XML 64 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans
6 Months Ended
Jun. 30, 2012
Loans [Abstract]  
LOANS
  6. LOANS

 

Portfolio loans consist of the following:

 

                 
    June 30,
2012
    December 31,
2011
 
    (Dollars in thousands)  

Real Estate:

               
     

One-to four-family residential

  $ 635,756     $ 667,375  

Multi-family residential

    98,545       120,991  

Nonresidential

    229,303       276,198  

Land

    19,113       23,222  

Construction:

               

One-to four-family residential and land development

    42,077       59,339  

Multi-family and nonresidential

    4,528       4,528  
   

 

 

   

 

 

 

Total real estate

    1,029,322       1,151,653  

Consumer

               

Home equity

    183,936       191,827  

Auto

    7,908       8,933  

Marine

    5,486       5,900  

Recreational vehicles

    25,019       28,530  

Other

    2,718       3,207  
   

 

 

   

 

 

 

Total consumer

    225,067       238,397  

Commercial

               

Secured

    21,784       25,120  

Unsecured

    3,015       5,026  
   

 

 

   

 

 

 

Total commercial

    24,799       30,146  
   

 

 

   

 

 

 

Total loans

    1,279,188       1,420,196  
   

 

 

   

 

 

 

Less:

               

Allowance for loan losses

    30,933       42,271  

Deferred loan costs, net

    (1,340     (1,351
   

 

 

   

 

 

 

Total

    29,593       40,920  
   

 

 

   

 

 

 

Loans, net

  $ 1,249,595     $ 1,379,276  
   

 

 

   

 

 

 

Loan commitments are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments extend over various periods of time with the majority of such commitments disbursed within a sixty-day period. Commitments generally have fixed expiration dates or other termination clauses, may require payment of a fee and may expire unused. Commitments to extend credit at fixed rates expose Home Savings to some degree of interest rate risk. Home Savings evaluates each customer’s creditworthiness on a case-by-case basis. The type or amount of collateral obtained varies and is based on management’s credit evaluation of the potential borrower. Home Savings normally has a number of outstanding commitments to extend credit.

 

 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2012 and December 31, 2011 and activity for the three and six months ended June 30, 2012 and 2011.

 

                                                 

Allowance For Loan Losses

 
(Dollars in thousands)  
             
    Permanent
Real Estate
Loans
    Construction
Loans
    Consumer
Loans
    Commercial
Loans
    Unallocated     Total  

For the three months ended June 30, 2012

                                               

Beginning balance (03/31/12)

  $ 24,601     $ 2,918     $ 4,962     $ 2,042     $ —       $ 34,523  

Provision

    6,171       92       3       (2     —         6,264  

Chargeoffs

    (8,705     (526     (499     (550     —         (10,280

Recoveries

    54       6       339       27       —         426  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net chargeoffs

    (8,651     (520     (160     (523     —         (9,854
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance (06/30/12)

  $ 22,121     $ 2,490     $ 4,805     $ 1,517     $ —       $ 30,933  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

For the six months ended June 30, 2012

                                               

Beginning balance (12/31/11)

  $ 31,323     $ 4,493     $ 4,576     $ 1,879     $ —       $ 42,271  

Provision

    4,634       615       1,134       561       —         6,944  

Chargeoffs

    (14,061     (2,670     (1,359     (974     —         (19,064

Recoveries

    225       52       454       51       —         782  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net chargeoffs

    (13,836     (2,618     (905     (923     —         (18,282
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance (06/30/12)

  $ 22,121     $ 2,490     $ 4,805     $ 1,517     $ —       $ 30,933  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end amount allocated to:

                                               

Loans individually evaluated for impairment

  $ 5,328     $ 1,498     $ 18     $ 185     $ —       $ 7,029  

Loans collectively evaluated for impairment

    16,793       992       4,787       1,332       —         23,904  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 22,121     $ 2,490     $ 4,805     $ 1,517     $ —       $ 30,933  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end balances:

                                               

