UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2013
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 No. 1-34155
First Savings Financial Group, Inc.
(Exact name of registrant as specified in its charter)
Indiana | 37-1567871 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification Number) | |
501 East Lewis & Clark Parkway, Indiana 47129
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code 1-812-283-0724 |
Not applicable |
(Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 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 ¨ |
Non-accelerated Filer ¨ | Smaller Reporting Company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares outstanding of the registrant’s common stock as of July 31, 2013 was 2,313,237.
FIRST SAVINGS FINANCIAL GROUP, INC.
INDEX
Page | ||
Part I | Financial Information | |
Item 1. Financial Statements | ||
Consolidated Balance Sheets as of June 30, 2013 and September 30, 2012 (unaudited) | 3 | |
Consolidated Statements of Income for the three months and nine months ended June 30, 2013 and 2012 (unaudited) | 4 | |
Consolidated Statements of Comprehensive Income (Loss) for the three months and nine months ended June 30, 2013 and 2012 (unaudited) | 5 | |
Consolidated Statements of Changes in Stockholders’ Equity for the nine months ended June 30, 2013 and 2012 (unaudited) | 6 | |
Consolidated Statements of Cash Flows for the nine months ended June 30, 2013 and 2012 (unaudited) | 7 | |
Notes to Consolidated Financial Statements (unaudited) | 8-43 | |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 44-56 | |
Item 3. Quantitative and Qualitative Disclosures About Market Risk | 57-59 | |
Item 4. Controls and Procedures | 60 | |
Part II | Other Information | |
Item 1. Legal Proceedings | 61 | |
Item 1A. Risk Factors | 61 | |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds | 62 | |
Item 3. Defaults Upon Senior Securities | 62 | |
Item 4. Mine Safety Disclosures | 62 | |
Item 5. Other Information | 63 | |
Item 6. Exhibits | 63 | |
Signatures | 64 |
-2- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
June 30, | September 30, | |||||||
(In thousands, except share and per share data) | 2013 | 2012 | ||||||
ASSETS | ||||||||
Cash and due from banks | $ | 7,903 | $ | 27,569 | ||||
Interest-bearing deposits with banks | 13,212 | 11,222 | ||||||
Total cash and cash equivalents | 21,115 | 38,791 | ||||||
Trading account securities, at fair value | 2,277 | 3,562 | ||||||
Securities available for sale, at fair value | 165,051 | 152,543 | ||||||
Securities held to maturity | 6,772 | 7,848 | ||||||
Loans held for sale | 233 | 643 | ||||||
Loans, net | 404,482 | 389,067 | ||||||
Federal Home Loan Bank stock, at cost | 5,400 | 5,400 | ||||||
Real estate development and construction | 7,228 | 4,538 | ||||||
Premises and equipment | 11,324 | 10,907 | ||||||
Foreclosed real estate | 671 | 1,481 | ||||||
Accrued interest receivable: | ||||||||
Loans | 1,276 | 1,358 | ||||||
Securities | 1,432 | 1,054 | ||||||
Cash surrender value of life insurance | 12,834 | 8,548 | ||||||
Goodwill | 7,936 | 7,936 | ||||||
Core deposit intangibles | 2,155 | 2,413 | ||||||
Other assets | 2,834 | 2,824 | ||||||
Total Assets | $ | 653,020 | $ | 638,913 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Noninterest-bearing | $ | 51,908 | $ | 50,502 | ||||
Interest-bearing | 432,475 | 443,732 | ||||||
Total deposits | 484,383 | 494,234 | ||||||
Repurchase agreements | 1,334 | 1,329 | ||||||
Borrowings from Federal Home Loan Bank | 76,365 | 53,062 | ||||||
Other long-term debt | 4,962 | 2,132 | ||||||
Accrued interest payable | 186 | 236 | ||||||
Advance payments by borrowers for taxes and insurance | 464 | 622 | ||||||
Accrued expenses and other liabilities | 3,299 | 4,372 | ||||||
Total Liabilities | 570,993 | 555,987 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock of $.01 par value per share Authorized 982,880 shares; none issued | - | - | ||||||
Senior Non-Cumulative Perpetual Preferred Stock, Series A, $.01 par value; Authorized 17,120 shares; issued 17,120 shares; aggregate liquidation preference of $17,120 | - | - | ||||||
Common stock of $.01 par value per share | ||||||||
Authorized 20,000,000 shares; issued 2,542,042 shares; outstanding 2,313,237 and 2,329,681 shares in 2013 and 2012, respectively | 25 | 25 | ||||||
Additional paid-in capital - preferred | 17,120 | 17,120 | ||||||
Additional paid-in capital - common | 25,375 | 24,901 | ||||||
Retained earnings - substantially restricted | 41,775 | 39,917 | ||||||
Accumulated other comprehensive income | 2,220 | 5,609 | ||||||
Unearned ESOP shares | (903 | ) | (1,198 | ) | ||||
Unearned stock compensation | (488 | ) | (682 | ) | ||||
Less treasury stock, at cost - 228,805 shares (212,361 shares at September 30, 2012) | (3,097 | ) | (2,766 | ) | ||||
Total Stockholders' Equity | 82,027 | 82,926 | ||||||
Total Liabilities and Stockholders' Equity | $ | 653,020 | $ | 638,913 |
See notes to consolidated financial statements.
-3- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands, except share and per share data) | 2013 | 2012 | 2013 | 2012 | ||||||||||||
INTEREST INCOME | ||||||||||||||||
Loans, including fees | $ | 5,183 | $ | 5,083 | $ | 15,942 | $ | 15,217 | ||||||||
Securities: | ||||||||||||||||
Taxable | 1,081 | 1,117 | 3,180 | 2,919 | ||||||||||||
Tax-exempt | 367 | 317 | 1,156 | 862 | ||||||||||||
Dividend income | 48 | 38 | 151 | 110 | ||||||||||||
Interest-bearing deposits with banks | 10 | 4 | 21 | 10 | ||||||||||||
Total interest income | 6,689 | 6,559 | 20,450 | 19,118 | ||||||||||||
INTEREST EXPENSE | ||||||||||||||||
Deposits | 642 | 817 | 2,172 | 2,584 | ||||||||||||
Repurchase agreements | 2 | 2 | 5 | 64 | ||||||||||||
Borrowings from Federal Home Loan Bank | 255 | 305 | 814 | 841 | ||||||||||||
Loans payable | 10 | - | 23 | - | ||||||||||||
Total interest expense | 909 | 1,124 | 3,014 | 3,489 | ||||||||||||
Net interest income | 5,780 | 5,435 | 17,436 | 15,629 | ||||||||||||
Provision for loan losses | 560 | 308 | 1,562 | 897 | ||||||||||||
Net interest income after provision for loan losses | 5,220 | 5,127 | 15,874 | 14,732 | ||||||||||||
NONINTEREST INCOME | ||||||||||||||||
Service charges on deposit accounts | 304 | 289 | 921 | 864 | ||||||||||||
Net gain on sales of available for sale securities | - | 18 | 1 | 18 | ||||||||||||
Net gain (loss) on trading account securities | (30 | ) | 31 | 201 | 31 | |||||||||||
Unrealized gain (loss) on derivative contract | 7 | (13 | ) | 6 | (33 | ) | ||||||||||
Net gain on sales of loans | 235 | 41 | 414 | 114 | ||||||||||||
Increase in cash surrender value of life insurance | 98 | 72 | 289 | 221 | ||||||||||||
Gain on life insurance | - | 321 | - | 321 | ||||||||||||
Commission income | 77 | 67 | 225 | 202 | ||||||||||||
Real estate lease income | 86 | - | 190 | - | ||||||||||||
Other income | 258 | 219 | 713 | 633 | ||||||||||||
Total noninterest income | 1,035 | 1,045 | 2,960 | 2,371 | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||
Compensation and benefits | 2,515 | 2,326 | 7,825 | 6,593 | ||||||||||||
Occupancy and equipment | 651 | 468 | 1,648 | 1,403 | ||||||||||||
Data processing | 262 | 452 | 887 | 1,074 | ||||||||||||
Advertising | 96 | 122 | 312 | 481 | ||||||||||||
Professional fees | 163 | 301 | 650 | 711 | ||||||||||||
FDIC insurance premiums | 133 | 83 | 366 | 266 | ||||||||||||
Net loss on foreclosed real estate | 76 | 96 | 173 | 206 | ||||||||||||
Other operating expenses | 777 | 721 | 2,408 | 2,202 | ||||||||||||
Total noninterest expense | 4,673 | 4,569 | 14,269 | 12,936 | ||||||||||||
Income before income taxes | 1,582 | 1,603 | 4,565 | 4,167 | ||||||||||||
Income tax expense | 441 | 331 | 1,238 | 1,021 | ||||||||||||
Net Income | $ | 1,141 | $ | 1,272 | $ | 3,327 | $ | 3,146 | ||||||||
Preferred stock dividends declared | 43 | 43 | 129 | 128 | ||||||||||||
Net Income Available to Common Shareholders | $ | 1,098 | $ | 1,229 | $ | 3,198 | $ | 3,018 | ||||||||
Net income per common share: | ||||||||||||||||
Basic | $ | 0.51 | $ | 0.57 | $ | 1.48 | $ | 1.40 | ||||||||
Diluted | $ | 0.48 | $ | 0.55 | $ | 1.41 | $ | 1.36 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 2,173,914 | 2,167,488 | 2,164,281 | 2,159,515 | ||||||||||||
Diluted | 2,277,824 | 2,237,130 | 2,261,821 | 2,223,922 | ||||||||||||
Dividends per common share | $ | 0.10 | $ | - | $ | 0.60 | $ | - |
See notes to consolidated financial statements.
