UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2018
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, Clarksville, 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, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
(Check one): | Large Accelerated Filer ¨ | Accelerated Filer x | |
Non-accelerated Filer ¨ | Smaller Reporting Company ¨ | ||
Emerging Growth Company ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
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 April 30, 2018 was 2,290,021.
FIRST SAVINGS FINANCIAL GROUP, INC.
INDEX
-2- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(Unaudited)
March 31, | September 30, | |||||||
(In thousands, except share and per share data) | 2018 | 2017 | ||||||
ASSETS | ||||||||
Cash and due from banks | $ | 12,457 | $ | 11,017 | ||||
Interest-bearing deposits with banks | 26,573 | 23,242 | ||||||
Total cash and cash equivalents | 39,030 | 34,259 | ||||||
Interest-bearing time deposits | 2,756 | 2,435 | ||||||
Trading account securities, at fair value | 5,749 | 7,175 | ||||||
Securities available for sale, at fair value | 189,732 | 178,099 | ||||||
Securities held to maturity | 2,725 | 2,878 | ||||||
Loans held for sale, residential mortgage | 330 | 727 | ||||||
Loans held for sale, Small Business Administration | 21,779 | 24,908 | ||||||
Loans, net of allowance for loan losses of $8,864 and $8,092 | 682,441 | 586,456 | ||||||
Federal Reserve Bank and Federal Home Loan Bank stock, at cost | 9,621 | 6,936 | ||||||
Premises and equipment | 12,597 | 11,270 | ||||||
Other real estate owned, held for sale | - | 852 | ||||||
Accrued interest receivable: | ||||||||
Loans | 2,217 | 1,907 | ||||||
Securities | 1,657 | 1,491 | ||||||
Cash surrender value of life insurance | 19,750 | 18,297 | ||||||
Goodwill | 9,514 | 7,936 | ||||||
Core deposit intangibles | 2,583 | 693 | ||||||
Other assets | 6,073 | 4,814 | ||||||
Total Assets | $ | 1,008,554 | $ | 891,133 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Noninterest-bearing | $ | 162,704 | $ | 96,283 | ||||
Interest-bearing | 596,083 | 573,099 | ||||||
Total deposits | 758,787 | 669,382 | ||||||
Repurchase agreements | 1,350 | 1,348 | ||||||
Borrowings from Federal Home Loan Bank | 144,223 | 118,065 | ||||||
Accrued interest payable | 316 | 283 | ||||||
Advance payments by borrowers for taxes and insurance | 980 | 1,212 | ||||||
Accrued expenses and other liabilities | 7,071 | 7,728 | ||||||
Total Liabilities | 912,727 | 798,018 | ||||||
STOCKHOLDERS' EQUITY | ||||||||
Preferred stock of $.01 par value per share; authorized 1,000,000 shares; none issued | - | - | ||||||
Common stock of $.01 par value per share; authorized 20,000,000 shares; issued 2,560,907 shares (2,559,307 at September 30, 2017); outstanding 2,279,021 shares (2,242,454 shares at September 30, 2017) | 26 | 25 | ||||||
Additional paid-in capital | 27,677 | 27,798 | ||||||
Retained earnings - substantially restricted | 71,361 | 67,583 | ||||||
Accumulated other comprehensive income | 2,178 | 4,158 | ||||||
Unearned stock compensation | (554 | ) | (571 | ) | ||||
Less treasury stock, at cost - 281,886 shares (316,853 shares at September 30, 2017) | (5,524 | ) | (5,878 | ) | ||||
Total First Savings Financial Group, Inc. Stockholders' Equity | 95,164 | 93,115 | ||||||
Noncontrolling interests in subsidiary | 663 | - | ||||||
Total Equity | 95,827 | 93,115 | ||||||
Total Liabilities and Equity | $ | 1,008,554 | $ | 891,133 |
See notes to consolidated financial statements.