Loans individually evaluated for impairment

  $ 100,193     $ 20,158     $ 6,067     $ 2,289     $ —       $ 128,707  

Loans collectively evaluated for impairment

    882,525       26,446       219,000       22,510       —         1,150,481  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 982,718     $ 46,604     $ 225,067     $ 24,799     $ —       $ 1,279,188  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

For the three months ended June 30, 2011

                                               

Beginning balance (03/31/11)

  $ 26,991     $ 5,774     $ 4,996     $ 8,654     $ —       $ 46,415  

Provision

    8,438       2,015       190       (2,399     —         8,244  

Chargeoffs

    (4,295     (1,405     (767     (2,563     —         (9,030

Recoveries

    237       145       125       87       —         594  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net chargeoffs

    (4,058     (1,260     (642     (2,476     —         (8,436
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance (06/30/11)

  $ 31,371     $ 6,529     $ 4,544     $ 3,779     $ —       $ 46,223  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

For the six months ended June 30, 2011

                                               

Beginning balance (12/31/10)

  $ 28,066     $ 8,533     $ 5,260     $ 9,024     $ —       $ 50,883  

Provision

    9,992       1,551       782       (1,889     —         10,436  

Chargeoffs

    (7,173     (3,757     (1,797     (3,529     —         (16,256

Recoveries

    486       202       299       173       —         1,160  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net chargeoffs

    (6,687     (3,555     (1,498     (3,356     —         (15,096
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance (06/30/11)

  $ 31,371     $ 6,529     $ 4,544     $ 3,779     $ —       $ 46,223  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                               

Period-end amount allocated to:

                                               

Loans individually evaluated for impairment

  $ 8,275     $ 3,102     $ 236     $ 210     $ —       $ 11,823  

Loans collectively evaluated for impairment

    23,048       1,391       4,340       1,669       —         30,448  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 31,323     $ 4,493     $ 4,576     $ 1,879     $ —       $ 42,271  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Period-end balances:

                                               

Loans individually evaluated for impairment

  $ 115,290     $ 30,587     $ 3,734     $ 3,956     $ —       $ 153,567  

Loans collectively evaluated for impairment

    972,496       33,280       234,663       26,190       —         1,266,629  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 1,087,786     $ 63,867     $ 238,397     $ 30,146     $ —       $ 1,420,196  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the six months ended June 30, 2012:

 

                                                 

Impaired Loans

 
(Dollars in thousands)  
             
    Unpaid
Principal
Balance
    Recorded
Investment
    Allowance
for Loan
Losses
Allocated
    Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Income
Recognized
 

With no specific allowance recorded

                                               

Permanent real estate

                                               

One-to four-family residential

  $ 33,074     $ 29,040     $ —       $ 27,751     $ 311     $ 426  

Multifamily residential

    7,190       4,861       —         4,317       19       97  

Nonresidential

    26,409       24,740       —         27,257       69       201  

Land

    7,091       5,796       —         6,308       16       52  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    73,764       64,437       —         65,633       415       776  
             

Construction loans

                                               

One-to four-family residential

    14,116       7,760       —         10,267       53       137  

Multifamily and nonresidential

    707       —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    14,823       7,760       —         10,267       53       137  

Consumer loans

                                               

Home Equity

    6,122       4,953       —         3,388       90       109  

Auto

    78       58       —         60       1       3  

Marine

    368       354       —         178       —         9  

Recreational vehicle

    940       659       —         367       —         21  

Other

    7       7       —         7       —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    7,515       6,031       —         4,000       91       142  

Commercial loans

                                               

Secured

    2,317       1,497       —         1,747       12       69  

Unsecured

    16,704       207       —         452       1       13  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    19,021       1,704       —         2,199       13       82  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 115,123     $ 79,932     $ —       $ 82,099     $ 572     $ 1,137  
                                                 

With a specific allowance recorded

                                               

Permanent real estate

                                               

One-to four-family residential

  $ 3,969     $ 3,604     $ 648     $ 2,608     $ 49     $ 61  

Multifamily residential

    5,572       5,193       731       3,201       41       76  

Nonresidential

    27,410       23,820       3,469       34,570       132       650  

Land

    5,332       3,139       480       4,129       —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    42,283       35,756       5,328       44,508       222       787  