-4- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Net Income | $ | 1,141 | $ | 1,272 | $ | 3,327 | $ | 3,146 | ||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX | ||||||||||||||||
Unrealized gains (losses) on securities available for sale: | ||||||||||||||||
Unrealized holding gains (losses) arising during the period | (4,900 | ) | 1,109 | (5,135 | ) | 1,598 | ||||||||||
Income tax (expense) benefit | 1,666 | (377 | ) | 1,746 | (543 | ) | ||||||||||
Net of tax amount | (3,234 | ) | 732 | (3,389 | ) | 1,055 | ||||||||||
Less: reclassification adjustment for realized gains included in net income | - | (18 | ) | (1 | ) | (18 | ) | |||||||||
Income tax expense | - | 6 | 1 | 6 | ||||||||||||
Net of tax amount | - | (12 | ) | - | (12 | ) | ||||||||||
Other Comprehensive Income (Loss) | (3,234 | ) | 720 | (3,389 | ) | 1,043 | ||||||||||
Comprehensive Income (Loss) | $ | (2,093 | ) | $ | 1,992 | $ | (62 | ) | $ | 4,189 |
See notes to consolidated financial statements.
-5- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Unaudited)
Accumulated | Unearned | |||||||||||||||||||||||||||||||
Other | Stock | |||||||||||||||||||||||||||||||
Preferred | Common | Additional | Retained | Comprehensive | Compensation | Treasury | ||||||||||||||||||||||||||
(In thousands, except share and per share data) | Stock | Stock | Paid-in Capital | Earnings | Income | and ESOP | Stock | Total | ||||||||||||||||||||||||
Balances at October 1, 2011 | $ | - | $ | 25 | $ | 41,729 | $ | 35,801 | $ | 3,354 | $ | (2,285 | ) | $ | (2,023 | ) | 76,601 | |||||||||||||||
Net income | - | - | - | 3,146 | - | - | - | 3,146 | ||||||||||||||||||||||||
Other comprehensive income | - | - | - | - | 1,043 | - | - | 1,043 | ||||||||||||||||||||||||
Preferred stock dividends | - | - | - | (128 | ) | - | - | - | (128 | ) | ||||||||||||||||||||||
Stock compensation expense | - | - | 147 | - | - | 195 | - | 342 | ||||||||||||||||||||||||
Shares released by ESOP trust | - | - | 77 | - | - | 108 | - | 185 | ||||||||||||||||||||||||
Purchase of 10,128 treasury shares | - | - | - | - | - | - | (172 | ) | (172 | ) | ||||||||||||||||||||||
Balances at June 30, 2012 | $ | - | $ | 25 | $ | 41,953 | $ | 38,819 | $ | 4,397 | $ | (1,982 | ) | $ | (2,195 | ) | $ | 81,017 | ||||||||||||||
Balances at October 1, 2012 | $ | - | $ | 25 | $ | 42,021 | $ | 39,917 | $ | 5,609 | $ | (1,880 | ) | $ | (2,766 | ) | $ | 82,926 | ||||||||||||||
Net income | - | - | - | 3,327 | - | - | - | 3,327 | ||||||||||||||||||||||||
Other comprehensive loss | - | - | - | - | (3,389 | ) | - | - | (3,389 | ) | ||||||||||||||||||||||
Preferred stock dividends | - | - | - | (129 | ) | - | - | - | (129 | ) | ||||||||||||||||||||||
Common stock dividends ($0.60 per share) | - | - | - | (1,393 | ) | - | - | - | (1,393 | ) | ||||||||||||||||||||||
Stock compensation expense | - | - | 184 | - | - | 195 | - | 379 | ||||||||||||||||||||||||
Shares released by ESOP trust | - | - | 290 | 53 | - | 294 | - | 637 | ||||||||||||||||||||||||
Purchase of 16,444 treasury shares | - | - | - | - | - | - | (331 | ) | (331 | ) | ||||||||||||||||||||||
Balances at June 30, 2013 | $ | - | $ | 25 | $ | 42,495 | $ | 41,775 | $ | 2,220 | $ | (1,391 | ) | $ | (3,097 | ) | $ | 82,027 |
See notes to consolidated financial statements.
-6- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Nine Months Ended | ||||||||
June 30, | ||||||||
(In thousands) | 2013 | 2012 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 3,327 | $ | 3,146 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 1,562 | 897 | ||||||
Depreciation and amortization | 861 | 740 | ||||||
Amortization of premiums and accretion of discounts on securities, net | 484 | 256 | ||||||
(Increase) decrease in trading account securities | 1,285 | (2,131 | ) | |||||
Loans originated for sale | (12,168 | ) | (5,231 | ) | ||||
Proceeds on sales of loans | 12,992 | 5,253 | ||||||
Net gain on sales of loans | (414 | ) | (114 | ) | ||||
Net realized and unrealized loss on foreclosed real estate | 11 | 83 | ||||||
Net gain on sales of available for sale securities | (1 | ) | (18 | ) | ||||
Unrealized (gain) loss on derivative contract | (6 | ) | 33 | |||||
Gain on life insurance | - | (321 | ) | |||||
Increase in cash surrender value of life insurance | (289 | ) | (221 | ) | ||||
Deferred income taxes | 11 | 17 | ||||||
ESOP and stock compensation expense | 870 | 494 | ||||||
Increase in accrued interest receivable | (296 | ) | (436 | ) | ||||
Decrease in accrued interest payable | (50 | ) | (151 | ) | ||||
Change in other assets and liabilities, net | 138 | 1,072 | ||||||
Net Cash Provided By Operating Activities | 8,317 | 3,368 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchase of securities available for sale | (45,882 | ) | (69,555 | ) | ||||
Proceeds from sales of securities available for sale | 801 | 518 | ||||||
Proceeds from maturities of securities available for sale | 12,133 | 9,118 | ||||||
Proceeds from maturities of securities held to maturity | 568 | 360 | ||||||
Principal collected on securities | 15,215 | 16,912 | ||||||
Net increase in loans | (17,066 | ) | (12,276 | ) | ||||
Purchase of Federal Home Loan Bank stock | - | (1,000 | ) | |||||
Investment in cash surrender value of life insurance | (4,000 | ) | - | |||||
Proceeds from life insurance | 606 | - | ||||||
Proceeds from sale of foreclosed real estate | 835 | 160 | ||||||
Investment in real estate development and construction | (2,713 | ) | (4,112 | ) | ||||
Purchase of premises and equipment | (997 | ) | (321 | ) | ||||
Net Cash Used In Investing Activities | (40,500 | ) | (60,196 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Net increase (decrease) in deposits | (9,851 | ) | 15,373 | |||||
Net increase (decrease) in repurchase agreements | 5 | (15,076 | ) | |||||
Increase in Federal Home Loan Bank line of credit | 11,359 | 4,963 | ||||||
Proceeds from Federal Home Loan Bank advances | 55,000 | 100,000 | ||||||
Repayment of Federal Home Loan Bank advances | (43,056 | ) | (60,056 | ) | ||||
Proceeds from other long-term debt | 2,830 | - | ||||||
Net increase (decrease) in advance payments by borrowers for taxes and insurance | (158 | ) | 76 | |||||
Purchase of treasury stock | (331 | ) | (172 | ) | ||||
Dividends paid on preferred stock | (129 | ) | (201 | ) | ||||
Dividends paid on common stock | (1,162 | ) | - | |||||
Net Cash Provided By Financing Activities | 14,507 | 44,907 | ||||||
Net Decrease in Cash and Cash Equivalents | (17,676 | ) | (11,921 | ) | ||||
Cash and cash equivalents at beginning of period | 38,791 | 27,203 | ||||||
Cash and Cash Equivalents at End of Period | $ | 21,115 | $ | 15,282 |
See notes to consolidated financial statements.
-7- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | Presentation of Interim Information |
First Savings Financial Group, Inc. (the “Company”) is the savings and loan holding company of First Savings Bank, F.S.B. (the “Bank”), a wholly-owned subsidiary. The Bank is a federally-chartered savings bank which provides a variety of banking services to individuals and business customers through fourteen locations in southern Indiana. The Bank attracts deposits primarily from the general public and uses those funds, along with other borrowings, primarily to originate residential mortgage, commercial mortgage, construction, commercial business and consumer loans, and to a lesser extent, to invest in mortgage-backed securities and other securities.
The Bank has three-wholly owned subsidiaries: First Savings Investments, Inc., a Nevada corporation that manages a securities portfolio, FFCC, Inc., which is an Indiana corporation that participates in commercial real estate development and leasing, and Southern Indiana Financial Corporation, which is currently inactive.
