XML 23 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
LOANS
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
LOANS

 

5.

LOANS

Portfolio loans consist of the following:

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

80,581

 

 

$

80,170

 

Nonresidential

 

 

184,279

 

 

 

175,456

 

Land

 

 

8,938

 

 

 

9,301

 

Construction

 

 

49,858

 

 

 

38,812

 

Secured

 

 

79,074

 

 

 

63,182

 

Unsecured

 

 

4,182

 

 

 

2,831

 

Total commercial loans

 

 

406,912

 

 

 

369,752

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

741,401

 

 

 

733,685

 

Construction

 

 

38,994

 

 

 

40,898

 

Total residential mortgage loans

 

 

780,395

 

 

 

774,583

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

158,933

 

 

 

161,338

 

Auto

 

 

13,752

 

 

 

11,348

 

Marine

 

 

2,603

 

 

 

2,699

 

Recreational vehicle

 

 

9,677

 

 

 

10,656

 

Other

 

 

2,358

 

 

 

2,217

 

Total consumer loans

 

 

187,323

 

 

 

188,258

 

Total loans

 

 

1,374,630

 

 

 

1,332,593

 

Less:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

16,903

 

 

 

17,712

 

Deferred loan costs, net

 

 

(1,419

)

 

 

(1,311

)

Total

 

 

15,484

 

 

 

16,401

 

Loans, net

 

$

1,359,146

 

 

$

1,316,192

 

 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and are based on impairment method as of March 31, 2016 and December 31, 2015 and activity for the three months ended March 31, 2016 and 2015.

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

For the three months ended March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

8,077

 

 

$

6,630

 

 

$

3,005

 

 

$

17,712

 

Provision (recovery)

 

 

2,724

 

 

 

(594

)

 

 

25

 

 

 

2,155

 

Charge-offs

 

 

(2,346

)

 

 

(362

)

 

 

(479

)

 

 

(3,187

)

Recoveries

 

 

66

 

 

 

62

 

 

 

95

 

 

 

223

 

Ending balance

 

$

8,521

 

 

$

5,736

 

 

$

2,646

 

 

$

16,903

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,029

 

 

$

1,407

 

 

$

586

 

 

$

3,022

 

Loans collectively evaluated for impairment

 

 

7,492

 

 

 

4,329

 

 

 

2,060

 

 

 

13,881

 

Ending balance

 

$

8,521

 

 

$

5,736

 

 

$

2,646

 

 

$

16,903

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

14,180

 

 

$

18,791

 

 

$

9,640

 

 

$

42,611

 

Loans collectively evaluated for impairment

 

 

392,732

 

 

 

761,604

 

 

 

177,683

 

 

 

1,332,019

 

Ending balance

 

$

406,912

 

 

$

780,395

 

 

$

187,323

 

 

$

1,374,630

 

 

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

For the three months ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,690

 

 

$

8,517

 

 

$

3,480

 

 

$

17,687

 

Provision (recovery)

 

 

158

 

 

 

(871

)

 

 

529

 

 

 

(184

)

Charge-offs

 

 

(15

)

 

 

(166

)

 

 

(531

)

 

 

(712

)

Recoveries

 

 

112

 

 

 

186

 

 

 

132

 

 

 

430

 

Ending balance

 

$

5,945

 

 

$

7,666

 

 

$

3,610

 

 

$

17,221

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

568

 

 

$

1,541

 

 

$

707

 

 

$

2,816

 

Loans collectively evaluated for impairment

 

 

7,509

 

 

 

5,089

 

 

 

2,298

 

 

 

14,896

 

Ending balance

 

$

8,077

 

 

$

6,630

 

 

$

3,005

 

 

$

17,712

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

9,698

 

 

$

19,348

 

 

$

10,613

 

 

$

39,659

 

Loans collectively evaluated for impairment

 

 

360,054

 

 

 

755,235

 

 

 

177,645

 

 

 

1,292,934

 

Ending balance

 

$

369,752

 

 

$

774,583

 

 

$

188,258

 

 

$

1,332,593

 

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

Other loans not reviewed specifically by management are evaluated as a homogenous group of loans (generally single-family residential mortgage loans and all consumer credits except marine loans) using a loss factor applied to the outstanding loan balance to determine the level of reserve required. This loss factor consists of two components, a quantitative and a qualitative component. The quantitative component is based on a historical analysis of all charged-off loans, net of recoveries. In determining the qualitative factors, consideration is given to such attributes as lending policies, economic conditions, nature and volume of the portfolio, management, loan quality trend, loan review, collateral value, concentrations, economic cycles and other external factors.  As of March 31, 2016, the Company evaluated 15 quarters of net charge-off history and applied this information to the current period.  This component is combined with the qualitative component to arrive at the loss factor, which is applied to the outstanding balance of homogenous loans.