-3- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
(In thousands, except share and per share data) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
INTEREST INCOME | ||||||||||||||||
Loans, including fees | $ | 8,173 | $ | 6,527 | $ | 15,860 | $ | 12,873 | ||||||||
Securities: | ||||||||||||||||
Taxable | 809 | 874 | 1,586 | 1,811 | ||||||||||||
Tax-exempt | 899 | 701 | 1,700 | 1,328 | ||||||||||||
Dividend income | 149 | 77 | 239 | 156 | ||||||||||||
Interest-bearing deposits with banks | 116 | 40 | 187 | 62 | ||||||||||||
Total interest income | 10,146 | 8,219 | 19,572 | 16,230 | ||||||||||||
INTEREST EXPENSE | ||||||||||||||||
Deposits | 807 | 629 | 1,669 | 1,241 | ||||||||||||
Federal funds purchased | - | 4 | - | 7 | ||||||||||||
Repurchase agreements | 1 | 1 | 2 | 2 | ||||||||||||
Borrowings from Federal Home Loan Bank | 615 | 398 | 1,125 | 804 | ||||||||||||
Total interest expense | 1,423 | 1,032 | 2,796 | 2,054 | ||||||||||||
Net interest income | 8,723 | 7,187 | 16,776 | 14,176 | ||||||||||||
Provision for loan losses | 371 | 375 | 833 | 681 | ||||||||||||
Net interest income after provision for loan losses | 8,352 | 6,812 | 15,943 | 13,495 | ||||||||||||
NONINTEREST INCOME | ||||||||||||||||
Service charges on deposit accounts | 399 | 306 | 776 | 642 | ||||||||||||
Net gain (loss) on trading account securities | (59 | ) | 211 | 91 | (71 | ) | ||||||||||
Net gain on sales of loans, residential mortgage | 53 | 87 | 168 | 238 | ||||||||||||
Net gain on sales of loans, Small Business Administration | 1,488 | 949 | 3,027 | 1,803 | ||||||||||||
Increase in cash surrender value of life insurance | 106 | 104 | 213 | 213 | ||||||||||||
Gain on life insurance | - | - | - | 189 | ||||||||||||
Commission income | 98 | 139 | 226 | 205 | ||||||||||||
Real estate lease income | 1 | - | 1 | - | ||||||||||||
Net gain on sale of premises and equipment | 8 | 16 | 15 | 23 | ||||||||||||
Loss on tax credit investment | - | (226 | ) | - | (226 | ) | ||||||||||
Other income | 473 | 275 | 956 | 720 | ||||||||||||
Total noninterest income | 2,567 | 1,861 | 5,473 | 3,736 | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||
Compensation and benefits | 4,408 | 3,657 | 8,419 | 7,198 | ||||||||||||
Occupancy and equipment | 923 | 691 | 1,665 | 1,291 | ||||||||||||
Data processing | 1,224 | 328 | 1,571 | 702 | ||||||||||||
Advertising | 178 | 130 | 295 | 237 | ||||||||||||
Professional fees | 493 | 295 | 866 | 500 | ||||||||||||
FDIC insurance premiums | 128 | 119 | 247 | 229 | ||||||||||||
Net gain on other real estate owned | (22 | ) | (19 | ) | (178 | ) | (109 | ) | ||||||||
Other operating expenses | 1,027 | 865 | 1,856 | 1,558 | ||||||||||||
Total noninterest expense | 8,359 | 6,066 | 14,741 | 11,606 | ||||||||||||
Income before income taxes | 2,560 | 2,607 | 6,675 | 5,625 | ||||||||||||
Income tax expense | 338 | 413 | 960 | 1,094 | ||||||||||||
Net Income | 2,222 | 2,194 | 5,715 | 4,531 | ||||||||||||
Less: net income attributable to noncontrolling interests | 576 | - | 663 | - | ||||||||||||
Net Income Attributable to First Savings Financial Group, Inc. | $ | 1,646 | $ | 2,194 | $ | 5,052 | $ | 4,531 | ||||||||
Net income per share: | ||||||||||||||||
Basic | $ | 0.73 | $ | 0.99 | $ | 2.26 | $ | 2.05 | ||||||||
Diluted | $ | 0.69 | $ | 0.94 | $ | 2.14 | $ | 1.94 | ||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 2,251,425 | 2,220,773 | 2,239,823 | 2,212,955 | ||||||||||||
Diluted | 2,370,260 | 2,344,419 | 2,363,606 | 2,336,746 | ||||||||||||
Dividends per share | $ | 0.15 | $ | 0.14 | $ | 0.29 | $ | 0.27 |
See notes to consolidated financial statements.
