One- to four-family first mortgage

   $ 324       $ 324       $ —         $ 340       $ —     

Home equity loans and lines

     —           —           —           1         —     

Commercial real estate

     —           —           —           156         —     

Construction and land

     —           —           —           —           —     

Multi-family residential

     —           —           —           —           —     

Commercial and industrial

     535         535         —           556         —     

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 859       $ 859       $ —         $ 1,053       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

              

One- to four-family first mortgage

   $ —         $ —         $ —         $ —         $ —     

Home equity loans and lines

     —           —           —           —           —     

Commercial real estate

     —           —           —           —           —     

Construction and land

     —           —           —           —           —     

Multi-family residential

     —           —           —           —           —     

Commercial and industrial

     1,195         1,195         482         1,220         —     

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,195       $ 1,195       $ 482       $ 1,220       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans:

              

One- to four-family first mortgage

   $ 324       $ 324       $ —         $ 340       $ —     

Home equity loans and lines

     —           —           —           1         —     

Commercial real estate

     —           —           —           156         —     

Construction and land

     —           —           —           —           —     

Multi-family residential

     —           —           —           —           —     

Commercial and industrial

     1,730         1,730         482         1,776         —     

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,054       $ 2,054       $ 482       $ 2,273       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     As of Period Ended December 31, 2013  

(dollars in thousands)

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

With no related allowance recorded:

              

One- to four-family first mortgage

   $ 386       $ 386       $ —         $ 782       $ 12   

Home equity loans and lines

     3         3         —           26         —     

Commercial real estate

     360         360         —           1,336         —     

Construction and land

     —           —           —           80         —     

Multi-family residential

     —           —           —           325         —     

Commercial and industrial

     584         584         —           743         17   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,333       $ 1,333       $ —         $ 3,292       $ 29   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

With an allowance recorded:

              

One- to four-family first mortgage

   $ —         $ —         $ —         $ 126       $ —     

Home equity loans and lines

     —           —           —           —           —     

Commercial real estate

     —           —           —           102         —     

Construction and land

     —           —           —           5         —     

Multi-family residential

     —           —           —           —           —     

Commercial and industrial

     1,247         1,247         482         987         38   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,247       $ 1,247       $ 482       $ 1,220       $ 38   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans:

              

One- to four-family first mortgage

   $ 386       $ 386       $ —         $ 908       $ 12   

Home equity loans and lines

     3         3         —           26         —     

Commercial real estate

     360         360         —           1,438         —     

Construction and land

     —           —           —           85         —     

Multi-family residential

     —           —           —           325         —     

Commercial and industrial

     1,831         1,831         482         1,730         55   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,580       $ 2,580       $ 482       $ 4,512       $ 67   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

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

 

     March 31, 2014      December 31, 2013  

(dollars in thousands)

   Originated      Non-
covered
Acquired
(1)
     Covered      Total      Originated      Non-
covered
Acquired
(1)
     Covered      Total  

Nonaccrual loans:

                       

One- to four-family first mortgage

   $ 1,203       $ 4,466       $ 2,437       $ 8,106       $ 689       $ 4,744       $ 2,184       $ 7,617   

Home equity loans and lines

     74         427         184         685         66         487         170         723   

Commercial real estate

     1,236         3,633         1,902         6,771         1,939         3,957         1,221         7,117   

Construction and land

     64         1,974         190         2,228         84         1,307         440         1,831   

Multi-family residential

     —           1,576         —           1,576         —           2,248         —           2,248   

Commercial and industrial

     1,779         280         237         2,296         3,881         —           954         4,835   

Consumer

     225         —           134         359         277         —           111         388   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,581       $ 12,356       $ 5,084       $ 22,021       $ 6,936       $ 12,743       $ 5,080       $ 24,759   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Nonaccrual non-covered acquired loans accounted for under ASC 310-30 totaled $5.9 million and $5.5 million as of March 31, 2014 and December 31, 2013, respectively.

As of March 31, 2014, the Company was not committed to lend additional funds to any customer whose loan was classified as impaired.

Troubled Debt Restructurings

During the course of its lending operations, the Company periodically grants concessions to its customers in an attempt to protect as much of its investment as possible and to minimize risk of loss. These concessions may include restructuring the terms of a customer loan to alleviate the burden of the customer’s near-term cash requirements. Effective January 1, 2011, the Company adopted the provisions of ASU No. 2011-02, Receivables (Topic 310): A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring, which provides clarification on the determination of whether loan restructurings are considered troubled debt restructurings (“TDRs”). In accordance with the ASU, in order to be considered a TDR, the Company must conclude that the restructuring of a loan to a borrower who is experiencing financial difficulties constitutes a “concession”. The Company defines a concession as a modification of existing terms granted to a borrower for economic or legal reasons related to the borrower’s financial difficulties that the Company would otherwise not consider. The concession is either granted through an agreement with the customer or is imposed by a court or by a law. Concessions include modifying original loan terms to reduce or defer cash payments required as part of the loan agreement, including but not limited to:

 

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

 

21


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

 

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

 

  a reduction of accrued interest receivable on the debt.