In the opinion of management, the unaudited consolidated financial statements include all adjustments considered necessary to present fairly the financial position as of June 30, 2013, the results of operations for the three- and nine-month periods ended June 30, 2013 and 2012, and the cash flows for the nine-month periods ended June 30, 2013 and 2012. All of these adjustments are of a normal, recurring nature. Such adjustments are the only adjustments included in the unaudited consolidated financial statements. Interim results are not necessarily indicative of results for a full year.
The accompanying unaudited consolidated financial statements and notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial statements, conform to general practices within the banking industry and are presented as permitted by the instructions to Form 10-Q. Accordingly, they do not contain certain information included in the Company’s audited consolidated financial statements and related notes for the year ended September 30, 2012 included in the Company’s Annual Report on Form 10-K.
The unaudited consolidated financial statements include the accounts of the Company and its subsidiaries. All material intercompany balances and transactions have been eliminated in consolidation. Certain prior period amounts have been reclassified to conform with the current period presentation.
-8- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
2. | Acquisition of Branches |
On July 6, 2012, the Company acquired the Indiana branch offices of Elizabethtown, Kentucky-based First Federal Savings Bank of Elizabethtown, Inc. (“First Federal”), pursuant to an Agreement to Purchase Assets and Assume Liabilities dated February 8, 2012 (the “Agreement”). Pursuant to the terms of the Agreement, the Company assumed certain deposit and other liabilities and purchased certain performing loans, real estate and other assets associated with the four First Federal banking offices. The transaction was accounted for using the purchase method of accounting.
The offices are located in Corydon, Elizabeth, Georgetown and Lanesville, Indiana. The Company has consolidated the operations of the acquired Corydon and Georgetown offices with its existing Corydon and Georgetown offices because of their close proximities. The acquisition expanded the Company’s presence in Harrison and Floyd Counties, Indiana, and the Company expects to benefit from growth in this market area as well as from expansion of the banking services provided to the existing customers of First Federal.
3. | Investment Securities |
Agency bonds and notes, agency mortgage-backed securities and agency collateralized mortgage obligations (“CMO”) include securities issued by the Government National Mortgage Association (“GNMA”), a U.S. government agency, and the Federal National Mortgage Association (“FNMA”), the Federal Home Loan Mortgage Corporation (“FHLMC”) and the Federal Home Loan Bank (“FHLB”), which are U.S. government-sponsored enterprises. The Company also holds a pass-through asset-backed security guaranteed by the Small Business Administration (“SBA”) representing participating interests in pools of long-term debentures issued by state and local development companies certified by the SBA. Privately-issued CMO and asset-backed securities (“ABS”) are complex securities issued by non-government special-purpose entities that are collateralized by residential mortgage loans and residential home equity loans.
Investment securities have been classified according to management’s intent.
Trading Account Securities
On May 31, 2012, the Company invested in a managed brokerage account that invests in small and medium lot, investment grade municipal bonds. The brokerage account is managed by an investment advisory firm registered with the U.S. Securities and Exchange Commission. At June 30, 2013 and September 30, 2012, trading account securities recorded at fair value totaled $2.3 million and $3.6 million, respectively, comprised of investment grade municipal bonds. During the nine-months ended June 30, 2013, the Company reported net gains on trading account securities of $201,000, including net realized gains on the sale of securities of $242,000, partially offset by net unrealized losses on securities still held as of the balance sheet date of $41,000. During the three months ended June 30, 2013 the Company reported net losses on trading account securities of $30,000, including net realized losses on the sale of securities of $3,000 and net unrealized losses on securities still held as of the balance sheet date of $27,000. During the three and six months ended June 30, 2012 the Company reported net gains on trading account securities of $31,000, including net realized gains on the sale of securities of $22,000 and net unrealized gains on securities still held as of the balance sheet date of $9,000.
-9- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Securities Available for Sale and Held to Maturity
The amortized cost of securities available for sale and held to maturity and their approximate fair values are as follows:
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: | ||||||||||||||||
Securities available for sale: | ||||||||||||||||
Agency bonds and notes | $ | 15,885 | $ | 13 | $ | 553 | $ | 15,345 | ||||||||
Agency mortgage-backed | 42,831 | 346 | 329 | 42,848 | ||||||||||||
Agency CMO | 24,730 | 195 | 295 | 24,630 | ||||||||||||
Privately-issued CMO | 4,020 | 682 | - | 4,702 | ||||||||||||
Privately-issued ABS | 5,894 | 2,229 | 1 | 8,122 | ||||||||||||
SBA certificates | 2,146 | 16 | - | 2,162 | ||||||||||||
Municipal obligations | 65,849 | 2,572 | 1,270 | 67,151 | ||||||||||||
Subtotal – debt securities | 161,355 | 6,053 | 2,448 | 164,960 | ||||||||||||
Equity securities | - | 91 | - | 91 | ||||||||||||
Total securities available for sale | $ | 161,355 | $ | 6,144 | $ | 2,448 | $ | 165,051 | ||||||||
Securities held to maturity: | ||||||||||||||||
Agency mortgage-backed | $ | 873 | $ | 63 | $ | - | $ | 936 | ||||||||
Municipal obligations | 5,899 | 6 | 46 | 5,859 | ||||||||||||
Total securities held to maturity | $ | 6,772 | $ | 69 | $ | 46 | $ | 6,795 |
-10- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
(In thousands) | ||||||||||||||||
September 30, 2012: | ||||||||||||||||
Securities available for sale: | ||||||||||||||||
Agency bonds and notes | $ | 15,940 | $ | 124 | $ | - | $ | 16,064 | ||||||||
Agency mortgage-backed | 42,255 | 1,165 | - | 43,420 | ||||||||||||
Agency CMO | 17,186 | 358 | 3 | 17,541 | ||||||||||||
Privately-issued CMO | 4,283 | 1,006 | - | 5,289 | ||||||||||||
Privately-issued ABS | 5,797 | 1,481 | 51 | 7,227 | ||||||||||||
Municipal | 58,135 | 4,838 | 40 | 62,933 | ||||||||||||
Subtotal – debt securities | 143,596 | 8,972 | 94 | 152,474 | ||||||||||||
Equity securities | - | 69 | - | 69 | ||||||||||||
Total securities available for sale | $ | 143,596 | $ | 9,041 | $ | 94 | $ | 152,543 | ||||||||
Securities held to maturity: | ||||||||||||||||
Agency mortgage-backed | $ | 1,342 | $ | 118 | $ | - | $ | 1,460 | ||||||||
Municipal obligations | 6,506 | 348 | - | 6,854 | ||||||||||||
Total securities held to maturity | $ | 7,848 | $ | 466 | $ | - | $ | 8,314 |
The amortized cost and fair value of investment securities as of June 30, 2013 by contractual maturity are shown below. Expected maturities of mortgage-backed securities, CMO and ABS may differ from contractual maturities because the mortgages underlying the obligations may be prepaid without penalty.
Available for Sale | Held to Maturity | |||||||||||||||
Amortized | Fair | Amortized | Fair | |||||||||||||
Cost | Value | Cost | Value | |||||||||||||
(In thousands) | ||||||||||||||||
Due within one year | $ | 580 | $ | 592 | $ | 546 | $ | 545 | ||||||||
Due after one year through five years | 5,004 | 5,049 | 2,286 | 2,277 | ||||||||||||
Due after five years through ten years | 16,908 | 16,951 | 1,759 | 1,743 | ||||||||||||
Due after ten years | 59,242 | 59,904 | 1,308 | 1,294 | ||||||||||||
81,734 | 82,496 | 5,899 | 5,859 | |||||||||||||
Equity securities | - | 91 | - | - | ||||||||||||
CMO | 28,750 | 29,332 | - | - | ||||||||||||
ABS | 5,894 | 8,122 | - | - | ||||||||||||
SBA certificates | 2,146 | 2,162 | - | - | ||||||||||||
Mortgage-backed securities | 42,831 | 42,848 | 873 | 936 | ||||||||||||
$ | 161,355 | $ | 165,051 | $ | 6,772 | $ | 6,795 |
-11- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Information pertaining to investment securities with gross unrealized losses at June 30, 2013, aggregated by investment category and the length of time that individual securities have been in a continuous loss position, follows:
Number | Gross | |||||||||||
of Investment | Fair | Unrealized | ||||||||||
Positions | Value | Losses | ||||||||||
(Dollars in thousands) | ||||||||||||
Securities available for sale: | ||||||||||||
Continuous loss position less than twelve months: | ||||||||||||
Agency bonds and notes | 6 | $ | 13,114 | $ | 553 | |||||||
Agency mortgage-backed | 13 | 22,254 | 329 | |||||||||
Agency CMO | 5 | 13,402 | 295 | |||||||||
Municipal obligations | 37 | 21,916 | 1,245 | |||||||||
Total less than twelve months | 61 | 70,686 | 2,422 | |||||||||
Continuous loss position more than twelve months: | ||||||||||||
Privately-issued ABS | 1 | 111 | 1 | |||||||||
Municipal obligations | 1 | 225 | 25 | |||||||||
Total more than twelve months | 2 | 336 | 26 | |||||||||
Total securities available for sale | 63 | $ | 71,022 | $ | 2,448 | |||||||
Securities held to maturity: | ||||||||||||
Continuous loss position less than twelve months: | ||||||||||||
Municipal obligations | 3 | $ | 4,556 | $ | 46 | |||||||
Total securities held to maturity | 3 | $ | 4,556 | $ | 46 |
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
The total investment securities in loss positions at June 30, 2013 had depreciated approximately 3.19% from the Company’s amortized cost basis and are fixed and variable rate securities with a weighted-average yield of 2.38% and a weighted-average coupon rate of 3.56% at June 30, 2013.