-4- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
(In thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Net Income | $ | 2,222 | $ | 2,194 | $ | 5,715 | $ | 4,531 | ||||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX | ||||||||||||||||
Unrealized gains (losses) on securities available for sale: | ||||||||||||||||
Unrealized holding gains (losses) arising during the period | (2,023 | ) | 868 | (3,332 | ) | (4,616 | ) | |||||||||
Income tax benefit (expense) | 441 | (298 | ) | 733 | 1,623 | |||||||||||
Other Comprehensive Income (Loss) | (1,582 | ) | 570 | (2,599 | ) | (2,993 | ) | |||||||||
Comprehensive Income | 640 | 2,764 | 3,116 | 1,538 | ||||||||||||
Less: comprehensive income attributable to noncontrolling interests | 576 | - | 663 | - | ||||||||||||
Comprehensive Income Attributable to First Savings Financial Group, Inc. | $ | 64 | $ | 2,764 | $ | 2,453 | $ | 1,538 |
See notes to consolidated financial statements.
-5- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Unaudited)
Accumulated | ||||||||||||||||||||||||||||||||
Other | Unearned | Noncontrolling | ||||||||||||||||||||||||||||||
Common | Additional | Retained | Comprehensive | Stock | Treasury | Interest in | ||||||||||||||||||||||||||
(In thousands, except share and per share data) | Stock | Paid-in Capital | Earnings | Income | Compensation | Stock | Subsidiary | Total | ||||||||||||||||||||||||
Six Months Ended March 31, 2017: | ||||||||||||||||||||||||||||||||
Balances at October 1, 2016 | $ | 25 | $ | 27,182 | $ | 59,499 | $ | 5,944 | $ | - | $ | (6,070 | ) | $ | - | $ | 86,580 | |||||||||||||||
Net income | - | - | 4,531 | - | - | - | - | 4,531 | ||||||||||||||||||||||||
Other comprehensive loss | - | - | - | (2,993 | ) | - | - | - | (2,993 | ) | ||||||||||||||||||||||
Common stock dividends ($0.27 per share) | - | - | (601 | ) | - | - | - | - | (601 | ) | ||||||||||||||||||||||
Restricted stock grants - 17,265 shares | - | 692 | - | - | (692 | ) | - | - | - | |||||||||||||||||||||||
Stock compensation expense | - | 24 | - | - | 52 | - | - | 76 | ||||||||||||||||||||||||
Stock options exercises - 26,858 shares | - | (131 | ) | - | - | - | 486 | - | 355 | |||||||||||||||||||||||
Purchase of 6,456 treasury shares | - | - | - | - | - | (294 | ) | - | (294 | ) | ||||||||||||||||||||||
Balances at March 31, 2017 | $ | 25 | $ | 27,767 | $ | 63,429 | $ | 2,951 | $ | (640 | ) | $ | (5,878 | ) | $ | - | $ | 87,654 | ||||||||||||||
Six Months Ended March 31, 2018: | ||||||||||||||||||||||||||||||||
Balances at October 1, 2017 | $ | 25 | $ | 27,798 | $ | 67,583 | $ | 4,158 | $ | (571 | ) | $ | (5,878 | ) | $ | - | $ | 93,115 | ||||||||||||||
Net income | - | - | 5,052 | - | - | - | 663 | 5,715 | ||||||||||||||||||||||||
Other comprehensive loss | - | - | - | (2,599 | ) | - | - | - | (2,599 | ) | ||||||||||||||||||||||
Reclassification from AOCI to retained earnings for change in federal tax rate | - | - | (619 | ) | 619 | - | - | - | - | |||||||||||||||||||||||
Common stock dividends ($0.29 per share) | - | - | (655 | ) | - | - | - | - | (655 | ) | ||||||||||||||||||||||
Restricted stock grants - 1,000 shares | 1 | 56 | - | - | (57 | ) | - | - | - | |||||||||||||||||||||||
Stock compensation expense | - | 32 | - | - | 74 | - | - | 106 | ||||||||||||||||||||||||
Stock option exercises - 42,296 shares | - | (209 | ) | - | - | - | 787 | - | 578 | |||||||||||||||||||||||
Purchase of 6,729 treasury shares | - | - | - | - | - | (433 | ) | - | (433 | ) | ||||||||||||||||||||||