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

 

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

 

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

 

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

 

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

 

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

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

 

22


Table of Contents

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

 

     As of March 31, 2014  

(dollars in thousands)

   Current      Past Due
Greater Than
30 Days
     Nonaccrual
TDRs
     Total
TDRs
 

Originated loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 294       $ 294   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           112         112   

Construction and land

     140         —           —           140   

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     140         —           406         546   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 140       $ —         $ 406       $ 546   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-covered acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 584       $ 584   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           1,025         1,025   

Construction and land

     —           —           —           —     

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           —           1,609         1,609   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ —         $ —         $ 1,609       $ 1,609   
  

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ —         $ —     

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Construction and land

     —           —           142         142   

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           —           142         142   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     5         —           30         35   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     5         —           30         35   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 5       $ —         $ 172       $ 177   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 878       $ 878   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           1,137         1,137   

Construction and land

     140         —           142         282   

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     140         —           2,157         2,297   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     5         —           30         35   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     5         —           30         35   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 145       $ —         $ 2,187       $ 2,332   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

23


Table of Contents
     As of December 31, 2013  

(dollars in thousands)

   Current      Past Due
Greater Than
30 Days
     Nonaccrual
TDRs
     Total
TDRs(1)
 

Originated loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 296       $ 296   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     275         —           111         386   

Construction and land

     147         —           —           147   

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     422         —           407         829   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     3         —           —           3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     3         —           —           3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 425       $ —         $ 407       $ 832   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-covered acquired loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 586       $ 586   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           1,046         1,046   

Construction and land

     —           —           —           —     

Multi-family residential

     —           —           676         676   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           —           2,308         2,308   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           —           —     

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ —         $ —         $ 2,308       $ 2,308   
  

 

 

    

 

 

    

 

 

    

 

 

 

Covered loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ —         $ —     

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Construction and land

     —           —           392         392   

Multi-family residential

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           —           392         392   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           830         830   

Consumer

     5         —           31         36   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     5         —           861         866   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 5       $ —         $ 1,253       $ 1,258   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans:

           

Real estate loans:

           

One- to four-family first mortgage

   $ —         $ —         $ 882       $ 882   

Home equity loans and lines

     —           —           —           —     

Commercial real estate

     275         —           1,157         1,432   

Construction and land

     147         —           392         539   

Multi-family residential

     —           —           676         676   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     422         —           3,107         3,529   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

           

Commercial and industrial

     —           —           830         830   

Consumer

     8         —           31         39   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     8         —           861         869   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 430       $ —         $ 3,968       $ 4,398   
  

 

 

    

 

 

    

 

 

    

 

 

 

None of the TDRs defaulted subsequent to the restructuring through the date the financial statements were issued. The Company did not restructure any loans, as a TDR, during the first quarter of 2014.

7. Fair Value Disclosures

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

 

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

 

24


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

 

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

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

Recurring Basis

Investment Securities Available for Sale

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

Management primarily identifies investment securities which may have traded in illiquid or inactive markets by identifying instances of a significant decrease in the volume and frequency of trades, relative to historical levels, as well as instances of a significant widening of the bid-ask spread in the brokered markets. Investment securities that are deemed to have been trading in illiquid or inactive markets may require the use of significant unobservable inputs. For example, management may use quoted prices for similar investment securities in the absence of a liquid and active market for the investment securities being valued. As of March 31, 2014, management did not make adjustments to prices provided by the third-party pricing service as a result of illiquid or inactive markets.

The following tables present the balances of assets and liabilities measured for fair value on a recurring basis as of March 31, 2014 and December 31, 2013.

 

            Fair Value Measurements Using  

(dollars in thousands)

        March 31, 2014             Level 1          Level 2          Level 3    

Available for sale securities:

     

U.S. agency mortgage-backed

   $ 123,973       $ —         $ 123,973       $ —     

Non-U.S. agency mortgage-backed

     9,373         —           9,373         —     

Municipal bonds

     25,723         —           25,723         —     

U.S. government agency

     23,275         —           23,275         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 182,344       $ —         $ 182,344       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

 

25


Table of Contents
            Fair Value Measurements Using  

(dollars in thousands)

     December 31, 2013          Level 1          Level 2          Level 3    

Available for sale securities:

     

U.S. agency mortgage-backed

   $ 96,785       $ —         $ 96,785       $ —     

Non-U.S. agency mortgage-backed

     9,749         —           9,749         —     

Municipal bonds

     19,799         —           19,799         —     

U.S. government agency

     23,299         —           23,299         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 149,632       $ —         $ 149,632       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

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

Nonrecurring Basis

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

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

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

 

            Fair Value Measurements Using  

(dollars in thousands)

      March 31, 2014           Level 1          Level 2          Level 3    

Assets

           

Acquired loans with deteriorated credit quality

   $ 37,848       $ —         $ —         $ 37,848   

Acquired loans without deteriorated credit quality

     220,885         —           —           220,885   

Impaired loans, excluding acquired loans

     1,573         —           —           1,573   

Repossessed assets

     6,140         —           —           6,140   

FDIC loss sharing receivable

     10,069         —           —           10,069   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 276,515       $ —         $ —         $ 276,515   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Deposits acquired through business combinations

   $ 81,749       $ —         $ —         $ 81,749   

FHLB advances acquired through business combinations

     7,077         —           —           7,077   

Securities sold under repurchase agreement

     20,878         —           —           20,878   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 109,704       $ —         $ —         $ 109,704   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

26


Table of Contents
            Fair Value Measurements Using  

(dollars in thousands)