U.S. government agency bonds and notes, mortgage-backed securities, and CMOs, and municipal obligations in loss positions at June 30, 2013 had depreciated approximately 3.20% from the Company’s amortized cost basis as of June 30, 2013. All of the agency and municipal securities are issued by U.S. government agencies, U.S. government-sponsored enterprises and municipal governments, and are generally secured by first mortgage loans and municipal project revenues.
-12- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The Company evaluates the existence of a potential credit loss component related to the decline in fair value of the privately-issued CMO and ABS portfolios each quarter using an independent third party analysis. At June 30, 2013, the Company held twenty privately-issued CMO and ABS securities acquired in a 2009 bank acquisition with an aggregate carrying value of $3.0 million and fair value of $4.4 million that have been downgraded to a substandard regulatory classification due to a downgrade of the security’s credit quality rating by various rating agencies.
At June 30, 2013, the one privately-issued ABS security in a loss position had depreciated approximately 0.89% from the Company’s carrying value and was collateralized by residential mortgage loans. This security had a fair value of $111,000 and an unrealized loss of $1,000 at June 30, 2013, and was rated below investment grade by a nationally recognized statistical rating organization (“NRSRO”). Based on the independent third party analysis of the expected cash flows, management has determined that the decline in value for this security is temporary and, as a result, no other-than-temporary impairment has been recognized on the privately-issued CMO and ABS portfolios. While the Company did not recognize a credit-related impairment loss at June 30, 2013, additional deterioration in market and economic conditions may have an adverse impact on the credit quality in the future and therefore, require a credit-related impairment charge.
The unrealized losses on agency securities and municipal bonds relate principally to current interest rates for similar types of securities. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government, its agencies, or other governments, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition. As management has the ability to hold debt securities to maturity, or for the foreseeable future if classified as available for sale, no declines are deemed to be other-than-temporary.
During the nine months ended June 30, 2013, the Company realized gross gains on sales of available for sale U.S. government agency notes of $1,000. During the three and nine months ended June 30, 2012, the Company realized gross gains on sales of available for sale U.S. government agency notes of $18,000.
Certain available for sale debt securities were pledged under repurchase agreements at June 30, 2013 and 2012, and may be pledged to secure federal funds borrowings and Federal Home Loan Bank (“FHLB”) borrowings.
-13- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
4. | Loans and Allowance for Loan Losses |
Loans at June 30, 2013 and September 30, 2012 consisted of the following:
June 30, | September 30, | |||||||
2013 | 2012 | |||||||
(In thousands) | ||||||||
Real estate mortgage: | ||||||||
1-4 family residential | $ | 184,680 | $ | 190,958 | ||||
Commercial | 115,546 | 90,290 | ||||||
Multifamily residential | 27,148 | 23,879 | ||||||
Residential construction | 11,918 | 10,748 | ||||||
Commercial construction | 6,741 | 5,182 | ||||||
Land and land development | 10,588 | 12,320 | ||||||
Commercial business loans | 31,866 | 36,189 | ||||||
Consumer: | ||||||||
Home equity loans | 17,179 | 18,294 | ||||||
Auto loans | 6,935 | 8,219 | ||||||
Other consumer loans | 3,584 | 4,114 | ||||||
Gross loans | 416,185 | 400,193 | ||||||
Deferred loan origination fees and costs, net | 213 | 382 | ||||||
Undisbursed portion of loans in process | (6,581 | ) | (6,602 | ) | ||||
Allowance for loan losses | (5,335 | ) | (4,906 | ) | ||||
Loans, net | $ | 404,482 | $ | 389,067 |
During the nine-month period ended June 30, 2013, there was no significant change in the Company’s lending activities or methodology used to estimate the allowance for loan losses as disclosed in the Company’s Annual Report on Form 10-K for the year ended September 30, 2012.
-14- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table provides the components of the recorded investment in loans for each portfolio segment as of June 30, 2013:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land & Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||
Principal loan balance | $ | 184,680 | $ | 115,546 | $ | 27,148 | $ | 12,078 | $ | 10,588 | $ | 31,866 | $ | 27,698 | $ | 409,604 | ||||||||||||||||
Accrued interest receivable | 649 | 305 | 57 | 23 | 44 | 118 | 80 | 1,276 | ||||||||||||||||||||||||
Net deferred loan origination fees and costs | 448 | (146 | ) | (41 | ) | (49 | ) | (2 | ) | (10 | ) | 13 | 213 | |||||||||||||||||||
Recorded investment in loans | $ | 185,777 | $ | 115,705 | $ | 27,164 | $ | 12,052 | $ | 10,630 | $ | 31,974 | $ | 27,791 | $ | 411,093 | ||||||||||||||||
Recorded Investment in Loans as Evaluated for Impairment: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 6,231 | $ | 2,070 | $ | 2,318 | $ | 177 | $ | - | $ | 237 | $ | 406 | $ | 11,439 | ||||||||||||||||
Collectively evaluated for impairment | 178,908 | 113,635 | 24,846 | 11,875 | 10,630 | 31,737 | 27,351 | 398,982 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | 638 | - | - | - | - | - | 34 | 672 | ||||||||||||||||||||||||
Ending balance | $ | 185,777 | $ | 115,705 | $ | 27,164 | $ | 12,052 | $ | 10,630 | $ | 31,974 | $ | 27,791 | $ | 411,093 |
-15- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table provides the components of the recorded investment in loans for each portfolio segment as of September 30, 2012:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land & Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||
Principal loan balance | $ | 190,958 | $ | 90,290 | $ | 23,879 | $ | 9,328 | $ | 12,320 | $ | 36,189 | $ | 30,627 | $ | 393,591 | ||||||||||||||||
Accrued interest receivable | 691 | 305 | 69 | 21 | 43 | 128 | 101 | 1,358 | ||||||||||||||||||||||||
Net deferred loan origination fees and costs | 502 | (75 | ) | (6 | ) | (41 | ) | (5 | ) | (13 | ) | 20 | 382 | |||||||||||||||||||
Recorded investment in loans | $ | 192,151 | $ | 90,520 | $ | 23,942 | $ | 9,308 | $ | 12,358 | $ | 36,304 | $ | 30,748 | $ | 395,331 | ||||||||||||||||
Recorded Investment in Loans as Evaluated for Impairment: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 5,210 | $ | 1,993 | $ | 2,356 | $ | 174 | $ | - | $ | 80 | $ | 333 | $ | 10,146 | ||||||||||||||||
Collectively evaluated for impairment | 186,236 | 88,331 | 21,586 | 9,134 | 12,358 | 36,224 | 30,379 | 384,248 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | 705 | 196 | - | - | - | - | 36 | 937 | ||||||||||||||||||||||||
Ending balance | $ | 192,151 | $ | 90,520 | $ | 23,942 | $ | 9,308 | $ | 12,358 | $ | 36,304 | $ | 30,748 | $ | 395,331 |
-16- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
An analysis of the allowance for loan losses as of June 30, 2013 is as follows:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land & Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Ending Allowance Balance Attributable to Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 39 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 11 | $ | 50 | ||||||||||||||||