Construction loans

                                               

One-to four-family residential

    29,580       12,398       1,498       17,140       10       29  

Multifamily and nonresidential

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    29,580       12,398       1,498       17,140       10       29  

Consumer loans

                                               

Home Equity

    —         —         —         —         —         —    

Auto

    —         —         —         —         —         —    

Marine

    —         —         —         121       —         —    

Recreational vehicle

    88       36       18       27       —         —    

Other

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    88       36       18       148       —         —    

Commercial loans

                                               

Secured

    943       585       185       2,161       —         3  

Unsecured

    —         —         —         119       —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    943       585       185       2,280       —         3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 72,894     $ 48,775     $ 7,029     $ 64,076     $ 232     $ 819  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 188,017     $ 128,707     $ 7,029     $ 146,175     $ 804     $ 1,956  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the quarter ended June 30, 2012:

 

                         

Impaired Loans

 
(Dollars in thousands)  
       
    Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Income
Recognized
 

With no specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 28,780     $ 221     $ 266  

Multifamily residential

    4,367       50       85  

Nonresidential

    26,959       (75     (45

Land

    6,028       8       36  
   

 

 

   

 

 

   

 

 

 

Total

    66,134       204       342  
       

Construction loans

                       

One-to four-family residential

    9,036       10       55  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    9,036       10       55  
       

Consumer loans

                       

Home Equity

    4,683       51       58  

Auto

    56       1       2  

Marine

    356       —         4  

Recreational vehicle

    704       —         11  

Other

    7       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    5,806       52       75  
       

Commercial loans

                       

Secured

    1,665       5       27  

Unsecured

    482       (5     —    
   

 

 

   

 

 

   

 

 

 

Total

    2,147       —         27  
   

 

 

   

 

 

   

 

 

 

Total

  $ 83,123     $ 266     $ 499  
                         

With a specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 2,117     $ —       $ 5  

Multifamily residential

    3,784       —         2  

Nonresidential

    28,931       (22     319  

Land

    2,957       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    37,789       (22     346  
       

Construction loans

                       

One-to four-family residential

    13,325       5       12  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    13,325       5       12  
       

Consumer loans

                       

Home Equity

    —         —         —    

Auto

    —         —         —    

Marine

    —         —         —    

Recreational vehicle

    36       —         —    

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    36       —         —    
       

Commercial loans

                       

Secured

    551       (1     1  

Unsecured

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    551       (1     1  
   

 

 

   

 

 

   

 

 

 

Total

  $ 51,701     $ (18   $ 359  
   

 

 

   

 

 

   

 

 

 

Total

  $ 134,824     $ 248     $ 858  
   

 

 

   

 

 

   

 

 

 

 

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2011:

 

                         

Impaired Loans

 
(Dollars in thousands)  
       
     Unpaid
Principal
Balance
    Recorded
Investment
    Allowance
for Loan
Losses
Allocated
 

With no specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 32,372     $ 28,566     $ —    

Multifamily residential

    5,112       4,205       —    

Nonresidential

    29,120       28,327       —    

Land

    9,213       7,290       —    
   

 

 

   

 

 

   

 

 

 

Total

    75,817       68,388       —    
       

Construction loans

                       

One-to four-family residential

    19,081       12,532       —    

Multifamily and nonresidential

    707       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    19,788       12,532       —    
       

Consumer loans

                       

Home Equity

    4,908       3,139       —    

Auto

    80       59       —    

Marine

    —         —         —    

Recreational vehicle

    26       11       —    

Other

    7       7       —    
   

 

 

   

 

 

   

 

 

 

Total

    5,021       3,216       —    
       

Commercial loans

                       

Secured

    3,875       3,084       —    

Unsecured

    22,716       371       —    
   

 

 

   

 

 

   

 

 

 

Total

    26,591       3,455       —    
   

 

 

   

 

 

   

 

 

 

Total

  $ 127,217     $ 87,591     $ —    
                         

With a specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 2,487     $ 1,721     $ 152  