   December 31, 2013        Level 1          Level 2          Level 3    

Assets

           

Acquired loans with deteriorated credit quality

   $ 26,220       $ —         $ —         $ 26,220   

Acquired loans without deteriorated credit quality

     85,732         —           —           85,732   

Impaired loans, excluding acquired loans

     2,099         —           —           2,099   

Repossessed assets

     4,566         —           —           4,566   

FDIC loss sharing receivable

     12,698         —           —           12,698   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 131,315       $ —         $ —         $ 131,315   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Deposits acquired through business combinations

   $ 39,010       $ —         $ —         $ 39,010   

FHLB advances acquired through business combinations

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 39,010       $ —         $ —         $ 39,010   
  

 

 

    

 

 

    

 

 

    

 

 

 

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

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

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

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

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

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

 

27


Table of Contents

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

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

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

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

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

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

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

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

 

            Fair Value Measurements at March 31, 2014  

(dollars in thousands)

   Carrying
Amount
     Total      Level 1      Level 2      Level 3  

Financial Assets

              

Cash and cash equivalents

   $ 57,221       $ 57,221       $ 57,221       $ —         $ —     

Interest-bearing deposits in banks

     6,763         6,763         6,763         —           —     

Investment securities available for sale

     182,344         182,344         —           182,344         —     

Investment securities held to maturity

     10,715         10,732         —           10,732         —     

Mortgage loans held for sale

     5,465         5,465         —           5,465         —     

Loans, net

     872,978         879,936         —           —           879,936   

Cash surrender value of BOLI

     18,816         18,816         18,816         —           —     

FDIC loss sharing receivable

     10,069         10,069         —           —           10,069   

Financial Liabilities

              

Deposits

   $ 987,385       $ 987,917       $ —         $ 906,168       $ 81,749   

Short-term FHLB advances

     71,302         71,302         64,225         —           7,077   

Long-term FHLB advances

     10,000         10,552         —           10,552         —     

Securities sold under repurchase agreement

     20,878         20,878         —           —           20,878   

 

            Fair Value Measurements at December 31, 2013  

(dollars in thousands)

   Carrying
Amount
     Total      Level 1      Level 2      Level 3  

Financial Assets

              

Cash and cash equivalents

   $ 32,639       $ 32,639       $ 32,639       $ —         $ —     

Interest-bearing deposits in banks

     2,940         2,940         2,940         —           —     

Investment securities available for sale

     149,632         149,632         —           149,632         —     

Investment securities held to maturity

     9,405         9,275         —           9,275         —     

Mortgage loans held for sale

     1,951         1,951         —           1,951         —     

Loans, net

     700,538         708,863         —           —           708,863   

Cash surrender value of BOLI

     17,751         17,751         17,751         —           —     

FDIC loss sharing receivable

     12,698         12,698         —           —           12,698   

Financial Liabilities

              

Deposits

   $ 741,312       $ 741,510       $ —         $ 702,500       $ 39,010   

Short-term FHLB advances

     87,000         87,000         87,000         —           —     

Long-term FHLB advances

     10,000         10,613         —           10,613         —     

 

28


Table of Contents

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

The purpose of this discussion and analysis is to focus on significant changes in the financial condition of Home Bancorp, Inc. and its wholly owned subsidiary, Home Bank, from December 31, 2013 to March 31, 2014 and on its results of operations for the three months ended March 31, 2014 and March 31, 2013. This discussion and analysis is intended to highlight and supplement information presented elsewhere in this quarterly report on Form 10-Q, particularly the consolidated financial statements and related notes appearing in Item 1.

Forward-Looking Statements

To the extent that statements in this Form 10-Q relate to future plans, objectives, financial results or performance of the Company or Bank, these statements are deemed to be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements, which are based on management’s current information, estimates and assumptions and the current economic environment, are generally identified by the use of words such as “plan”, “believe”, “expect”, “intend”, “anticipate”, “estimate”, “project” or similar expressions, or by future or conditional terms such as “will”, “would”, “should”, “could”, “may”, “likely”, “probably”, or “possibly”. The Company’s or the Bank’s actual strategies and results in future periods may differ materially from those currently expected due to various risks and uncertainties. Factors that may cause actual results to differ materially from these forward-looking statements include, but are not limited to, the risk factors described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the Securities Exchange Commission (“SEC”) for the year ended December 31, 2013. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date on which such statements were made.

EXECUTIVE OVERVIEW

During the first quarter of 2014, the Company earned $1.4 million, a decrease of $428,000, or 23.0%, compared to the first quarter of 2013. Diluted earnings per share for the first quarter of 2014 were $0.21, a decrease of $0.05, or 19.2%, compared to the first quarter of 2013.

The Company’s financial condition and income as of March 31, 2014 was impacted by the acquisition of Britton & Koontz Capital Corporation (“Britton & Koontz”), the holding company for Britton & Koontz Bank, N.A. (“Britton & Koontz Bank”) of Natchez, Mississippi, on February 14, 2014. As a result of the acquisition, five former Britton & Koontz Bank branches in west Mississippi were added to Home Bank’s branch office network. Two former Britton & Koontz Bank locations in Baton Rouge were consolidated into existing Home Bank locations. The Company acquired assets of $298.7 million, which included loans of $163.0 million, and $264.3 million in deposits and other liabilities. Shareholders of Britton and Koontz received $16.14 per share in cash, yielding an aggregate purchase price of $34.5 million. The Company incurred $2.0 million in pre-tax merger-related expenses during the first quarter of 2014. See Note 3 to the Unaudited Consolidated Financial Statements for additional information concerning the acquisition.