 

The following table presents loans individually evaluated for impairment by class of loans as of and for three months ended March 31, 2016:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

97

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

1,042

 

 

 

212

 

 

 

 

 

 

259

 

 

 

1

 

 

 

1

 

Land

 

 

3,922

 

 

 

384

 

 

 

 

 

 

384

 

 

 

 

 

 

 

Construction

 

 

3,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

3,860

 

 

 

3,700

 

 

 

 

 

 

3,700

 

 

 

 

 

 

 

Unsecured

 

 

1,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

13,638

 

 

 

4,296

 

 

 

 

 

 

4,343

 

 

 

1

 

 

 

1

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

7,875

 

 

 

6,081

 

 

 

 

 

 

5,974

 

 

 

20

 

 

 

14

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

7,875

 

 

 

6,081

 

 

 

 

 

 

5,974

 

 

 

20

 

 

 

14

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,951

 

 

 

1,332

 

 

 

 

 

 

1,525

 

 

 

3

 

 

 

2

 

Auto

 

 

15

 

 

 

9

 

 

 

 

 

 

12

 

 

 

 

 

 

 

Marine

 

 

546

 

 

 

303

 

 

 

 

 

 

287

 

 

 

 

 

 

 

Recreational vehicle

 

 

534

 

 

 

289

 

 

 

 

 

 

184

 

 

 

1

 

 

 

1

 

Other

 

 

3

 

 

 

3

 

 

 

 

 

 

3

 

 

 

 

 

 

 

Total consumer loans

 

 

3,049

 

 

 

1,936

 

 

 

 

 

 

2,011

 

 

 

4

 

 

 

3

 

Total

 

$

24,562

 

 

$

12,313

 

 

$

 

 

$

12,328

 

 

$

25

 

 

$

18

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

11,348

 

 

 

8,924

 

 

 

936

 

 

 

6,954

 

 

 

109

 

 

 

107

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

1,054

 

 

 

960

 

 

 

93

 

 

 

642

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

12,402

 

 

 

9,884

 

 

 

1,029

 

 

 

7,596

 

 

 

109

 

 

 

107

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

12,710

 

 

 

12,710

 

 

 

1,407

 

 

 

13,096

 

 

 

189

 

 

 

136

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

12,710

 

 

 

12,710

 

 

 

1,407

 

 

 

13,096

 

 

 

189

 

 

 

136

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

6,857

 

 

 

6,857

 

 

 

497

 

 

 

7,047

 

 

 

110

 

 

 

90

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

 

159

 

 

 

159

 

 

 

3

 

 

 

161

 

 

 

2

 

 

 

2

 

Recreational vehicle

 

 

688

 

 

 

688

 

 

 

86

 

 

 

905

 

 

 

7

 

 

 

7

 

Other

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

 

Total consumer loans

 

 

7,704

 

 

 

7,704

 

 

 

586

 

 

 

8,117

 

 

 

119

 

 

 

99

 

Total

 

 

32,816

 

 

 

30,298

 

 

 

3,022

 

 

 

28,809

 

 

 

417

 

 

 

342

 

Total impaired loans

 

$

57,378

 

 

$

42,611

 

 

$

3,022

 

 

$

41,137

 

 

$

442

 

 

$

360

 

 

The following tables present loans individually evaluated for impairment by class of loans as of and for three months ended March 31, 2015:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

197

 

 

$

85

 

 

$

 

 

$

86

 

 

$

 

 

$

 

Nonresidential

 

 

4,258

 

 

 

2,450

 

 

 

 

 

 

3,880

 

 

 

1

 

 

 

1

 

Land

 

 

3,958

 

 

 

532

 

 

 

 

 

 

532

 

 

 

 

 

 

 

Construction

 

 

1,126

 

 

 

188

 

 

 

 

 

 

439

 

 

 

 

 

 

 

Secured

 

 

3,898

 

 

 

3,700

 

 

 

 

 

 

3,704

 

 

 

 

 

 

 

Unsecured

 

 

1,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

14,926

 

 

 

6,955

 

 

 

 

 

 

8,641

 

 

 

1

 

 

 

1

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,134

 

 

 

4,649

 

 

 

 

 

 

5,341

 

 

 

18

 