Multifamily residential

    4,077       2,387       187  

Nonresidential

    42,201       38,176       6,127  

Land

    5,074       4,618       1,809  
   

 

 

   

 

 

   

 

 

 

Total

    53,839       46,902       8,275  
       

Construction loans

                       

One-to four-family residential

    35,759       18,055       3,102  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    35,759       18,055       3,102  
       

Consumer loans

                       

Home Equity

    —         —         —    

Auto

    —         —         —    

Marine

    482       482       218  

Recreational vehicle

    88       36       18  

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    570       518       236  
       

Commercial loans

                       

Secured

    776       427       136  

Unsecured

    105       74       74  
   

 

 

   

 

 

   

 

 

 

Total

    881       501       210  
   

 

 

   

 

 

   

 

 

 

Total

    91,049       65,976       11,823  
   

 

 

   

 

 

   

 

 

 

Total

  $ 218,266     $ 153,567     $ 11,823  
   

 

 

   

 

 

   

 

 

 

The following table presents the average recorded investment and interest income associated with impaired loans for the three months ended June 30, 2011:

 

                         
Impaired Loans  
(Dollars in thousands)  
       
     Average
Recorded
Investment
    Interest Income
Recognized
    Cash Basis
Income
Recognized
 

With no specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 25,373     $ 91     $ 152  

Multifamily residential

    2,889       —         64  

Nonresidential

    20,730       132       215  

Land

    6,087       23       58  
   

 

 

   

 

 

   

 

 

 

Total

    55,079       246       489  
       

Construction loans

                       

One-to four-family residential

    20,666       76       93  

Multifamily and nonresidential

    319       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    20,986       76       93  
       

Consumer loans

                       

Home Equity

    1,294       1       6  

Auto

    64       —         1  

Marine

    —         —         —    

Recreational vehicle

    47       —         —    

Other

    7       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    1,412       1       7  
       

Commercial loans

                       

Secured

    1,543       6       6  

Unsecured

    386       5       17  
   

 

 

   

 

 

   

 

 

 

Total

    1,929       11       23  
   

 

 

   

 

 

   

 

 

 

Total

  $ 79,406     $ 334     $ 612  

 

(Continued)

Impaired Loans

(Dollars in thousands)

 

                         
     Average
Recorded
Investment
    Interest Income
Recognized
    Cash Basis
Income
Recognized
 

With a specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 1,641     $ 39     $ 49  

Multifamily residential

    6,725       —         17  

Nonresidential

    40,067       205       290  

Land

    522       12       15  
   

 

 

   

 

 

   

 

 

 

Total

    48,955       256       371  
       

Construction loans

                       

One-to four-family residential

    26,050       1       157  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    26,050       1       157  
       

Consumer loans

                       

Home Equity

    —         —         —    

Auto

    —         —         —    

Marine

    —         —         —    

Recreational vehicle

    —         —         —    

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    —         —         —    
       

Commercial loans

                       

Secured

    5,438       (109     45  

Unsecured

    3,106       —         12  
   

 

 

   

 

 

   

 

 

 

Total

    8,544       (109     57  
   

 

 

   

 

 

   

 

 

 

Total

  $ 83,549     $ 148     $ 585  
   

 

 

   

 

 

   

 

 

 

Total

  $ 162,955     $ 482     $ 1,197  
   

 

 

   

 

 

   

 

 

 

 

 

The following table presents the average recorded investment and interest income associated with impaired loans for the six months ended June 30, 2011:

 

                         
Impaired Loans  
(Dollars in thousands)  
       
     Average
Recorded
Investment
    Interest Income
Recognized
    Cash Basis
Income
Recognized
 

With no specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 25,043     $ 212     $ 327  

Multifamily residential

    3,144       —         107  

Nonresidential

    21,536       225       459  

Land

    6,363       34       80  
   

 

 

   

 

 

   

 

 

 

Total

    56,086       471       973  
       

Construction loans

                       

One-to four-family residential

    20,430       103       180  

Multifamily and nonresidential

    255       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    20,685       103       180  
       

Consumer loans

                       

Home Equity

    1,243       3       15  

Auto

    66       —         3  

Marine

    —         —         —    

Recreational vehicle

    47       —         1  

Other

    7       —         —    
   

 