 

29


Table of Contents

Key components of the Company’s performance during the three months ended March 31, 2014 are summarized below.

 

  Assets totaled $1.2 billion as of March 31, 2014, up $254.9 million, or 25.9%, from December 31, 2013. The increase was primarily the result of the acquisition of the assets of Britton & Koontz.

 

  Investment securities totaled $193.1 million as of March 31, 2014, an increase of $34.0 million, or 21.4%, from December 31, 2013. The increase was driven by $98.0 million in securities acquired from Britton & Koontz as of the date of acquisition. The Company subsequently sold $65.1 million of investments acquired from Britton & Koontz.

 

  Loans as of March 31, 2014 were $880.1 million, an increase of $172.6 million, or 24.4%, from December 31, 2013. The increase in loans was primarily driven by $163.0 million in loans acquired from Britton & Koontz as of the date of acquisition. During the first quarter, organic loan growth was related primarily to commercial real estate (up $14.8 million) and construction and land (up $12.5 million) loans, which were partially offset by a decline in commercial and industrial loans (down $6.5 million). As of March 31, 2014, Covered Loans totaled $18.6 million, a decrease of $3.1 million, or 14.3%, from December 31, 2013.

 

  Total customer deposits as of March 31, 2014 were $987.4 million, an increase of $246.1 million, or 33.2%, from December 31, 2013. The acquisition of Britton & Koontz added $216.6 million in deposits at the acquisition date. Core deposits (i.e., checking, savings, and money market accounts) totaled $742.2 million as of March 31, 2014, an increase of $193.3 million, or 35.2%, from December 31, 2013. The increase in core deposits was primarily driven by $151.9 million in core deposits acquired from Britton & Koontz.

 

  Interest income increased $1.7 million, or 15.6%, in the first quarter of 2014 compared to the first quarter of 2013. The increase was driven primarily by the addition of the earning-assets acquired from Britton & Koontz.

 

  Interest expense decreased $269,000, or 26.3%, for the first quarter of 2014 compared to the first quarter of 2013. The decrease was primarily the result of changes in our funding mix and reduced market interest rates.

 

  The provision for loan losses totaled $145,000 for the first quarter of 2014, a decrease of $375,000, or 72.1%, compared to the first quarter of 2013. At March 31, 2014, the Company’s ratio of allowance for loan losses to total loans was 0.81%, compared to 0.84% at March 31, 2013. Excluding acquired loans, the ratio of the allowance for loan losses to total organic loans was 1.10% at March 31, 2014, compared to 1.05% at March 31, 2013. Net loan recoveries for the first quarter of 2014 were $41,000 of total loans, compared to $165,000 in net loan charge-offs, or 0.10%, during the first quarter of 2013.

 

  Noninterest income for the first quarter of 2014 decreased $160,000, or 8.8%, compared to the first quarter of 2013, due primarily to lower gains on the sale of loans (down $387,000), which was partially offset by increases in service fees and charges (up $214,000) and bank card fees (up $42,000).

 

  Noninterest expense for the first quarter of 2014 increased $2.9 million, or 35.1%, compared to the first quarter of 2013. Noninterest expense includes $2.0 million of expenses related to the acquisition of Britton & Koontz. Such merger-related expenses include professional fees, data conversion and severance and other employee costs associated with the merger and related systems conversion. Excluding merger-related expenses, noninterest expense for the first quarter of 2014 totaled $9.3 million, an increase of $969,000, or 11.6%, compared to the first quarter of 2013. The increase primarily relates to the growth of the Company due to the addition of Britton & Koontz branches and employees.

FINANCIAL CONDITION

Loans, Asset Quality and Allowance for Loan Losses

Loans – Loans totaled $880.1 million as of March 31, 2014, an increase of $172.6 million, or 24.4%, from December 31, 2013. Growth in the loan portfolio was primarily driven by the acquisition of Britton & Koontz, which added $163.0 million in loans at acquisition date. During the first quarter, organic loan growth was related primarily to construction and land (up $10.2 million) and commercial real estate (up $11.0 million) loans, which were partially offset by a decline in commercial and industrial loans (down $8.0 million). Covered Loans totaled $18.6 million as of March 31, 2014, a decrease of $3.1 million, or 14.3%, compared to December 31, 2013. The decrease in the Covered Loan portfolio was primarily the result of principal repayments.