 

 

10

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,134

 

 

 

4,649

 

 

 

 

 

 

5,341

 

 

 

18

 

 

 

10

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2,294

 

 

 

1,679

 

 

 

 

 

 

1,739

 

 

 

9

 

 

 

6

 

Auto

 

 

40

 

 

 

32

 

 

 

 

 

 

61

 

 

 

 

 

 

 

Marine

 

 

519

 

 

 

293

 

 

 

 

 

 

189

 

 

 

2

 

 

 

2

 

Recreational vehicle

 

 

97

 

 

 

69

 

 

 

 

 

 

181

 

 

 

1

 

 

 

1

 

Other

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

Total consumer loans

 

 

2,950

 

 

 

2,073

 

 

 

 

 

 

2,173

 

 

 

12

 

 

 

9

 

Total

 

$

24,010

 

 

$

13,677

 

 

$

 

 

$

16,155

 

 

$

31

 

 

$

20

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

21

 

 

$

 

 

$

 

Nonresidential

 

 

6,550

 

 

 

6,367

 

 

 

586

 

 

 

3,644

 

 

 

37

 

 

 

37

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

2,815

 

 

 

863

 

 

 

93

 

 

 

1,338

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

324

 

 

 

3

 

 

 

324

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

9,689

 

 

 

7,554

 

 

 

682

 

 

 

5,327

 

 

 

37

 

 

 

37

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14,595

 

 

 

14,595

 

 

 

1,707

 

 

 

14,630

 

 

 

228

 

 

 

138

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14,595

 

 

 

14,595

 

 

 

1,707

 

 

 

14,630

 

 

 

228

 

 

 

138

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

9,256

 

 

 

9,256

 

 

 

687

 

 

 

9,662

 

 

 

169

 

 

 

114

 

Auto

 

 

5

 

 

 

5

 

 

 

 

 

 

7

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

716

 

 

 

716

 

 

 

117

 

 

 

737

 

 

 

13

 

 

 

6

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

9,977

 

 

 

9,977

 

 

 

804

 

 

 

10,406

 

 

 

182

 

 

 

120

 

Total

 

 

34,261

 

 

 

32,126

 

 

 

3,193

 

 

 

30,363

 

 

 

447

 

 

 

295

 

Total impaired loans

 

$

58,271

 

 

$

45,803

 

 

$

3,193

 

 

$

46,518

 

 

$

478

 

 

$

315

 

 

The following table present loans individually evaluated for impairment by class of loans as of December 31, 2015:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

165

 

 

$

 

 

$

 

Nonresidential

 

 

1,215

 

 

 

306

 

 

 

 

Land

 

 

3,922

 

 

 

384

 

 

 

 

Construction

 

 

3,593

 

 

 

 

 

 

 

Secured

 

 

3,884

 

 

 

3,700

 

 

 

 

Unsecured

 

 

1,132

 

 

 

 

 

 

 

Total commercial loans

 

 

13,911

 

 

 

4,390

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

7,607

 

 

 

5,866

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

7,607

 

 

 

5,866

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2,245

 

 

 

1,718

 

 

 

 

Auto

 

 

20

 

 

 

14

 

 

 

 

Marine

 

 

496

 

 

 

271

 

 

 

 

Recreational vehicle

 

 

121

 

 

 

78

 

 

 

 

Other

 

 

3

 

 

 

3

 

 

 

 

Total consumer loans

 

 

2,885

 

 

 

2,084

 

 

 

 

Total

 

$

24,403

 

 

$

12,340

 

 

$

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

5,164

 

 

 

4,984

 

 

 

565

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

324

 

 

 

3

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

5,488

 

 

 

5,308

 

 

 

568

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

13,482

 

 

 

13,482

 

 

 

1,541

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

13,482

 

 

 

13,482

 

 

 

1,541

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

7,236

 

 

 

7,236

 

 

 

522

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

163

 

 

 

163

 

 

 

3

 

Recreational vehicle

 

 

1,122

 

 

 

1,122

 

 

 

181

 

Other

 

 

8

 

 

 

8

 

 

 

1

 

Total consumer loans

 

 

8,529

 

 

 

8,529

 

 

 

707

 

Total

 

 

27,499

 

 

 

27,319

 

 

 

2,816

 

Total impaired loans

 

$

51,902

 

 

$

39,659

 

 

$

2,816

 

 

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.