 

   

 

 

   

 

 

 

Total

    1,363       3       19  

Commercial loans

                       

Secured

    1.502       13       14  

Unsecured

    385       5       27  
   

 

 

   

 

 

   

 

 

 

Total

    1,887       18       41  
   

 

 

   

 

 

   

 

 

 

Total

  $ 80,021     $ 595     $ 1,213  

 

(Continued)

Impaired Loans

(Dollars in thousands)

 

                         
     Average
Recorded
Investment
    Interest Income
Recognized
    Cash Basis
Income
Recognized
 

With a specific allowance recorded

                       

Permanent real estate

                       

One-to four-family residential

  $ 2,253     $ 39     $ 58  

Multifamily residential

    5,951       —         27  

Nonresidential

    39,438       469       657  

Land

    618       12       19  
   

 

 

   

 

 

   

 

 

 

Total

    48,260       520       761  
       

Construction loans

                       

One-to four-family residential

    26,011       60       251  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    26,011       60       251  
       

Consumer loans

                       

Home Equity

    —         —         —    

Auto

    —         —         —    

Marine

    —         —         —    

Recreational vehicle

    —         —         —    

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    —         —         —    
       

Commercial loans

                       

Secured

    5,824       9       163  

Unsecured

    2,752       —         24  
   

 

 

   

 

 

   

 

 

 

Total

    8,576       9       187  
   

 

 

   

 

 

   

 

 

 

Total

  $ 82,847     $ 589     $ 1,199  
   

 

 

   

 

 

   

 

 

 

Total

  $ 162,868     $ 1,184     $ 2,412  
   

 

 

   

 

 

   

 

 

 

 

The following tables present the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of June 30, 2012:

 

                 
Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing  
As of June 30, 2012  
(Dollars in thousands)  
     
    Nonaccrual     Loans past due
over 90 days

and still
accruing
 

Real Estate Loans

               

Permanent

               

One-to four-family residential

  $ 26,705     $ —    

Multifamily residential

    9,582       —    

Nonresidential

    43,103       —    

Land

    8,316       —    
   

 

 

   

 

 

 

Total

    87,706       —    
   

 

 

   

 

 

 

Construction Loans

               

One-to four-family residential

    18,335       —    

Multifamily and nonresidential

    —         —    
   

 

 

   

 

 

 

Total

    18,335       —    
   

 

 

   

 

 

 

Consumer Loans

               

Home Equity

    4,897       47  

Auto

    101       —    

Marine

    342       —    

Recreational vehicle

    1,293       —    

Other

    22       —    
   

 

 

   

 

 

 

Total

    6,655       47  
   

 

 

   

 

 

 

Commercial Loans

               

Secured

    1,350       —    

Unsecured

    436       —    
   

 

 

   

 

 

 

Total

    1,786       —    
   

 

 

   

 

 

 

Total

  $ 114,482     $ 47  
   

 

 

   

 

 

 

 

                 
Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing  
As of December 31, 2011  
(Dollars in thousands)  
    Nonaccrual     Loans past due
over 90 days
and still
accruing
 

Real Estate Loans

               

Permanent

               

One-to four-family residential

  $ 26,637     $ —    

Multifamily residential

    5,860       —    

Nonresidential

    42,902       —    

Land

    11,142       —    
   

 

 

   

 

 

 

Total

    86,541       —    
   

 

 

   

 

 

 

Construction Loans

               

One-to four-family residential

    27,104       —    

Multifamily and nonresidential

    —         —    
   

 

 

   

 

 

 

Total

    27,104       —    
   

 

 

   

 

 

 

Consumer Loans

               

Home Equity

    4,198       39  

Auto

    170       —    

Marine

    479       —    

Recreational vehicle

    1,725       —    

Other

    9       —    
   

 

 

   

 

 

 

Total

    6,581       39  
   

 

 

   

 

 

 

Commercial Loans

               

Secured

    2,483       —    

Unsecured

    347       —    
   

 

 

   

 

 

 

Total

    2,830       —    
   

 

 