 

30


Table of Contents

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

 

     March 31,      December 31,      Increase/(Decrease)  

(dollars in thousands)

   2014      2013      Amount      Percent  

Real estate loans:

        

One- to four-family first mortgage

   $ 223,195       $ 179,506       $ 43,689         24.3

Home equity loans and lines

     54,423         40,561         13,862         34.2   

Commercial real estate

     335,183         269,849         65,334         24.2   

Construction and land

     115,462         83,271         32,191         38.7   

Multi-family residential

     20,945         16,578         4,367         26.3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     749,208         589,765         159,443         27.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other loans:

        

Commercial and industrial

     87,111         77,533         9,578         12.4   

Consumer

     43,763         40,158         3,605         9.0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other loans

     130,874         117,691         13,183         11.2   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 880,082       $ 707,456       $ 172,626         24.4
  

 

 

    

 

 

    

 

 

    

 

 

 

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

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

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

 

31


Table of Contents

Company typically orders an “as is” valuation for collateral property if the loan is in a criticized loan classification. The Board of Directors is provided with monthly reports on impaired loans. As of March 31, 2014 and December 31, 2013, loans individually evaluated for impairment, excluding Acquired Loans, amounted to $2.1 million and $2.6 million, respectively. As of March 31, 2014 and December 31, 2013, substandard loans, excluding Acquired Loans, amounted to $9.5 million and $13.5 million, respectively. The amount of the allowance for loan losses allocated to impaired or substandard loans originated by Home Bank totaled $482,000 as of March 31, 2014 and December 31, 2013. There were no assets classified as doubtful or loss as of March 31, 2014 and December 31, 2013.

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

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

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

The following table sets forth the composition of the Company’s NPAs and troubled debt restructurings as of the dates indicated.

 

     March 31, 2014     December 31, 2013  
            Acquired Loans                   Acquired Loans         

(dollars in thousands)

   Originated      Non-
covered
Acquired
(1)
     Covered      Total     Originated      Non-
covered
Acquired
(1)
     Covered      Total  

Nonaccrual loans:

                      

Real estate loans:

                      

One- to four-family first mortgage

   $ 1,203       $ 4,466       $ 2,437       $ 8,106      $ 689       $ 4,744       $ 2,184       $ 7,617   

Home equity loans and lines

     74         427         184         685        66         487         170         723   

Commercial real estate

     1,236         3,633         1,902         6,771        1,939         3,957         1,221         7,117   

Construction and land

     64         1,974         190         2,228        84         1,307         440         1,831   

Multi-family residential

     —           1,576         —           1,576        —           2,248         —           2,248   

Other loans:

                      

Commercial and industrial

     1,779         280         237         2,296        3,881         —           954         4,835   

Consumer

     225         —           134         359        277         —           111         388   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total nonaccrual loans

     4,581         12,356         5,084         22,021        6,936         12,743         5,080         24,759   

Accruing loans 90 days or more past due

     —           —           —           —          —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming loans

     4,581         12,356         5,084         22,021        6,936         12,743         5,080         24,759   

Foreclosed assets

     129         3,229         2,782         6,140        75         1,331         3,160         4,566   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets

     4,710         15,585         7,866         28,161        7,011         14,074         8,240         29,325   

Performing troubled debt restructurings

     140         —           5         145        424         —           6         430   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total nonperforming assets and troubled debt restructurings

   $ 4,850       $ 15,585       $ 7,871       $ 28,306      $ 7,435       $ 14,074       $ 8,246       $ 29,755   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Nonperforming loans to total loans

              2.50              3.50

Nonperforming loans to total assets

              1.78              2.52

Nonperforming assets to total assets

              2.27              2.98

 

32


Table of Contents

 

(1)  Includes $5.9 million and $5.5 million in non-covered acquired loans accounted for under ASC 310-30 at March 31, 2014 and December 31, 2013, respectively. Excluding acquired loans and assets, ratios for nonperforming loans to total loans, nonperforming loans to total assets and nonperforming assets to total assets were 0.74%, 0.47% and 0.48%, respectively, at March 31, 2014.

Net loan recoveries for the first quarter of 2014 were $41,000, compared to net loan charge-offs of $165,000 for the first quarter of 2013.

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

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

 

33


Table of Contents

Acquired loans were recorded as of their acquisition date fair value, which was based on expected cash flows and included an estimation of expected future loan losses. Under current accounting principles, if the Company determines that losses arose after the acquisition date, the additional losses will be reflected as a provision to the allowance for loan losses. As of March 31, 2014, $248,000 of our allowance for loan losses was allocated to acquired loans with deteriorated credit quality.

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

The following table presents the activity in the allowance for loan losses during the first three months of 2014.

 

(dollars in thousands)

   Originated     Non-covered
Acquired
     Covered      Total  

Balance, December 31, 2013

   $ 6,670      $ 248       $ —         $ 6,918   

Provision charged to operations

     145        —           —           145   

Loans charged off

     (31     —           —           (31

Recoveries on charged off loans

     72        —           —           72   
  

 

 

   

 

 

    

 

 

    

 

 

 

Balance, March 31, 2014

   $ 6,856      $ 248       $ —         $ 7,104   
  

 

 

   

 

 

    

 

 

    

 

 

 

At March 31, 2014, the Company’s ratio of allowance for loan losses to total loans was 0.81%, compared to 0.98% and 0.84% at December 31, 2013 and March 31, 2013, respectively. Excluding acquired loans, the ratio of allowance for loan losses to total loans was 1.10% at March 31, 2014, compared to 1.12% and 1.05% at December 31, 2013 and March 31, 2014, respectively.

Investment Securities

The Company’s investment securities portfolio totaled $193.1 million as of March 31, 2014, an increase of $34.0 million, or 21.4%, from December 31, 2013. The increase resulted primarily from securities acquired from Britton & Koontz. The Company acquired $98.0 million at the date of acquisition, and subsequently sold $65.1 million of the acquired investments during the first quarter. As of March 31, 2014, the Company had a net unrealized gain on its available for sale investment securities portfolio of $1.0 million, compared to $300,000 as of December 31, 2013. The investment securities portfolio had a modified duration of 4.1 and 4.2 years at March 31, 2014 and December 31, 2013, respectively.