 

Within secured and nonresidential impaired loans, there are two related credits with a total principal balance outstanding of $7.0 million.  The source of repayment for the loan resides in funds held in escrow by a court that has administered foreclosure and receivership proceedings surrounding the loan.  The loan has been subject to protracted litigation and a reserve of $546,000 was placed on one of the loans during 2015.  

 

Home Savings reclassifies a collateralized mortgage loan and consumer loans secured by real estate to real estate owned and other repossessed assets once it has either obtained legal title to the real estate collateral or the borrower voluntarily conveys all interest in the real property to the Bank to satisfy the loan through a deed in lieu of foreclosure or similar legal agreement.  The table below presents loans that are in the process of foreclosure at March 31, 2016 and December 31, 2015, but legal title, deed in lieu of foreclosure or similar legal agreement to the property has not yet been obtained:

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Mortgage loans in process of foreclosure

 

$

2,690

 

 

$

2,360

 

 

$

1,294

 

 

$

1,162

 

Consumer loans in process of foreclosure

 

 

1,036

 

 

 

799

 

 

 

845

 

 

 

643

 

 

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

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

As of March 31, 2016

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

Nonresidential

 

 

7,557

 

 

 

 

Land

 

 

384

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

4,652

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

12,593

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

5,312

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

5,312

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,635

 

 

 

 

Auto

 

 

28

 

 

 

 

Marine

 

 

249

 

 

 

 

Recreational vehicle

 

 

285

 

 

 

 

Other

 

 

3

 

 

 

 

Total consumer loans

 

 

2,200

 

 

 

 

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

 

$

20,105

 

 

$

 

 

The following table presents the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of December 31, 2015:

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

As of December 31, 2015

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

Nonresidential

 

 

3,599

 

 

 

 

Land

 

 

384

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

4,016

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

7,999

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,181

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,181

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,804

 

 

 

 

Auto

 

 

23

 

 

 

 

Marine

 

 

218

 

 

 

 

Recreational vehicle

 

 

511

 

 

 

 

Other

 

 

11

 

 

 

 

Total consumer loans

 

 

2,567

 

 

 

 

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

 

$

16,747

 

 

$

 

 

The following table presents an age analysis of past-due loans, segregated by class of loans as of March 31, 2016:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

80,581

 

 

$

80,581

 

Nonresidential

 

 

29

 

 

 

9

 

 

 

3,504

 

 

 

3,542

 

 

 

180,737

 

 

 

184,279

 

Land

 

 

 

 

 

 

 

 

384

 

 

 

384

 

 

 

8,554

 

 

 

8,938

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,858

 

 

 

49,858

 

Secured

 

 

 

 

 

 

 

 

4,652

 

 

 

4,652

 

 

 

74,422

 

 

 

79,074

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,182

 

 

 

4,182

 

Total commercial loans

 

 

29

 

 

 

9

 

 

 

8,540

 

 

 

8,578

 

 

 

398,334

 

 

 

406,912

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

2,346

 

 

 

1,449

 

 

 

5,069

 

 

 

8,864

 

 

 

732,537

 

 

 

741,401

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,994

 

 

 

38,994

 

Total residential mortgage loans

 

 

2,346

 

 

 

1,449

 

 

 

5,069

 

 

 

8,864

 

 

 

771,531

 

 

 

780,395

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

511

 

 

 

380

 

 

 

1,631

 

 

 

2,522

 

 

 

156,411

 

 

 

158,933

 

Automobile

 

 

3

 

 

 

 

 

 

26

 

 

 

29

 

 

 

13,723

 

 

 

13,752

 

Marine

 

 

163

 

 

 

 

 

 

109

 

 

 

272

 

 

 

2,331

 

 

 

2,603

 

Recreational vehicle

 

 

115

 

 

 

5

 

 

 

285

 

 

 

405

 

 

 

9,272

 

 

 

9,677

 

Other

 

 

3

 

 

 

4

 

 

 

3

 

 

 

10

 

 

 

2,348

 

 

 

2,358

 

Total consumer loans

 

 

795

 

 

 

389

 

 

 

2,054

 

 

 

3,238

 

 

 

184,085

 

 

 

187,323

 

Total loans

 

$

3,170

 

 

$

1,847

 

 

$

15,663

 

 

$

20,680

 

 

$

1,353,950

 

 

$

1,374,630

 

 

The following table presents an age analysis of past-due loans, segregated by class of loans as of December 31, 2015:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

80,170

 

 

$

80,170

 

Nonresidential

 

 

 

 

 

 

 

 

3,558

 

 

 

3,558

 

 

 

171,898

 

 

 

175,456

 

Land

 

 

 