Collectively evaluated for impairment | 777 | 2,204 | 234 | 99 | 72 | 1,688 | 211 | 5,285 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | 816 | $ | 2,204 | $ | 234 | $ | 99 | $ | 72 | $ | 1,688 | $ | 222 | $ | 5,335 |
An analysis of the allowance for loan losses as of September 30, 2012 is as follows:
Residential Real Estate | Commercial Real Estate |
Multifamily |
Construction | Land & Land Development | Commercial Business |
Consumer |
Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Ending Allowance Balance Attributable to Loans: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | - | $ | 60 | $ | - | $ | - | $ | - | $ | - | $ | 14 | $ | 74 | ||||||||||||||||
Collectively evaluated for impairment | 908 | 2,144 | 389 | 52 | 2 | 1,084 | 253 | 4,832 | ||||||||||||||||||||||||
Acquired with deteriorated credit quality | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | 908 | $ | 2,204 | $ | 389 | $ | 52 | $ | 2 | $ | 1,084 | $ | 267 | $ | 4,906 |
-17- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
An analysis of the changes in the allowance for loan losses for the three months ended June 30, 2013 is as follows:
Residential Real Estate | Commercial Real Estate |
Multifamily |
Construction | Land & Land Development | Commercial Business |
Consumer |
Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Changes in Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 881 | $ | 2,171 | $ | 328 | $ | 63 | $ | 43 | $ | 1,664 | $ | 239 | $ | 5,389 | ||||||||||||||||
Provisions | (29 | ) | 33 | (94 | ) | 36 | 29 | 590 | (5 | ) | 560 | |||||||||||||||||||||
Charge-offs | (40 | ) | - | - | - | - | (606 | ) | (26 | ) | (672 | ) | ||||||||||||||||||||
Recoveries | 4 | - | - | - | - | 40 | 14 | 58 | ||||||||||||||||||||||||
Ending balance | $ | 816 | $ | 2,204 | $ | 234 | $ | 99 | $ | 72 | $ | 1,688 | $ | 222 | $ | 5,335 |
An analysis of the changes in the allowance for loan losses for the nine months ended June 30, 2013 is as follows:
Residential Real Estate | Commercial Real Estate |
Multifamily |
Construction | Land & Land Development | Commercial Business |
Consumer |
Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Changes in Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 908 | $ | 2,204 | $ | 389 | $ | 52 | $ | 2 | $ | 1,084 | $ | 267 | $ | 4,906 | ||||||||||||||||
Provisions | 50 | (14 | ) | (155 | ) | 47 | 70 | 1,576 | (12 | ) | 1,562 | |||||||||||||||||||||
Charge-offs | (196 | ) | (11 | ) | - | - | - | (1,013 | ) | (79 | ) | (1,299 | ) | |||||||||||||||||||
Recoveries | 54 | 25 | - | - | - | 41 | 46 | 166 | ||||||||||||||||||||||||
Ending balance | $ | 816 | $ | 2,204 | $ | 234 | $ | 99 | $ | 72 | $ | 1,688 | $ | 222 | $ | 5,335 |
-18- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
An analysis of the changes in the allowance for loan losses for the three months ended June 30, 2012 is as follows:
Residential Real Estate | Commercial Real Estate |
Multifamily |
Construction | Land & Land Development | Commercial Business |
Consumer |
Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Changes in Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 979 | $ | 1,612 | $ | 647 | $ | 64 | $ | 33 | $ | 1,379 | $ | 209 | $ | 4,923 | ||||||||||||||||
Provisions | 29 | 547 | (182 | ) | 15 | (9 | ) | (165 | ) | 73 | 308 | |||||||||||||||||||||
Charge-offs | (85 | ) | (178 | ) | - | - | - | (33 | ) | (61 | ) | (357 | ) | |||||||||||||||||||
Recoveries | 2 | - | - | - | - | - | 19 | 21 | ||||||||||||||||||||||||
Ending balance | $ | 925 | $ | 1,981 | $ | 465 | $ | 79 | $ | 24 | $ | 1,181 | $ | 240 | $ | 4,895 |
An analysis of the changes in the allowance for loan losses for the nine months ended June 30, 2012 is as follows:
Residential Real Estate | Commercial Real Estate |
Multifamily |
Construction | Land & Land Development | Commercial Business |
Consumer |
Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Changes in Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 833 | $ | 1,314 | $ | 604 | $ | 56 | $ | 53 | $ | 1,525 | $ | 287 | $ | 4,672 | ||||||||||||||||
Provisions | 359 | 859 | (139 | ) | 23 | (29 | ) | (312 | ) | 136 | 897 | |||||||||||||||||||||
Charge-offs | (375 | ) | (192 | ) | - | - | - | (33 | ) | (228 | ) | (828 | ) | |||||||||||||||||||
Recoveries | 108 | - | - | - | - | 1 | 45 | 154 | ||||||||||||||||||||||||
Ending balance | $ | 925 | $ | 1,981 | $ | 465 | $ | 79 | $ | 24 | $ | 1,181 | $ | 240 | $ | 4,895 |
-19- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table presents impaired loans individually evaluated for impairment as of June 30, 2013 and for the three and nine months ended June 30, 2013 and 2012. Interest income received and recognized on impaired loans for the three and nine months ended June 30, 2013 and 2012 was immaterial.
At June 30, 2013 | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | 2013 Average Recorded Investment | 2012 Average Recorded Investment | 2013 Average Recorded Investment | 2012 Average Recorded Investment | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Loans with no related allowance recorded: | ||||||||||||||||||||||||||||
Residential real estate | $ | 4,200 | $ | 4,503 | $ | - | $ | 4,634 | $ | 2,303 | $ | 4,615 | $ | 2,927 | ||||||||||||||
Commercial real estate | 794 | 829 | - | 766 | 1,316 | 754 | 1,082 | |||||||||||||||||||||
Multifamily | - | - | - | - | - | - | - | |||||||||||||||||||||
Construction | 177 | 174 | - | 174 | 174 | 174 | 174 | |||||||||||||||||||||
Land and land development | - | - | - | - | 340 | - | 340 | |||||||||||||||||||||
Commercial business | 218 | 218 | - | 443 | 82 | 498 | 41 | |||||||||||||||||||||
Consumer | 179 | 177 | - | 183 | 110 | 173 | 103 | |||||||||||||||||||||
$ | 5,568 | $ | 5,901 | $ | - | $ | 6,200 | $ | 4,325 | $ | 6,214 | $ | 4,667 | |||||||||||||||
Loans with an allowance recorded: | ||||||||||||||||||||||||||||
Residential real estate | $ | 135 | $ | 133 | $ | 39 | $ | 136 | $ | 150 | $ | 174 | $ | 156 | ||||||||||||||
Commercial real estate | - | - | - | 147 | 221 | 141 | 229 | |||||||||||||||||||||
Multifamily | - | - | - | - | - | - | - | |||||||||||||||||||||
Construction | - | - | - | - | - | - | - | |||||||||||||||||||||
Land and land development | - | - | - | - | - | - | - | |||||||||||||||||||||
Commercial business | - | - | - | 247 | - | 219 | - | |||||||||||||||||||||
Consumer | 73 | 73 | 11 | 70 | 176 | 80 | 128 | |||||||||||||||||||||
$ | 208 | $ | 206 | $ | 50 | $ | 600 | $ | 547 | $ | 614 | $ | 513 | |||||||||||||||
Total: | ||||||||||||||||||||||||||||
Residential real estate | $ | 4,335 | $ | 4,636 | $ | 39 | $ | 4,770 | $ | 2,453 | $ | 4,789 | $ | 3,083 | ||||||||||||||
Commercial real estate | 794 | 829 | - | 913 | 1,537 | 895 | 1,311 | |||||||||||||||||||||
Multifamily | - | - | - | - | - | - | - | |||||||||||||||||||||
Construction | 177 | 174 | - | 174 | 174 | 174 | 174 | |||||||||||||||||||||
Land and land development | - | - | - | - | 340 | - | 340 | |||||||||||||||||||||
Commercial business | 218 | 218 | - | 690 | 82 | 717 | 41 | |||||||||||||||||||||
Consumer | 252 | 250 | 11 | 253 | 286 | 253 | 231 | |||||||||||||||||||||
$ | 5,776 | $ | 6,107 | $ | 50 | $ | 6,800 | $ | 4,872 | $ | 6,828 | $ | 5,180 |
-20- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table presents impaired loans individually evaluated for impairment as of September 30, 2012.