Balances at March 31, 2018 | $ | 26 | $ | 27,677 | $ | 71,361 | $ | 2,178 | $ | (554 | ) | $ | (5,524 | ) | $ | 663 | $ | 95,827 |
See notes to consolidated financial statements.
-6- |
PART I - FINANCIAL INFORMATION
FIRST SAVINGS FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended | ||||||||
March 31, | ||||||||
(In thousands) | 2018 | 2017 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 5,715 | $ | 4,531 | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||
Provision for loan losses | 833 | 681 | ||||||
Depreciation and amortization | 634 | 582 | ||||||
Amortization of premiums and accretion of discounts on securities, net | 274 | 369 | ||||||
Decrease in trading account securities | 1,426 | 2,867 | ||||||
Loans originated for sale | (63,144 | ) | (45,648 | ) | ||||
Proceeds on sales of loans | 71,516 | 36,895 | ||||||
Net gain on sales of loans | (3,195 | ) | (2,041 | ) | ||||
Net realized and unrealized gain on other real estate owned | (216 | ) | (142 | ) | ||||
Gain on life insurance | - | (189 | ) | |||||
Increase in cash surrender value of life insurance | (213 | ) | (213 | ) | ||||
Net gain on sale of premises and equipment | (15 | ) | (23 | ) | ||||
Loss on tax credit investment | - | 226 | ||||||
Deferred income taxes | 874 | 461 | ||||||
Stock compensation expense | 106 | 76 | ||||||
Increase in accrued interest receivable | (149 | ) | (321 | ) | ||||
Increase in accrued interest payable | 32 | 20 | ||||||
Change in other assets and liabilities, net | (3,691 | ) | (614 | ) | ||||
Net Cash Provided By (Used In) Operating Activities | 10,787 | (2,483 | ) | |||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Investment in interest-bearing time deposits | (490 | ) | (245 | ) | ||||
Proceeds from sales of interest-bearing time deposits | 2,741 | - | ||||||
Proceeds from maturities of interest-bearing time deposits | 1,245 | 990 | ||||||
Purchase of securities available for sale | (16,161 | ) | (16,282 | ) | ||||
Proceeds from sales of securities available for sale | 32,262 | - | ||||||
Proceeds from maturities of securities available for sale | 1,280 | 1,830 | ||||||
Proceeds from maturities of securities held to maturity | 120 | 114 | ||||||
Principal collected on securities | 7,127 | 9,056 | ||||||
Net increase in loans | (62,166 | ) | (31,331 | ) | ||||
Proceeds from redemption of Federal Reserve Bank stock | 21 | - | ||||||
Purchase of Federal Home Loan Bank stock | (2,562 | ) | - | |||||
Proceeds from life insurance | 540 | - | ||||||
Proceeds from sale of other real estate owned | 606 | 90 | ||||||
Purchase of premises and equipment | (643 | ) | (202 | ) | ||||
Proceeds from sale of premises and equipment | - | 19 | ||||||
Net cash received in the acquisition of Dearmin Bancorp and FNBO | 6,667 | - | ||||||
Net Cash Used In Investing Activities | (29,413 | ) | (35,961 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Net increase (decrease) in deposits | (2,360 | ) | 51,778 | |||||
Net increase in repurchase agreements | 2 | 2 | ||||||
Decrease in Federal Home Loan Bank line of credit | (3,842 | ) | (8,583 | ) | ||||
Proceeds from Federal Home Loan Bank advances | 179,500 | - | ||||||
Repayment of Federal Home Loan Bank advances | (149,500 | ) | - | |||||
Net increase (decrease) in advance payments by borrowers for taxes and insurance | (232 | ) | 4 | |||||
Proceeds from exercise of stock options | 189 | 62 | ||||||
Taxes paid on stock award shares for employees | (46 | ) | - | |||||
Dividends paid on common stock | (314 | ) | (601 | ) | ||||
Net Cash Provided By Financing Activities | 23,397 | 42,662 | ||||||