 

 

 

 

 

384

 

 

 

384

 

 

 

8,917

 

 

 

9,301

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,812

 

 

 

38,812

 

Secured

 

 

488

 

 

 

 

 

 

4,016

 

 

 

4,504

 

 

 

58,678

 

 

 

63,182

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,831

 

 

 

2,831

 

Total commercial loans

 

 

488

 

 

 

 

 

 

7,958

 

 

 

8,446

 

 

 

361,306

 

 

 

369,752

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3,843

 

 

 

635

 

 

 

5,901

 

 

 

10,379

 

 

 

723,306

 

 

 

733,685

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,898

 

 

 

40,898

 

Total residential mortgage loans

 

 

3,843

 

 

 

635

 

 

 

5,901

 

 

 

10,379

 

 

 

764,204

 

 

 

774,583

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

961

 

 

 

268

 

 

 

1,788

 

 

 

3,017

 

 

 

158,321

 

 

 

161,338

 

Automobile

 

 

5

 

 

 

 

 

 

10

 

 

 

15

 

 

 

11,333

 

 

 

11,348

 

Marine

 

 

 

 

 

51

 

 

 

117

 

 

 

168

 

 

 

2,531

 

 

 

2,699

 

Recreational vehicle

 

 

71

 

 

 

 

 

 

494

 

 

 

565

 

 

 

10,091

 

 

 

10,656

 

Other

 

 

15

 

 

 

1

 

 

 

11

 

 

 

27

 

 

 

2,190

 

 

 

2,217

 

Total consumer loans

 

 

1,052

 

 

 

320

 

 

 

2,420

 

 

 

3,792

 

 

 

184,466

 

 

 

188,258

 

Total loans

 

$

5,383

 

 

$

955

 

 

$

16,279

 

 

$

22,617

 

 

$

1,309,976

 

 

$

1,332,593

 

 

As of March 31, 2016 and December 31, 2015, the Company has a recorded investment in troubled debt restructurings of $25.5 million and $26.3 million, respectively.  The Company has allocated $2.0 million and $2.3 million of specific allowance for those loans at March 31, 2016 and December 31, 2015, respectively.  The Company has committed to lend additional amounts totaling up to $23,000 and $42,000 at March 31, 2016 and December 31, 2015, respectively.  

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2016:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

1

 

 

 

88

 

 

 

88

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

1

 

 

 

88

 

 

 

88

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

219

 

 

 

237

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

219

 

 

 

237

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1

 

 

 

20

 

 

 

20

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

1

 

 

 

20

 

 

 

20

 

Total restructured loans

 

 

4

 

 

$

327

 

 

$

345

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $5,000 and resulted in $30,000 in charge-offs during the three months ended March 31, 2016.

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2015:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

5

 

 

 

441

 

 

 

454

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

5

 

 

 

441

 

 

 

454

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2

 

 

 

354

 

 

 

354

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

2

 

 

 

354

 

 

 

354

 

Total restructured loans

 

 

7

 

 

$

795

 

 

$

808

 

 

 

The troubled debt restructurings described above increased the allowance for loan losses by $58,000, and resulted in no chargeoffs during the three months ended March 31, 2015.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve month cycle following the modification during the period ended March 31, 2016:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

25

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

25

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

 

 

 

 

Total restructured loans

 

 

2

 

 

$

25

 

 

The troubled debt restructurings that subsequently defaulted described above resulted in $3,000 in charge-offs during the three months ended March 31, 2016, and had no effect on the provision for loan losses.

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve month cycle following the modification during the period ended March 31, 2015:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

217

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

217

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

1

 

 

 

15

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

1

 

 

 

15

 

Total restructured loans

 

 

3

 

 

$

232

 

 

The troubled debt restructurings that subsequently defaulted described above resulted in no charge-offs during the three months ended March 31, 2015, and had no effect on the provision for loan losses.