   

 

 

 

Total

  $ 123,056     $ 39  
   

 

 

   

 

 

 

 

The following tables present an age analysis of past-due loans, segregated by class of loans as of June 30, 2012:

 

                                                 
Past Due Loans  
(Dollars in thousands)  
             
    30-59
Days Past
Due
    60-89
Days Past
Due
    Greater
than 90
Days Past
Due
    Total Past
Due
    Current
Loans
    Total
Loans
 

Real Estate Loans

                                               

Permanent

                                               

One-to four-family residential

  $ 2,187     $ 947     $ 21,131     $ 24,265     $ 611,491     $ 635,756  

Multifamily residential

    228       95       9,018       9,341       89,204       98,545  

Nonresidential

    417       4,685       36,155       41,257       188,046       229,303  

Land

    63       11       8,316       8,390       10,723       19,113  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2,895       5,738       74,620       83,253       899,464       982,717  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Construction Loans

                                               

One-to four-family residential

    —         76       17,609       17,685       24,392       42,077  

Multifamily and nonresidential

    —         —         —         —         4,528       4,528  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    —         76       17,609       17,685       28,920       46,605  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer Loans

                                               

Home Equity

    1,048       453       4,006       5,507       178,429       183,936  

Auto

    37       16       54       107       7,801       7,908  

Marine

    —         173       169       342       5,144       5,486  

Recreational vehicle

    978       700       582       2,260       22,759       25,019  

Other

    155       1       20       176       2,542       2,718  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2,218       1,343       4,831       8,392       216,675       225,067  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial Loans

                                               

Secured

    111       —         208       319       21,465       21,784  

Unsecured

    —         —         136       136       2,879       3,015  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    111       —         344       455       24,344       24,799  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 5,224     $ 7,157     $ 97,404     $ 109,785     $ 1,169,403     $ 1,279,188  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

During the second quarter of 2012, one loan relationship consisting of seven loans totaling $8.4 million became past due as the borrower went into bankruptcy proceedings.

 

The following table presents an age analysis of past-due loans, segregated by class of loans as of December 31, 2011:

 

                                                 
Past Due Loans  
(Dollars in thousands)  
             
    30-59
Days Past
Due
    60-89
Days Past
Due
    Greater
than 90
Days Past
Due
    Total Past
Due
    Current
Loans
    Total
Loans
 

Real Estate Loans

                                               

Permanent

                                               

One-to four-family residential

  $ 2,878     $ 1,928     $ 20,124     $ 24,930     $ 642,445     $ 667,375  

Multifamily residential

    1,405       —         4,564       5,969       115,022       120,991  

Nonresidential

    6,820       971       41,151       48,942       227,256       276,198  

Land

    167       530       9,705       10,402       12,820       23,222  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    11,270       3,429       75,544       90,243       997,543       1,087,786  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Construction Loans

                                               

One-to four-family residential

    979       1,718       24,608       27,305       32,034       59,339  

Multifamily and nonresidential

    —         —         —         —         4,528       4,528  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    979       1,718       24,608       27,305       36,562       63,867  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer Loans

                                               

Home Equity

    1,485       601       2,749       4,835       186,992       191,827  

Auto

    73       13       87       173       8,760       8,933  

Marine

    184       —         479       663       5,237       5,900  

Recreational vehicle

    867       754       1,044       2,665       25,865       28,530  

Other

    57       1       7       65       3,142       3,207  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    2,666       1,369       4,366       8,401       229,996       238,397  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial Loans

                                               

Secured

    554       —         96       650       24,470       25,120  

Unsecured

    69       —         237       306       4,720       5,026  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    623       —         333       956       29,190       30,146  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 15,538     $ 6,516     $ 104,851     $ 126,905     $ 1,293,291     $ 1,420,196  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

During the period ended June 30, 2012, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. Modifications involving a reduction of the stated interest rate of a loan were for periods ranging from six months to 28 years. Modifications involving an extension of the maturity date were for periods ranging from six months to three years.