The following table summarizes activity in the Company’s investment securities portfolio during the first three months of 2014.

 

(dollars in thousands)

   Available for Sale     Held to Maturity  

Balance, December 31, 2013

   $ 149,632      $ 9,405   

Purchases

     7,806        1,559   

Sales

     (66,904     —     

Principal payments and calls

     (6,696     (203

Acquired from Britton & Koontz, at fair value

     97,985        —     

Accretion of discounts and amortization of premiums, net

     (223     (46

Increase in market value

     744        —     
  

 

 

   

 

 

 

Balance, March 31, 2014

   $ 182,344      $ 10,715   
  

 

 

   

 

 

 

 

34


Table of Contents

Funding Sources

Deposits – Deposits totaled $987.4 million as of March 31, 2014, an increase of $246.1 million, or 33.2%, compared to December 31, 2013. The acquisition of Britton & Koontz added $216.6 million in deposits during the first quarter. Core deposits totaled $742.2 million as of March 31, 2014, an increase of $193.3 million, or 35.2%, compared to December 31, 2013. Core deposits acquired from Britton & Koontz totaled $151.9 million at acquisition date.

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

 

     March 31,      December 31,      Increase (Decrease)  

(dollars in thousands)

   2014      2013      Amount      Percent  

Demand deposit

   $ 253,866       $ 174,475       $ 79,391         45.5

Savings

     80,414         56,694         23,720         41.8   

Money market

     218,601         192,303         26,298         13.7   

NOW

     189,297         125,391         63,906         51.0   

Certificates of deposit

     245,207         192,449         52,758         27.4   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 987,385       $ 741,312       $ 246,073         33.2
  

 

 

    

 

 

    

 

 

    

 

 

 

Federal Home Loan Bank Advances – Short-term FHLB advances totaled $71.3 million as of March 31, 2014, compared to $87.0 million as of December 31, 2013. Long-term FHLB advances totaled $10.0 million as of March 31, 2014 and December 31, 2013.

Securities Sold Under Repurchase Agreement – The acquisition of Britton & Koontz added $20.9 million in securities sold under repurchase agreement during the first quarter with a July 2015 maturity date and an effective interest rate of 0.36%. Britton & Koontz sold various investment securities with an agreement to repurchase these securities at various times. The underlying securities are U.S. Government obligations and obligations of other U.S. Government agencies. At March 31, 2014, these securities had coupon rates ranging from 1.25% to 5.50% and maturity dates ranging from 2014 to 2026.

Shareholders’ Equity – Shareholders’ equity provides a source of permanent funding that allows for future growth and provides the Company with a cushion to withstand unforeseen adverse developments. Shareholders’ equity increased $2.5 million, or 1.7%, from $141.9 million as of December 31, 2013 to $144.4 million as of March 31, 2014.

As of March 31, 2014, the Bank had regulatory capital that was well in excess of regulatory requirements. The following table details the Bank’s actual levels and current regulatory capital requirements as of March 31, 2014.

 

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

(dollars in thousands)

   Amount      Ratio     Amount      Ratio     Amount      Ratio  

Tier 1 risk-based capital

   $ 135,651         16.28   $ 33,325         4.00   $ 49,988         6.00

Total risk-based capital

     142,756         17.13        66,651         8.00        83,313         10.00   

Tier 1 leverage capital

     135,651         11.01        49,303         4.00        61,229         5.00   

Tangible capital

     135,651         11.01        18,489         1.50        N/A         N/A   

 

35


Table of Contents

LIQUIDITY AND ASSET/LIABILITY MANAGEMENT

Liquidity Management

Liquidity management encompasses our ability to ensure that funds are available to meet the cash flow requirements of depositors and borrowers, while also ensuring adequate cash flow exists to meet the Company’s needs, including operating, strategic and capital. The Company develops its liquidity management strategies as part of its overall asset/liability management process. Our primary sources of funds are from deposits, amortization of loans, loan prepayments and the maturity of loans, investment securities and other investments, and other funds provided from operations. While scheduled payments from the amortization of loans and investment securities and maturing investment securities are relatively predictable sources of funds, deposit flows and loan prepayments can be greatly influenced by general interest rates, economic conditions and competition. The Company also maintains excess funds in short-term, interest-bearing assets that provide additional liquidity. As of March 31, 2014, cash and cash equivalents totaled $57.2 million. At such date, investment securities available for sale totaled $182.3 million.

The Company uses its liquidity to fund existing and future loan commitments, to fund maturing certificates of deposit and demand deposit withdrawals, to invest in other interest-earning assets, and to meet operating expenses. As of March 31, 2014, certificates of deposit maturing within the next 12 months totaled $153.8 million. Based upon historical experience, the Company anticipates that a significant portion of the maturing certificates of deposit will be redeposited with us. For the three months ended March 31, 2014, the average balance of our outstanding FHLB advances was $109.6 million. As of March 31, 2014, the Company had $81.3 million in outstanding FHLB advances and had $283.8 million in additional FHLB advances available.