Recorded Investment | Unpaid Balance | Related Allowance | ||||||||||
(In thousands) | ||||||||||||
Loans with no related allowance recorded: | ||||||||||||
Residential real estate | $ | 2,775 | $ | 3,161 | $ | - | ||||||
Commercial real estate | 745 | 772 | - | |||||||||
Multifamily | - | - | - | |||||||||
Construction | 174 | 174 | - | |||||||||
Land and land development | - | - | - | |||||||||
Commercial business | 66 | 65 | - | |||||||||
Consumer | 97 | 99 | - | |||||||||
$ | 3,857 | $ | 4,271 | $ | - | |||||||
Loans with an allowance recorded: | ||||||||||||
Residential real estate | $ | - | $ | - | $ | - | ||||||
Commercial real estate | 154 | 146 | 60 | |||||||||
Multifamily | - | - | - | |||||||||
Construction | - | - | - | |||||||||
Land and land development | - | - | - | |||||||||
Commercial business | - | - | - | |||||||||
Consumer | 78 | 78 | 14 | |||||||||
$ | 232 | $ | 224 | $ | 74 | |||||||
Total: | ||||||||||||
Residential real estate | $ | 2,775 | $ | 3,161 | $ | - | ||||||
Commercial real estate | 899 | 918 | 60 | |||||||||
Multifamily | - | - | - | |||||||||
Construction | 174 | 174 | - | |||||||||
Land and land development | - | - | - | |||||||||
Commercial business | 66 | 65 | - | |||||||||
Consumer | 175 | 177 | 14 | |||||||||
$ | 4,089 | $ | 4,495 | $ | 74 |
-21- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Nonperforming loans consists of nonaccrual loans and loans over 90 days past due and still accruing interest. The following table presents the recorded investment in nonperforming loans at June 30, 2013:
Nonaccrual Loans | Loans 90+ Days Past Due Still Accruing | Total Nonperforming Loans | ||||||||||
(In thousands) | ||||||||||||
Residential real estate | $ | 4,335 | $ | 255 | $ | 4,590 | ||||||
Commercial real estate | 794 | 226 | 1,020 | |||||||||
Multifamily | - | - | - | |||||||||
Construction | 177 | - | 177 | |||||||||
Land and land development | - | - | - | |||||||||
Commercial business | 218 | 152 | 370 | |||||||||
Consumer | 252 | 24 | 276 | |||||||||
Total | $ | 5,776 | $ | 657 | $ | 6,433 |
The following table presents the recorded investment in nonperforming loans at September 30, 2012:
Nonaccrual Loans | Loans 90+ Days Past Due Still Accruing | Total Nonperforming Loans | ||||||||||
(In thousands) | ||||||||||||
Residential real estate | $ | 2,775 | $ | 1,548 | $ | 4,323 | ||||||
Commercial real estate | 899 | 3 | 902 | |||||||||
Multifamily | - | - | - | |||||||||
Construction | 174 | - | 174 | |||||||||
Land and land development | - | - | - | |||||||||
Commercial business | 66 | 98 | 164 | |||||||||
Consumer | 175 | 94 | 269 | |||||||||
Total | $ | 4,089 | $ | 1,743 | $ | 5,832 |
-22- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table presents the aging of the recorded investment in past due loans at June 30, 2013:
30-59 Days Past Due | 60-89 Days Past Due | 90 + Days Past Due | Total Past Due | Current | Total Loans | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Residential real estate | $ | 3,243 | $ | 1,747 | $ | 3,468 | $ | 8,458 | $ | 177,319 | $ | 185,777 | ||||||||||||
Commercial real estate | 242 | 40 | 897 | 1,179 | 114,526 | 115,705 | ||||||||||||||||||
Multifamily | - | - | - | - | 27,164 | 27,164 | ||||||||||||||||||
Construction | - | - | - | - | 12,052 | 12,052 | ||||||||||||||||||
Land and land development | 46 | 136 | - | 182 | 10,448 | 10,630 | ||||||||||||||||||
Commercial business | 99 | 12 | 370 | 481 | 31,493 | 31,974 | ||||||||||||||||||
Consumer | 202 | 61 | 192 | 455 | 27,336 | 27,791 | ||||||||||||||||||
Total | $ | 3,832 | $ | 1,996 | $ | 4,927 | $ | 10,755 | $ | 400,338 | $ | 411,093 |
The following table presents the aging of the recorded investment in past due loans at September 30, 2012:
30-59 Days Past Due | 60-89 Days Past Due | 90 + Days Past Due | Total Past Due | Current | Total Loans | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Residential real estate | $ | 4,636 | $ | 1,926 | $ | 3,754 | $ | 10,316 | $ | 181,835 | $ | 192,151 | ||||||||||||
Commercial real estate | 20 | 90 | 833 | 943 | 89,577 | 90,520 | ||||||||||||||||||
Multifamily | - | - | - | - | 23,942 | 23,942 | ||||||||||||||||||
Construction | - | - | - | - | 9,308 | 9,308 | ||||||||||||||||||
Land and land development | 51 | - | - | 51 | 12,307 | 12,358 | ||||||||||||||||||
Commercial business | 109 | - | 164 | 273 | 36,031 | 36,304 | ||||||||||||||||||
Consumer | 286 | 98 | 174 | 558 | 30,190 | 30,748 | ||||||||||||||||||
Total | $ | 5,102 | $ | 2,114 | $ | 4,925 | $ | 12,141 | $ | 383,190 | $ | 395,331 |
-23- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
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, public information, historical payment experience, credit documentation, and current economic trends, among other factors. The Company classifies loans based on credit risk at least quarterly. The Company uses the following regulatory definitions for risk ratings:
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss: Loans classified as loss are considered uncollectible and of such little value that their continuance on the Company’s books as an asset is not warranted.
-24- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. As of June 30, 2013, and based on the most recent analysis performed, the recorded investment in loans by risk category was as follows:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land and Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Pass | $ | 173,082 | $ | 108,262 | $ | 27,164 | $ | 12,052 | $ | 9,800 | $ | 29,530 | $ | 27,102 | $ | 386,992 | ||||||||||||||||
Special Mention | 2,810 | 408 | - | - | 830 | 451 | 80 | 4,579 | ||||||||||||||||||||||||
Substandard | 9,493 | 6,554 | - | - | - | 1,788 | 549 | 18,384 | ||||||||||||||||||||||||
Doubtful | 392 | 481 | - | - | - | 205 | 60 | 1,138 | ||||||||||||||||||||||||
Loss | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total | $ | 185,777 | $ | 115,705 | $ | 27,164 | $ | 12,052 | $ | 10,630 | $ | 31,974 | $ | 27,791 | $ | 411,093 |
As of September 30, 2012, the recorded investment in loans by risk category was as follows:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land and Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Pass | $ | 175,694 | $ | 85,439 | $ | 21,268 | $ | 9,308 | $ | 11,942 | $ | 32,687 | $ | 29,993 | $ | 366,331 | ||||||||||||||||
Special Mention | 4,919 | 2,642 | 318 | - | 416 | 2,158 | 142 | 10,595 | ||||||||||||||||||||||||
Substandard | 11,130 | 1,805 | 2,356 | - | - | 1,459 | 600 | 17,350 | ||||||||||||||||||||||||
Doubtful | 408 | 634 | - | - | - | - | 13 | 1,055 | ||||||||||||||||||||||||
Loss | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total | $ | 192,151 | $ | 90,520 | $ | 23,942 | $ | 9,308 | $ | 12,358 | $ | 36,304 | $ | 30,748 | $ | 395,331 |
-25- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Modification of a loan is considered to be a troubled debt restructuring (“TDR”) if the debtor is experiencing financial difficulties and the Company grants a concession to the debtor that it would not otherwise consider. By granting the concession, the Company expects to obtain more cash or other value from the debtor, or to increase the probability of receipt, than would be expected by not granting the concession. The concession may include, but is not limited to, reduction of the stated interest rate of the loan, reduction of accrued interest, extension of the maturity date or reduction of the face amount or maturity amount of the debt. A concession will be granted when, as a result of the restructuring, the Company does not expect to collect all amounts due, including interest at the original stated rate. A concession may also be granted if the debtor is not able to access funds elsewhere at a market rate for debt with similar risk characteristics as the restructured debt. The Company’s determination of whether a loan modification is a TDR considers the individual facts and circumstances surrounding each modification.
Loans modified in a TDR may be retained in accrual status if the borrower has maintained a period of performance in which the borrower’s lending relationship was not greater than ninety days delinquent at the time of restructuring and the Company determines the future collection of principal and interest is reasonably assured. Loans modified in a TDR that are placed on nonaccrual status at the time of restructuring will continue in nonaccrual status until the Company determines the future collection of principal and interest is reasonably assured, which generally requires that the borrower demonstrate a period of performance according to the restructured terms of at least six consecutive months.
The following table summarizes the Company’s recorded investment in TDRs by class of loan and accrual status at June 30, 2013 and September 30, 2012:
Accruing | Nonaccrual | Total | Related Allowance For Loan Losses | |||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: | ||||||||||||||||
Residential real estate | $ | 2,197 | $ | 778 | $ | 2,975 | $ | - | ||||||||
Commercial real estate | 1,276 | - | 1,276 | - | ||||||||||||
Multifamily | 2,318 | - | 2,318 | - | ||||||||||||
Commercial business | 19 | 13 | 32 | - | ||||||||||||
Consumer | 154 | - | 154 | - | ||||||||||||
Total | $ | 5,964 | $ | 791 | $ | 6,755 | $ | - | ||||||||
September 30, 2012: | ||||||||||||||||
Residential real estate | $ | 2,993 | $ | - | $ | 2,993 | $ | - | ||||||||
Commercial real estate | 1,290 | - | 1,290 | - | ||||||||||||
Multifamily | 2,356 | - | 2,356 | - | ||||||||||||
Commercial business | 14 | - | 14 | - | ||||||||||||
Consumer | 158 | - | 158 | - | ||||||||||||
Total | $ | 6,811 | $ | - | $ | 6,811 | $ | - |
-26- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following table summarizes information in regard to TDRs that were restructured during the three- and nine-month periods ended June 30, 2013 and 2012:
Number of Loans | Pre- Modification Principal Balance | Post- Modification Principal Balance | ||||||||||
(In thousands) | ||||||||||||
June 30, 2013: | ||||||||||||
Nine Months Ended June 30, 2013: | ||||||||||||
Residential real estate | 2 | $ | 143 | $ | 143 | |||||||
Commercial business | 1 | 18 | 20 | |||||||||
Consumer | 1 | 5 | 5 | |||||||||
Total | 4 | $ | 166 | $ | 168 | |||||||
June 30, 2012: | ||||||||||||
Three Months Ended June 30, 2012: | ||||||||||||
Residential real estate | 6 | $ | 830 | $ | 883 | |||||||
Consumer | 1 | 159 | 160 | |||||||||
Total | 7 | $ | 989 | $ | 1,043 | |||||||
Nine Months Ended June 30, 2012: | ||||||||||||
Residential real estate | 13 | $ | 1,620 | $ | 1,672 | |||||||
Commercial real estate | 1 | 772 | 506 | |||||||||
Multifamily | 1 | 1,797 | 2,313 | |||||||||
Consumer | 1 | 159 | 160 | |||||||||
Total | 16 | $ | 4,348 | $ | 4,651 |
There were no loans modified in a TDR during the three months ended June 30, 2013.
For the TDRs listed above, the terms of modification included reduction of the stated interest rate and extension of the maturity date where the debtor was unable to access funds elsewhere at a market interest rate for debt with similar risk characteristics.
The Company had not committed to lend any additional amounts as of June 30, 2013 and September 30, 2012 to customers with outstanding loans classified as TDRs.