Restructured loans were $32.8 million and $50.9 million at June 30, 2012 and December 31, 2011, respectively. The Company has allocated $1.0 million of specific reserves to customers whose loan terms were modified in troubled debt restructurings as of June 30, 2012. The Company had allocated $2.0 million of specific reserves to customers whose loan terms were modified in troubled debt restructurings as of December 31, 2011. Troubled debt restructurings are considered impaired and are included in the table above.

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2012:

 

                         
    Number of loans     Pre-Modification
Outstanding
Recorded
Investment
    Post-
Modification
Recorded
Investment
 

Real Estate Loans

                       

Permanent

                       

One-to four-family

    7     $ 350     $ 345  

Multifamily residential

    —         —         —    

Nonresidential

    —         —         —    

Land

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    7       350       345  
   

 

 

   

 

 

   

 

 

 

Construction Loans

                       

One-to four-family residential

    —         —         —    

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Consumer Loans

                       

Home Equity

    20       950       918  

Auto

    —         —         —    

Marine

    —         —         —    

Recreational vehicle

    —         —         —    

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    20       950       918  
   

 

 

   

 

 

   

 

 

 

Commercial Loans

                       

Secured

    —         —         —    

Unsecured

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total Restructured Loans

    27     $ 1,300     $ 1,263  
   

 

 

   

 

 

   

 

 

 

The troubled debt restructurings described above had no effect on the allowance for loan losses and resulted in no chargeoffs during the three months ending June 30, 2012.

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2012:

 

                         
    Number of loans     Pre-Modification
Outstanding
Recorded
Investment
    Post-
Modification
Recorded
Investment
 

Real Estate Loans

                       

Permanent

                       

One-to four-family

    21     $ 2,306     $ 2,264  

Multifamily residential

    6       1,439       1,438  

Nonresidential

    1       424       424  

Land

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    28       4,169       4,126  
   

 

 

   

 

 

   

 

 

 

Construction Loans

                       

One-to four-family residential

    3       853       830  

Multifamily and nonresidential

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    3       853       830  
   

 

 

   

 

 

   

 

 

 

Consumer Loans

                       

Home Equity

    42       1,783       1,752  

Auto

    —         —         —    

Marine

    —         —         —    

Recreational vehicle

    —         —         —    

Other

    —         —         —    
   

 

 

   

 

 

   

 

 

 

Total

    42       1,783       1,752  
   

 

 

   

 

 

   

 

 

 

Commercial Loans

                       

Secured

    —         —         —    

Unsecured

    1       446       446  
   

 

 

   

 

 

   

 

 

 

Total

    1       446       446  
   

 

 

   

 

 

   

 

 

 

Total Restructured Loans

    74     $ 7,251     $ 7,154  
   

 

 

   

 

 

   

 

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $78,000 and resulted in no chargeoffs during the six months ending June 30, 2012.

 

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the period ended June 30, 2012:

 

                 
    Number of loans     Recorded
Investment
 

Real Estate Loans

               

Permanent

               

One-to four-family

    14     $ 1,570  

Multifamily residential

    —         —    

Nonresidential

    3       1,219  

Land

    2       1,495  
   

 

 

   

 

 

 

Total

    19       4,284  
   

 

 

   

 

 

 

Construction Loans

               

One-to four-family residential

    4       371  

Multifamily and nonresidential

    —         —    
   

 

 

   

 

 

 

Total

    4       371  
   

 

 

   

 

 

 

Consumer Loans

               

Home Equity

    5       197  

Auto

    —         —    

Marine

    —         —    

Recreational vehicle

    —         —    

Other

    —         —    
   

 

 

   

 

 

 

Total

    5       197  
   

 

 

   

 

 

 

Commercial Loans

               

Secured

    —         —    

Unsecured

    —         —    
   

 

 

   

 

 

 

Total

    —         —    
   

 

 

   

 

 

 

Total Restructured Loans

    28     $ 4,852  
   

 

 

   

 

 

 

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

The troubled debt restructurings that subsequently defaulted described above resulted in chargeoffs of $29,000 and $505,000 during the three and six months ended June 30, 2012, respectively, but had no effect on the provision for loan losses.