Net Increase in Cash and Cash Equivalents | 4,771 | 4,218 | ||||||
Cash and cash equivalents at beginning of year | 34,259 | 29,342 | ||||||
Cash and Cash Equivalents at End of Year | $ | 39,030 | $ | 33,560 |
See notes to consolidated financial statements.
-7- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. | Presentation of Interim Information |
First Savings Financial Group, Inc. (the “Company”) is a financial holding company and the parent of First Savings Bank (the “Bank”) and First Savings Insurance Risk Management, Inc. (the “Captive”).
The Bank, which is a wholly-owned Indiana-chartered commercial bank subsidiary of the Company, provides a variety of banking services to individuals and business customers through sixteen locations in southern Indiana. The Bank attracts deposits primarily from the general public and uses those funds, along with other borrowings, primarily to originate commercial mortgage, residential mortgage, construction, commercial business and consumer loans, and to a lesser extent, to invest in mortgage-backed securities, municipal bonds and other investment securities. The Bank has two wholly-owned subsidiaries: First Savings Investments, Inc., a Nevada corporation that manages a securities portfolio, and Southern Indiana Financial Corporation, which is currently inactive.
On April 25, 2017, the Bank formed Q2 Business Capital, LLC (“Q2”), which is an Indiana limited liability company that specializes in the origination and servicing of U.S. Small Business Administration (“SBA”) loans. The Bank owns 51% of Q2 with the option to purchase the minority interest between July 1, 2020 and September 30, 2020. In accordance with Q2’s operating agreement, the Bank was allocated the first $1.7 million of Q2’s cumulative net income with any additional profits and losses allocated 51% to the Bank and 49% to Q2’s minority members.
The Captive, which is a wholly-owned insurance subsidiary of the Company, is a Nevada corporation that provides property and casualty insurance to the Company, the Bank and the Bank’s active subsidiaries. In addition, the Captive provides reinsurance to ten other third-party insurance captives for which insurance may not be currently available or economically feasible in the insurance marketplace.
In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments considered necessary to present fairly the financial position as of March 31, 2018, the results of operations for the three- and six-month periods ended March 31, 2018 and 2017, and the cash flows for the six-month periods ended March 31, 2018 and 2017. 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 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, 2017 included in the Company’s Annual Report on Form 10-K.
-8- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
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. The reclassifications had no effect on net income or stockholders’ equity.
2. | Acquisition of Dearmin Bancorp and The First National Bank of Odon |
On February 9, 2018, the Company acquired Dearmin Bancorp, Inc. (“Dearmin”) and its majority owned subsidiary, The First National Bank of Odon (“FNBO”), a full service community bank located in Odon, Indiana. The acquisition expanded the Company’s presence into Daviess County, Indiana. 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 FNBO. Cost savings are also expected for the combined bank through economies of scale, efficiencies and the consolidation of business operations.