During the nine-month period ended June 30, 2013, the Company had three TDRs totaling $218,000 that were modified within the previous twelve months for which there was a payment default (defined as more than 90 days past due or in the process of foreclosure). As of June 30, 2013, two loans totaling $143,000 were on nonaccrual status and one loan of $75,000 was accruing and performing in agreement with its modified terms. During the nine-month period ended June 30, 2012, the Company had one TDR with a balance of $262,000 that was modified within the previous twelve months for which there was a payment default. The Company recognized a net charge-off of $42,000 for this TDR during the nine-month period ended June 30, 2012.
-27- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
5. | Real Estate Development and Construction |
On March 22, 2011, the Company acquired a parcel of land in New Albany, Indiana for $2.97 million. On April 5, 2012, the Bank received approval from the Office of the Comptroller of the Currency (“OCC”) to develop the land for retail purposes through its subsidiary, FFCC. On July 27, 2012, the Company transferred ownership of the property to FFCC. The retail development will include a future branch office location of the Bank, which is expected to open in August 2013. The total cost of the development is expected to be approximately $7.8 million, including the $7.2 million paid as of June 30, 2013. The development costs will be partially funded by a loan from another financial institution. The loan has a maximum commitment of $5.0 million and FFCC had borrowed $5.0 million under the loan as of June 30, 2013. The development is partially completed with five tenants that have commenced occupancy as of June 30, 2013 and it is expected to be substantially completed by July 31, 2013, with the exception of certain tenant improvements in a multi-tenant retail building for current and future lessees.
Development and construction period interest of $37,000 and $79,000 was capitalized as part of the real estate carrying value during the three and nine months ended June 30, 2013, respectively.
-28- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
6. | Supplemental Disclosure for Earnings Per Share |
When presented, basic earnings per share are computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. Earnings per share information is presented below for the three-month and nine-month periods ended June 30, 2013 and 2012.
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||
Basic: | ||||||||||||||||
Earnings: | ||||||||||||||||
Net income | $ | 1,141 | $ | 1,272 | $ | 3,327 | $ | 3,146 | ||||||||
Less: Preferred stock dividends declared | (43 | ) | (43 | ) | (129 | ) | (128 | ) | ||||||||
Net income available to common shareholders | $ | 1,098 | $ | 1,229 | $ | 3,198 | $ | 3,018 | ||||||||
Shares: | ||||||||||||||||
Weighted average common shares outstanding | 2,173,914 | 2,167,488 | 2,164,281 | 2,159,515 | ||||||||||||
Net income per common share, basic | $ | 0.51 | $ | 0.57 | $ | 1.48 | $ | 1.40 | ||||||||
Diluted: | ||||||||||||||||
Earnings: | ||||||||||||||||
Net income | $ | 1,141 | $ | 1,272 | $ | 3,327 | $ | 3,146 | ||||||||
Less: Preferred stock dividends declared | (43 | ) | (43 | ) | (129 | ) | (128 | ) | ||||||||
Net income available to common shareholders | $ | 1,098 | $ | 1,229 | $ | 3,198 | $ | 3,018 | ||||||||
Shares: | ||||||||||||||||
Weighted average common shares outstanding | 2,173,914 | 2,167,488 | 2,164,281 | 2,159,515 | ||||||||||||
Add: Dilutive effect of outstanding options | 88,106 | 54,523 | 80,677 | 48,783 | ||||||||||||
Add: Dilutive effect of restricted stock | 15,804 | 15,119 | 16,863 | 15,624 | ||||||||||||
Weighted average common shares outstanding as adjusted | 2,277,824 | 2,237,130 | 2,261,821 | 2,223,922 | ||||||||||||
Net income per common share, diluted | $ | 0.48 | $ | 0.55 | $ | 1.41 | $ | 1.36 |
Unearned ESOP and nonvested restricted Unearned ESOP and nonvested restricted stock shares are not considered as outstanding for purposes of computing weighted average common shares outstanding.
-29- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
7. | Supplemental Disclosures of Cash Flow Information |
Nine Months Ended | ||||||||
June 30, | ||||||||
2013 | 2012 | |||||||
(In thousands) | ||||||||
Cash payments for: | ||||||||
Interest | $ | 3,489 | $ | 3,966 | ||||
Taxes | 1,219 | 578 | ||||||
Transfers from loans to foreclosed real estate | 691 | 1,306 | ||||||
Proceeds from sales of foreclosed real estate financed through loans | 655 | 655 |
8. | Fair Value Measurements and Disclosures about Fair Value of Financial Instruments |
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements, provides the framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under FASB ASC Topic 820 are described as follows:
Level 1: | Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted market price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available. |
Level 2: | Inputs to the valuation methodology include quoted market prices for similar assets or liabilities in active markets; quoted market prices for identical or similar assets or liabilities in markets that are not active; or inputs that are derived principally from or can be corroborated by observable market data by correlation or other means. |
Level 3: | Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using discounted cash flow methodologies, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s financial assets carried at fair value or the lower of cost or fair value. The table below presents the balances of financial assets measured at fair value on a recurring and nonrecurring basis as of June 30, 2013 and September 30, 2012. The Company had no liabilities measured at fair value as of June 30, 2013 or September 30, 2012.
-30- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Carrying Value | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In thousands) | ||||||||||||||||
June 30, 2013: | ||||||||||||||||
Assets Measured - Recurring Basis: | ||||||||||||||||
Trading account securities | $ | - | $ | 2,277 | $ | - | $ | 2,277 | ||||||||
Securities available for sale: | ||||||||||||||||
Agency bonds and notes | $ | - | $ | 15,345 | $ | - | $ | 15,345 | ||||||||
Agency mortgage-backed | - | 42,848 | - | 42,848 | ||||||||||||
Agency CMO | - | 24,630 | - | 24,630 | ||||||||||||
Privately-issued CMO | - | 4,702 | - | 4,702 | ||||||||||||
Privately-issued ABS | - | 8,122 | 8,122 | |||||||||||||
SBA certificates | - | 2,162 | 2,162 | |||||||||||||
Municipal | - | 67,151 | - | 67,151 | ||||||||||||
Equity securities | 91 | - | - | 91 | ||||||||||||
Total securities available for sale | $ | 91 | $ | 164,960 | $ | - | $ | 165,051 | ||||||||
Interest rate cap contract | $ | - | $ | 17 | $ | - | $ | 17 | ||||||||
Assets Measured - Nonrecurring Basis: | ||||||||||||||||
Impaired loans: | ||||||||||||||||
Residential real estate | $ | - | $ | - | $ | 4,296 | $ | 4,296 | ||||||||
Commercial real estate | - | - | 794 | 794 | ||||||||||||
Construction | - | - | 177 | 177 | ||||||||||||
Commercial business | - | - | 218 | 218 | ||||||||||||
Consumer | - | - | 241 | 241 | ||||||||||||
Total impaired loans | $ | - | $ | - | $ | 5,726 | $ | 5,726 | ||||||||
Loans held for sale | $ | - | $ | 233 | $ | - | $ | 233 | ||||||||
Foreclosed real estate: | ||||||||||||||||
Residential real estate | $ | - | $ | - | $ | 323 | $ | 323 | ||||||||
Commercial real estate | - | - | 321 | 321 | ||||||||||||
Land and land development | - | - | 27 | 27 | ||||||||||||
Total foreclosed real estate | $ | - | $ | - | $ | 671 | $ | 671 |
-31- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Carrying Value | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
(In thousands) | ||||||||||||||||
September 30, 2012: | ||||||||||||||||
Assets Measured - Recurring Basis: | ||||||||||||||||
Trading account securities | $ | - | $ | 3,562 | $ | - | $ | 3,562 | ||||||||
Securities available for sale: | ||||||||||||||||
Agency bonds and notes | $ | - | $ | 16,064 | $ | - | $ | 16,064 | ||||||||
Agency mortgage-backed | - | 43,420 | - | 43,420 | ||||||||||||
Agency CMO | - | 17,541 | - | 17,541 | ||||||||||||
Privately-issued CMO | - | 5,289 | - | 5,289 | ||||||||||||
Privately-issued ABS | - | 7,227 | - | 7,227 | ||||||||||||
Municipal | - | 62,933 | - | 62,933 | ||||||||||||
Equity securities | 69 | - | - | 69 | ||||||||||||
Total securities available for sale | $ | 69 | $ | 152,474 | $ | - | $ | 152,543 | ||||||||
Interest rate cap contract | $ | - | $ | 11 | $ | - | $ | 11 | ||||||||
Assets Measured - Nonrecurring Basis: | ||||||||||||||||
Impaired loans: | ||||||||||||||||
Residential real estate | $ | - | $ | - | $ | 2,775 | $ | 2,775 | ||||||||
Commercial real estate | - | - | 839 | 839 | ||||||||||||
Construction | - | - | 174 | 174 | ||||||||||||
Commercial business | - | - | 66 | 66 | ||||||||||||
Consumer | - | - | 161 | 161 | ||||||||||||
Total impaired loans | $ | - | $ | - | $ | 4,015 | $ | 4,015 | ||||||||
Loans held for sale | $ | - | $ | 643 | $ | - | $ | 643 | ||||||||
Foreclosed real estate: | ||||||||||||||||
Residential real estate | $ | - | $ | - | $ | 487 | $ | 487 | ||||||||
Commercial real estate | - | - | 231 | 231 | ||||||||||||
Multifamily | - | - | 357 | 357 | ||||||||||||
Land and land development | - | - | 406 | 406 | ||||||||||||
Total foreclosed real estate | $ | - | $ | - | $ | 1,481 | $ | 1,481 |
Fair value is based upon quoted market prices where available. If quoted market prices are not available, fair value is based on internally developed models or obtained from third parties that primarily use, as inputs, observable market-based parameters or a matrix pricing model that employs the Bond Market Association’s standard calculations for cash flow and price/yield analysis and observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value, or the lower of cost or fair value. These adjustments may include unobservable parameters. Any such valuation adjustments have been applied consistently over time.