The terms of certain other loans were modified during the period ended June 30, 2012 but the modifications did not meet the definition of a troubled debt restructuring. These loans have a total recorded investment as of June 30, 2012 of $7.9 million. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be significant.

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

Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes homogeneous loans past due 90 cumulative days, and all non-homogeneous loans including commercial loans and commercial real estate loans. Smaller balance homogeneous loans are primarily monitored by payment status.

 

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

Special Mention. Loans classified as special mention have potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Loans may be housed in this category for no longer than 12 months during which time information is obtained to determine if the credit should be downgraded to the substandard category.

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

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

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

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

 

As of June 30, 2012 and December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Loans

June 30, 2012

(Dollars in thousands)

 

                                                         
    Unclassified     Classified        
    Unclassified     Special
Mention
    Substandard     Doubtful     Loss     Total
Classified
    Total Loans  

Real Estate Loans

                                                       

Permanent

                                                       

One-to four-family residential

  $ 598,449     $ 1,865     $ 35,442     $ —       $ —       $ 35,442     $ 635,756  

Multifamily Residential

    71,022       10,367       17,156       —         —         17,156       98,545  

Nonresidential

    126,419       21,797       81,087       —         —         81,087       229,303  

Land

    9,792       882       8,439       —         —         8,439       19,113  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    805,682       34,911       142,124       —         —         142,124       982,717  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Construction Loans

                                                       

One-to four-family Residential

    21,891       1,654       18,507       25       —         18,532       42,077  

Multifamily and nonresidential

    4,528       —         —         —         —         —         4,528  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    26,419       1,654       18,507       25       —         18,532       46,605  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer Loans

                                                       

Home Equity

    178,667       —         5,269       —         —         5,269       183,936  

Auto

    7,563       228       117       —         —         117       7,908  

Marine

    5,122       10       354       —         —         354       5,486  

Recreational vehicle

    23,604       —         1,415       —         —         1,415       25,019  

Other

    2,688       —         30       —         —         30       2,718  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    217,644       238       7,185       —         —         7,185       225,067  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial Loans

                                                       

Secured

    18,283       413       3,088       —         —         3,088       21,784  

Unsecured

    1,855       250       910       —         —         910       3,015  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    20,138       663       3,998       —         —         3,998       24,799  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,069,883     $ 37,466     $ 171,814     $ 25     $ —       $ 171,839     $ 1,279,188  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Loans

December 31, 2011

(Dollars in thousands)

 

                                                         
    Unclassified     Classified        
    Unclassified     Special
Mention
    Substandard     Doubtful     Loss     Total
Classified
    Total Loans  

Real Estate Loans

                                                       

Permanent

                                                       

One-to four-family residential

  $ 626,072     $ 4,094     $ 37,209     $ —       $ —       $ 37,209     $ 667,375  

Multifamily residential

    90,820       8,392       21,779       —         —         21,779       120,991  

Nonresidential

    149,314       18,388       108,496       —         —         108,496       276,198  

Land

    10,475       1,200       11,547       —         —         11,547       23,222  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    876,681       32,074       179,031       —         —         179,031       1,087,786  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Construction Loans

                                                       

One-to four-family residential

    28,396       2,394       28,520       29       —         28,549       59,339  

Multifamily and nonresidential

    4,528       —         —         —         —         —         4,528  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    32,924       2,394       28,520       29       —         28,549       63,867  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consumer Loans

                                                       

Home Equity

    187,153       269       4,405       —         —         4,405       191,827  

Auto

    8,738       12       183       —         —         183       8,933  

Marine

    5,418       —         482       —         —         482       5,900  

Recreational vehicle

    26,728       —         1,802       —         —         1,802       28,530  

Other

    3,192       —         15       —         —         15       3,207  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    231,229       281       6,887       —         —         6,887       238,397  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Commercial Loans

                                                       

Secured

    20,895       263       3,962       —         —         3,962       25,120  

Unsecured

    2,861       166       1,999       —         —         1,999       5,026  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    23,756       429       5,961       —         —         5,961       30,146  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 1,164,590     $ 35,178     $ 220,399     $ 29     $ —       $ 220,428     $ 1,420,196