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

Asset/Liability Management

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

Our interest rate sensitivity also is monitored by management through the use of a model which generates estimates of the change in its net interest income over a range of interest rate scenarios. Based on the Company’s interest rate risk model, the table below sets forth the results of immediate and sustained changes in interest rates as of March 31, 2014.

 

Shift in Interest Rates
(in bps)

    

% Change in Projected

Net Interest Income

 
  +300         0.1
  +200         0.2   
  +100         0.1   

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

Off-Balance Sheet Activities

To meet the financing needs of its customers, the Bank issues financial instruments which represent conditional obligations that are not recognized, wholly or in part, in the statements of financial condition. These financial

 

36


Table of Contents

instruments include commitments to extend credit and standby letters of credit. Such instruments expose the Company to varying degrees of credit and interest rate risk in much the same way as funded loans. The same credit policies are used in these commitments as for on-balance sheet instruments. The Company’s exposure to credit losses from these financial instruments is represented by their contractual amounts.

The following table summarizes our outstanding commitments to originate loans and to advance additional amounts pursuant to outstanding letters of credit, lines of credit and undisbursed construction loans as of March 31, 2014 and December 31, 2013.

 

     Contract Amount  
     March 31,      December 31,  

(dollars in thousands)

   2014      2013  

Standby letters of credit

   $ 4,013       $ 1,253   

Available portion of lines of credit

     79,189         60,755   

Undisbursed portion of loans in process

     68,605         72,333   

Commitments to originate loans

     91,496         48,854   

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

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

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

RESULTS OF OPERATIONS

During the first quarter of 2014, the Company earned $1.4 million, a decrease of $428,000, or 23.0%, compared to the first quarter of 2013. The first quarter of 2014 includes $2.0 million of pre-tax merger expenses related to the acquisition of Britton & Koontz. Excluding merger-related expenses, net income for the first quarter of 2014 was $2.8 million, an increase of 49.9% compared to first quarter of 2013. Diluted earnings per share for the first quarter of 2014 were $0.21, a decrease of $0.05, or 19.2%, compared to the first quarter of 2013. Excluding merger-related expenses, diluted earnings per share were $0.41 for the first quarter of 2014, an increase of 57.7% compared to the first quarter of 2013.

Net Interest Income – Net interest income is the difference between the interest income earned on interest-earning assets, such as loans and investment securities, and the interest expense paid on interest-bearing liabilities, such as deposits and borrowings. The Company’s net interest income is largely determined by our net interest spread, which is the difference between the average yield earned on interest-earning assets and the average rate paid on interest-bearing liabilities, and the relative amounts of interest-earning assets and interest-bearing liabilities. The Company’s tax-equivalent net interest spread was 4.62% and 4.48% for the three months ended March 31, 2014 and March 31, 2013, respectively. The Company’s tax-equivalent net interest margin, which is net interest income as a percentage of average interest-earning assets, was 4.72% and 4.63% for the three months ended March 31, 2014 and March 31, 2013, respectively. The increase in the net interest spread and net interest margin related primarily to the addition of Britton & Koontz’s interest-earning assets and interest-bearing liabilities and the recovery of approximately $287,000 in non-accrual interest and fees during the first quarter of 2014.

 

37


Table of Contents

Net interest income totaled $11.8 million for the three months ended March 31, 2014, an increase of $2.0 million, or 19.9%, compared to the three months ended March 31, 2013. The addition of Britton & Koontz’s earning assets accounted for the vast majority of the increase.

Interest income increased $1.7 million, or 15.6%, in the first quarter of 2014, compared to the first quarter of 2013. Higher interest income was due largely to the addition of Britton & Koontz’s interest-earning assets.

Interest expense decreased $269,000, or 26.3%, in the first quarter of 2014 compared to the first quarter of 2013. The decrease was due largely to the addition of Britton and Koontz’s customer deposits and the change in funding mix over the past year.

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

 

     Three Months Ended March 31,  
     2014     2013  
                   Average                   Average  
     Average             Yield/     Average             Yield/  

(dollars in thousands)

   Balance      Interest      Rate(1)     Balance      Interest      Rate(1)  

Interest-earning assets:

                

Loans receivable(1)

   $ 793,509       $ 11,484         5.81   $ 675,435       $ 10,073         5.98

Investment securities (TE)

     190,016         1,051         2.47        153,958         771         2.15   

Other interest-earning assets

     31,166         31         0.41        28,753         31         0.44   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets (TE)

     1,014,691         12,566         5.02        858,146         10,875         5.11   
     

 

 

         

 

 

    

Noninterest-earning assets

     103,670              103,396         
  

 

 

         

 

 

       

Total assets

   $ 1,118,361            $ 961,542         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Deposits:

                

Savings, checking and money market

   $ 423,213       $ 237         0.23   $ 369,594       $ 269         0.30

Certificates of deposit

     219,226         385         0.71        245,421         612         1.01   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing deposits

     642,439         622         0.39        615,015         881         0.58   

Other borrowings

     14,031         17         0.48        —           —           —     

FHLB advances

     109,625         116         0.42        41,243         144         1.39   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     766,095         755         0.40        656,258         1,025         0.63   
     

 

 

         

 

 

    

Noninterest-bearing liabilities

     210,939              162,171         
  

 

 

         

 

 

       

Total liabilities

     977,034              818,429         

Shareholders’ equity

     141,327              143,113         
  

 

 

         

 

 