-32- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. There were no changes in the valuation techniques and related inputs used for assets measured at fair value during the nine-month periods ended June 30, 2013 and 2012.
Trading Account Securities and Securities Available for Sale. Securities classified as trading and available for sale are reported at fair value on a recurring basis. These securities are classified as Level 1 of the valuation hierarchy where quoted market prices from reputable third-party brokers are available in an active market. If quoted market prices are not available, the Company obtains fair value measurements from an independent pricing service. These securities are reported using Level 2 inputs and the fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, U.S. government and agency yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the security’s terms and conditions, among other factors. Changes in fair value of trading account securities are reported in noninterest income. Changes in fair value of securities available for sale are recorded in other comprehensive income, net of income tax effect.
Derivative Financial Instruments. Derivative financial instruments consist of an interest rate cap contract. As such, significant fair value inputs can generally be verified by counterparties and do not involve significant management judgments (Level 2 inputs).
Impaired Loans. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly. The fair value of impaired loans is classified as Level 3 in the fair value hierarchy.
Impaired loans are measured at the present value of estimated future cash flows using the loan's effective interest rate or the fair value of the collateral if the loan is a collateral-dependent loan. Collateral may be real estate and/or business assets, including equipment, inventory and/or accounts receivable, and its fair value is generally determined based on real estate appraisals or other independent evaluations by qualified professionals. The appraisals are then discounted to reflect management’s estimate of the fair value of the collateral given the current market conditions and the condition of the collateral. At June 30, 2013, the significant unobservable inputs used in the fair value measurement of impaired loans included a discount from appraised value ranging from 0.0% to 15.0% and estimated costs to sell the collateral ranging from 0.0% to 6.0%. During the nine-month period ended June 30, 2013, the Company recognized provisions for loan losses of $416,000 for impaired loans. No provisions for loan losses were recognized for the three months ended June 30, 2013 for impaired loans.
Loans Held for Sale. Loans held for sale are carried at the lower of cost or market value. The portfolio comprised of residential real estate loans and fair value is based on specific prices of underlying contracts for sales to investors. These measurements are carried at Level 2.
-33- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Foreclosed Real Estate. Foreclosed real estate is reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly. Fair value of foreclosed real estate is classified as Level 3 in the fair value hierarchy.
Foreclosed real estate is reported at fair value less estimated costs to dispose of the property. The fair values are determined by real estate appraisals which are then discounted to reflect management’s estimate of the fair value of the property given current market conditions and the condition of the collateral. At June 30, 2013, the significant unobservable inputs used in the fair value measurement of foreclosed real estate included a discount from appraised value ranging from 0.0% to 15.0% and estimated costs to sell the property ranging from 0.0% to 6.0%. The Company recognized charges of $112,000 and $94,000 to write down foreclosed real estate to fair value for the nine months ended June 30, 2013 and 2012, respectively. The Company recognized changes of $41,000 and $76,000 to write down foreclosed real estate to fair value for the three months ended June 30, 2013 and 2012, respectively.
Transfers Between Categories. There were no transfers into or out of the Company's Level 3 financial assets for the nine-month periods ended June 30, 2013 and 2012. In addition, there were no transfers into or out of Levels 1 and 2 of the fair value hierarchy during the nine-month periods ended June 30, 2013 and 2012.
-34- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
GAAP requires disclosure of fair value information about financial instruments for interim reporting periods, whether or not recognized in the consolidated balance sheet. 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. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, could not be realized in immediate settlement of the instruments. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The carrying amounts and estimated fair values of the Company's financial instruments are as follows:
Carrying | Fair Value Measurements Using: | |||||||||||||||
June 30, 2013: | Amount | Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||||
Financial assets: | ||||||||||||||||
Cash and due from banks | $ | 7,903 | $ | 7,903 | $ | - | $ | - | ||||||||
Interest-bearing deposits with banks | 13,212 | 13,212 | - | - | ||||||||||||
Trading account securities | 2,277 | - | 2,277 | - | ||||||||||||
Securities available for sale | 165,051 | 91 | 164,960 | - | ||||||||||||
Securities held to maturity | 6,772 | - | 6,795 | - | ||||||||||||
Loans, net | 404,482 | - | - | 410,460 | ||||||||||||
Loans held for sale | 233 | - | 233 | - | ||||||||||||
Federal Home Loan Bank stock | 5,400 | - | 5,400 | - | ||||||||||||
Accrued interest receivable | 2,708 | - | 2,708 | - | ||||||||||||
Financial liabilities: | ||||||||||||||||
Deposits | 484,383 | - | - | 473,590 | ||||||||||||
Short-term repurchase agreements | 1,334 | - | 1,334 | - | ||||||||||||
Borrowings from Federal Home Loan Bank | 76,365 | - | 73,843 | - | ||||||||||||
Other long-term debt | 4,962 | - | 4,962 | - | ||||||||||||
Accrued interest payable | 186 | - | 186 | - | ||||||||||||
Advance payments by borrowers for taxes and insurance | 464 | - | 464 | - | ||||||||||||
Derivative financial instruments included in other assets: | ||||||||||||||||
Interest rate cap | 17 | - | 17 | - |
-35- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Carrying | Fair Value Measurements Using: | |||||||||||||||
September 30, 2012: | Amount | Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||||
Financial assets: | ||||||||||||||||
Cash and due from banks | $ | 27,569 | $ | 27,569 | $ | - | $ | - | ||||||||
Interest-bearing deposits with banks | 11,222 | 11,222 | - | - | ||||||||||||
Trading account securities | 3,562 | - | 3,562 | - | ||||||||||||
Securities available for sale | 152,543 | 69 | 152,474 | - | ||||||||||||
Securities held to maturity | 7,848 | - | 8,314 | - | ||||||||||||
Loans, net | 389,067 | - | - | 388,790 | ||||||||||||
Loans held for sale | 643 | - | 643 | - | ||||||||||||
Federal Home Loan Bank stock | 5,400 | - | 5,400 | - | ||||||||||||
Accrued interest receivable | 2,412 | - | 2,412 | - | ||||||||||||
Financial liabilities: | ||||||||||||||||
Deposits | 494,234 | - | - | 492,161 | ||||||||||||
Short-term repurchase agreements | 1,329 | - | 1,329 | - | ||||||||||||
Borrowings from Federal Home Loan Bank | 53,062 | - | 53,752 | - | ||||||||||||
Other long-term debt | 2,132 | - | 2,132 | - | ||||||||||||
Accrued interest payable | 236 | - | 236 | - | ||||||||||||
Advance payments by borrowers for taxes and insurance | 622 | - | 622 | - | ||||||||||||
Derivative financial instruments included in other assets: | ||||||||||||||||
Interest rate cap | 11 | - | 11 | - |
The carrying amounts in the preceding tables are included in the consolidated balance sheets under the applicable captions. The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate that value:
-36- |
FIRST SAVINGS FINANCIAL GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Cash and Cash Equivalents
For cash and short-term instruments, including cash and due from banks and interest-bearing deposits with banks, the carrying amount is a reasonable estimate of fair value.
Debt and Equity Securities
For marketable equity securities, the fair values are based on quoted market prices. For debt securities, the Company obtains fair value measurements from an independent pricing service and the fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, U.S. government and agency yield curves, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the security’s terms and conditions, among other factors. For FHLB stock, a restricted equity security, the carrying amount is a reasonable estimate of fair value because it is not marketable.
Loans
The fair value of loans, excluding loans held for sale, is 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 terms. Impaired loans are valued at the lower of their carrying value or fair value, as previously described. The carrying amount of accrued interest receivable approximates its fair value.
The fair value of loans held for sale is estimated based on specific prices of underlying contracts for sales to investors, as previously described.
Deposits
The fair value of demand and savings deposits and other transaction accounts is the amount payable on demand at the balance sheet date. The fair value of fixed-maturity time deposits is estimated by discounting the future cash flows using the rates currently offered for deposits with similar remaining maturities. The carrying amount of accrued interest payable approximates its fair value.
Borrowed Funds
Borrowed funds include borrowings from the FHLB, repurchase agreements and other long-term debt. Fair value for FHLB advances and long-term repurchase agreements is estimated by discounting the future cash flows at current interest rates for FHLB advances of similar maturities. For short-term repurchase agreements, FHLB line of credit borrowings and other debt, the carrying value is a reasonable estimate of fair value.
Derivative Financial Instruments
For derivative financial instruments, the fair values generally represent an estimate of the amount the Company would receive or pay upon termination of the agreement at the reporting date, taking into account the current interest rates, and exclusive of any accrued interest.
-37- |