Pursuant to the terms of the merger agreement, FNBO stockholders received $265.00 in cash for each share of FNBO common stock for total cash consideration of $10.6 million. Under the acquisition method of accounting, the purchase price is assigned to the assets acquired and liabilities assumed based on their estimated fair values, net of applicable income tax effects. In accounting for the acquisition, the excess of cost over the fair value of the acquired net assets of $1.6 million has been recorded as goodwill. Transaction and integration costs related to the acquisition totaling $1.3 million were expensed as incurred for the three- and six-month periods ended March 31, 2018.
Following is a condensed balance sheet showing the estimated fair values of the assets acquired and liabilities assumed, based on management’s preliminary analysis, as of the date of acquisition:
(In thousands) | ||||
Cash and due from banks | $ | 1,310 | ||
Interest-bearing deposits with banks | 15,957 | |||
Interest-bearing time deposits with banks | 3,817 | |||
Investment securities | 39,978 | |||
Loans, net | 34,467 | |||
Premises and equipment | 1,125 | |||
Goodwill arising in the acquisition | 1,578 | |||
Core deposit intangible | 2,083 | |||
Other assets | 2,656 | |||
Total assets acquired | 102,971 | |||
Deposit accounts | 91,765 | |||
Net deferred tax liabilities | 233 | |||
Other liabilities | 373 | |||
Total liabilities assumed | 92,371 | |||
Total consideration | $ | 10,600 |
In accounting for the acquisition, $2.1 million was assigned to a core deposit intangible which is amortized over a weighted-average estimated economic life of 7.9 years. It is not anticipated that the core deposit intangible will have a significant residual value. No amount of the goodwill or the core deposit intangible arising in the acquisition is deductible for income tax purposes.
-9- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality, applies to a loan with evidence of deterioration of credit quality since origination, acquired by completion of a transfer for which it is probable, at acquisition, that the investor will be unable to collect all contractually required payments receivable. On the acquisition date, no loans were identified with evidence of deterioration of credit quality since origination. Loans acquired not subject to ASC 310-30 include non-impaired loans with a fair value of $34.5 million and gross contractual amounts receivable of $41.5 million at the date of acquisition.
The following unaudited pro forma combined results of operations assumes that the acquisition was consummated on October 1, 2016:
Three Months Ended | Six Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
(Dollars in thousands, except per share data) | ||||||||||||||||
Interest income | $ | 10,435 | $ | 8,972 | $ | 20,614 | $ | 17,725 | ||||||||
Interest expense | 1,426 | 1,055 | 2,820 | 2,103 | ||||||||||||
Net interest income | 9,009 | 7,917 | 17,794 | 15,622 | ||||||||||||
Provision for loan losses | 371 | 390 | 833 | 711 | ||||||||||||
Net interest income after provision for loan losses | 8,638 | 7,527 | 16,961 | 14,911 | ||||||||||||
Noninterest income | 2,657 | 2,048 | 5,745 | 4,108 | ||||||||||||
Noninterest expense | 7,612 | 8,025 | 14,814 | 14,260 | ||||||||||||
Income before income taxes | 3,683 | 1,550 | 7,982 | 4,759 | ||||||||||||
Income tax expense | 661 | 8 | 1,384 | 738 | ||||||||||||
Net income | 3,022 | 1,542 | 6,508 | 4,021 | ||||||||||||
Net income attributable to noncontrolling interests in subsidiary | 576 | - | 663 | - | ||||||||||||
Net income attributable to First Savings Financial Group, Inc. | $ | 2,446 | $ | 1,542 | $ | 5,845 | $ | 4,021 | ||||||||
Weighted average common shares outstanding, basic | 2,251,425 | 2,220,773 | 2,239,823 | 2,212,955 | ||||||||||||
Net income per common share, basic | $ | 1.09 | $ | 0.69 | $ | 2.61 | $ | 1.82 | ||||||||
Weighted average common shares outstanding, basic | 2,251,425 | 2,220,773 | 2,239,823 | 2,212,955 | ||||||||||||