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

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

Credit Quality Indicators:

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

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

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

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

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

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

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

As of March 31, 2016 and December 31, 2015, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Loans

March 31, 2016

(Dollars in thousands)

 

 

 

 

Unclassified

 

 

Classified

 

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

$

76,001

 

 

$

3,685

 

 

$

895

 

 

$

 

 

$

 

 

$

895

 

 

$

80,581

 

Nonresidential

 

 

 

164,085

 

 

 

2,416

 

 

 

17,778

 

 

 

 

 

 

 

 

 

17,778

 

 

 

184,279

 

Land

 

 

 

8,554

 

 

 

 

 

 

384

 

 

 

 

 

 

 

 

 

384

 

 

 

8,938

 

Construction

 

 

 

49,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,858

 

Secured

 

 

 

68,611

 

 

 

22

 

 

 

10,441

 

 

 

 

 

 

 

 

 

10,441

 

 

 

79,074

 

Unsecured

 

 

 

4,081

 

 

 

 

 

 

101

 

 

 

 

 

 

 

 

 

101

 

 

 

4,182

 

Total commercial loans

 

 

 

371,190

 

 

 

6,123

 

 

 

29,599

 

 

 

 

 

 

 

 

 

29,599

 

 

 

406,912

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

 

735,464

 

 

 

107

 

 

 

5,830

 

 

 

 

 

 

 

 

 

5,830

 

 

 

741,401

 

Construction

 

 

 

38,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,994

 

Total residential mortgage loans

 

 

 

774,458

 

 

 

107

 

 

 

5,830

 

 

 

 

 

 

 

 

 

5,830

 

 

 

780,395

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

157,121

 

 

 

 

 

 

1,812

 

 

 

 

 

 

 

 

 

1,812

 

 

 

158,933

 

Auto

 

 

 

13,719

 

 

 

2

 

 

 

31

 

 

 

 

 

 

 

 

 

31

 

 

 

13,752

 

Marine

 

 

 

2,300

 

 

 

 

 

 

303

 

 

 

 

 

 

 

 

 

303

 

 

 

2,603

 

Recreational vehicle

 

 

 

9,385

 

 

 

 

 

 

292

 

 

 

 

 

 

 

 

 

292

 

 

 

9,677

 

Other

 

 

 

2,355

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

3

 

 

 

2,358

 

Total consumer loans

 

 

 

184,880

 

 

 

2

 

 

 

2,441

 

 

 

 

 

 

 

 

 

2,441

 

 

 

187,323

 

Total loans

 

 

$

1,330,528

 

 

$

6,232

 

 

$

37,870

 

 

$

 

 

$

 

 

$

37,870

 

 

$

1,374,630

 

 

Loans

December 31, 2015

(Dollars in thousands)

 

 

 

Unclassified

 

 

Classified

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

75,535

 

 

$

3,727

 

 

$

908

 

 

$

 

 

$

 

 

$

908

 

 

$

80,170

 

Nonresidential

 

 

151,415

 

 

 

4,121

 

 

 

19,920

 

 

 

 

 

 

 

 

 

19,920

 

 

 

175,456

 

Land

 

 

8,917

 

 

 

 

 

 

384

 

 

 

 

 

 

 

 

 

384

 

 

 

9,301

 

Construction

 

 

38,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,812

 

Secured

 

 

53,801

 

 

 

3,037

 

 

 

6,344

 

 

 

 

 

 

 

 

 

6,344

 

 

 

63,182

 

Unsecured

 

 

2,728

 

 

 

 

 

 

103

 

 

 

 

 

 

 

 

 

103

 

 

 

2,831

 

Total commercial loans

 

 

331,208

 

 

 

10,885

 

 

 

27,659

 

 

 

 

 

 

 

 

 

27,659

 

 

 

369,752

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

726,922

 

 

 

111

 

 

 

6,652

 

 

 

 

 

 

 

 

 

6,652

 

 

 

733,685

 

Construction

 

 

40,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,898

 

Total residential mortgage loans

 

 

767,820

 

 

 

111

 

 

 

6,652

 

 

 

 

 

 

 

 

 

6,652

 

 

 

774,583

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

159,371

 

 

 

 

 

 

1,967

 

 

 

 

 

 

 

 

 

1,967

 

 

 

161,338

 

Auto

 

 

11,304

 

 

 

2

 

 

 

42

 

 

 

 

 

 

 

 

 

42

 

 

 

11,348

 

Marine

 

 

2,428

 

 

 

 

 

 

271

 

 

 

 

 

 

 

 

 

271

 

 

 

2,699

 

Recreational vehicle

 

 

10,157

 

 

 

 

 

 

499

 

 

 

 

 

 

 

 

 

499

 

 

 

10,656

 

Other

 

 

2,206

 

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

11

 

 

 

2,217

 

Total consumer loans

 

 

185,466

 

 

 

2

 

 

 

2,790

 

 

 

 

 

 

 

 

 

2,790

 

 

 

188,258

 

Total loans

 

$

1,284,494

 

 

$

10,998

 

 

$

37,101

 

 

$

 

 

$

 

 

$

37,101

 

 

$

1,332,593