       

Total liabilities and shareholders’ equity

   $ 1,118,361            $ 961,542         
  

 

 

         

 

 

       

Net interest-earning assets

   $ 248,596            $ 201,888         
  

 

 

         

 

 

       

Net interest spread (TE)

      $ 11,811         4.62      $ 9,850         4.48
     

 

 

         

 

 

    

Net interest margin (TE)

           4.72           4.63

 

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

 

38


Table of Contents

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

 

     For the Three Months Ended  
     March 31,  
     2014 Compared to 2013  
     Change Attributable To  
                 Total  
                 Increase  

(dollars in thousands)

   Rate     Volume     (Decrease)  

Interest income:

      

Loans receivable

   $ (391   $ 1,802      $ 1,411   

Investment securities (TE)

     51        229        280   

Other interest-earning assets

     (2     2        —     
  

 

 

   

 

 

   

 

 

 

Total interest income

     (342     2,033        1,691   
  

 

 

   

 

 

   

 

 

 

Interest expense:

      

Savings, checking and money market accounts

     (62     30        (32

Certificates of deposit

     (171     (56     (227

Securities sold under repurchase agreement

     —          17        17   

FHLB advances

     66        (94     (28
  

 

 

   

 

 

   

 

 

 

Total interest expense

     (167     (103     (270
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net interest income

   $ (175   $ 2,136      $ 1,961   
  

 

 

   

 

 

   

 

 

 

Provision for Loan Losses – For the quarter ended March 31, 2014, the Company recorded a provision for loan losses of $145,000, or 72.1% lower than the $520,000 recorded for the same period in 2013.

As of March 31, 2014, the Company’s ratio of allowance for loan losses to total loans was 0.81%, compared to 0.98% and 0.84% at December 31, 2013 and March 31, 2013, respectively. Excluding acquired loans, the ratio of the allowance for loan losses to total loans was 1.10% at March 31, 2014, compared to 1.12% at December 31, 2013 and 1.05% at March 31, 2013.

Noninterest Income – The Company’s noninterest income was $1.7 million for the three months ended March 31, 2014, $160,000, or 8.8%, lower than the $1.8 million earned for the same period in 2013. The decrease resulted primarily from decreases in gains on the sale of mortgage loans (down $387,000), which was partially offset by increases in service fees and charges (up $214,000) and bank card fees (up $42,000).

Noninterest Expense – The Company’s noninterest expense was $11.3 million for the three months ended March 31, 2014, $2.9 million, or 35.1%, higher than the $8.3 million recorded for the same period in 2013. Noninterest expense includes $2.0 million of merger expenses related to the acquisition of Britton & Koontz in the first quarter of 2014. Such merger-related expenses include professional fees, data conversion and severance and other employee costs associated with the merger and related systems conversion. Excluding merger-related expenses, noninterest expense for the first quarter of 2014 totaled $9.3 million, an increase of $969,000, or 11.6%, compared to the first quarter of 2013. The increase primarily relates to the growth of the Company due to the addition of Britton & Koontz branches and employees.

 

39


Table of Contents

Income Taxes – For the quarters ended March 31, 2014 and March 31, 2013, the Company incurred income tax expense of $631,000 and $952,000, respectively. The Company’s effective tax rate was 30.6% and 33.8% during the first quarters of 2014 and 2013, respectively. The decline in the effective tax rate for the first quarter of 2014 is due primarily to the income earned on the tax-exempt securities acquired in the acquisition of Britton & Koontz. Differences between the effective tax rate and the statutory tax rate primarily relate to variances in items that are non-taxable or non-deductible (e.g., state tax, tax-exempt income, tax credits, etc.).

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Quantitative and qualitative disclosures about market risk are presented in the Company’s Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2013, under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Asset/ Liability Management and Market Risk”. Additional information at March 31, 2014 is included herein under Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Asset/Liability Management”.

Item 4. Controls and Procedures.

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

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934) occurred during the first quarter of 2014 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

Not applicable.

Item 1A. Risk Factors.

There have been no material changes from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for December 31, 2013 filed with the Securities and Exchange Commission.

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

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

 

Period

   Total
Number of
Shares

Purchased
     Average Price
Paid per Share
     Total Number of
Shares Purchased

as Part of Publicly
Announced Plans
or Programs
     Maximum Number of
Shares that May Yet
be Purchased Under
the Plan or
Programs(1)
 

January 1 - January 31, 2014

     —         $  —           202,277         167,723   

February 1 - February 28, 2014

     —           —           202,277         167,723   

March 1 - March 31, 2014

     200         20.74         202,477         167,523   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     200       $ 20.74         202,477         167,523   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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

 

40


Table of Contents

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosure.

None.

Item 5. Other Information.

None.

Item 6. Exhibits and Financial Statement Schedules.

 

No.

  

Description

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

 

41


Table of Contents

SIGNATURES

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

 

      HOME BANCORP, INC.
May 9, 2014     By:  

/s/ John W. Bordelon

      John W. Bordelon
      President, Chief Executive Officer and Director
May 9, 2014     By:  

/s/ Joseph B. Zanco

      Joseph B. Zanco
      Executive Vice President and Chief Financial Officer
May 9, 2014     By:  

/s/ Mary H. Hopkins

      Mary H. Hopkins
      Home Bank First Vice President and Director of Financial Reporting

 

42