Add: Dilutive effect of outstanding options | 113,176 | 120,402 | 117,518 | 122,529 | ||||||||||||
Add: Dilutive effect of restricted stock | 5,659 | 3,244 | 6,265 | 1,262 | ||||||||||||
Weighted average common shares outstanding, as adjusted | 2,370,260 | 2,344,419 | 2,363,606 | 2,336,746 | ||||||||||||
Net income per common share, diluted | $ | 1.03 | $ | 0.66 | $ | 2.47 | $ | 1.72 |
-10- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
In addition to combining the historical results of operations, the pro forma calculations consider the purchase accounting adjustments and nonrecurring charges directly related to the acquisition and the related tax effects. The 2018 pro forma information was adjusted to exclude $1.3 million of acquisition-related costs incurred during the period and the 2017 pro forma information was adjusted to include those costs. The pro forma calculations do not include any anticipated cost savings as a result of the acquisition. The pro forma results of operations are presented for informational purposes only and are not necessarily indicative of the actual results of operations that would have occurred had the FNBO acquisition actually been consummated on October 1, 2016, or results that may occur in the future.
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 holds municipal bonds issued by municipal governments within the U.S. The Company also holds pass-through asset-backed securities guaranteed by the 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
The Company invests in small and medium lot, investment grade municipal bonds through a managed brokerage account. The brokerage account is managed by an investment advisory firm registered with the U.S. Securities and Exchange Commission. At March 31, 2018 and September 30, 2017, trading account securities recorded at fair value totaled $5.7 million and $7.2 million, respectively, and were comprised of investment grade municipal bonds. During the three-month period ended March 31, 2018, the Company reported a net loss on trading account securities of $59,000. During the three-month period ended March 31, 2017, the Company reported a net gain on trading account securities of $211,000. During the six-month period ended March 31, 2018, the Company reported a net gain on trading account securities of $91,000. During the six-month period ended March 31, 2017, the Company reported a net loss on trading account securities of $71,000.
-11- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(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:
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Losses | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||
March 31, 2018: | ||||||||||||||||
Securities available for sale: | ||||||||||||||||
Agency mortgage-backed | $ | 37,159 | $ | 175 | $ | 511 | $ | 36,823 | ||||||||
Agency CMO | 12,665 | 10 | 277 | 12,398 | ||||||||||||
Privately-issued CMO | 1,602 | 172 | 50 | 1,724 | ||||||||||||
Privately-issued ABS | 2,241 | 662 | - | 2,903 | ||||||||||||
SBA certificates | 1,405 | 84 | 2 | 1,487 | ||||||||||||
Municipal bonds | 131,824 | 3,325 | 752 | 134,397 | ||||||||||||
Total securities available for sale | $ | 186,896 | $ | 4,428 | $ | 1,592 | $ | 189,732 | ||||||||
Securities held to maturity: | ||||||||||||||||
Agency mortgage-backed | $ | 146 | $ | 11 | $ | - | $ | 157 | ||||||||
Municipal bonds | 2,579 | 305 | - | 2,884 | ||||||||||||
Total securities held to maturity | $ | 2,725 | $ | 316 | $ | - | $ | 3,041 |
-12- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
Amortized Cost | Gross Unrealized Gain | Gross Unrealized Losses | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||
September 30, 2017: | ||||||||||||||||
Securities available for sale: | ||||||||||||||||
Agency mortgage-backed | $ | 36,439 | $ | 382 | $ | 85 | $ | 36,736 | ||||||||
Agency CMO | 14,605 | 37 | 66 | 14,576 | ||||||||||||
Privately-issued CMO | 1,825 | 204 | 28 | 2,001 | ||||||||||||
Privately-issued ABS | 2,691 | 757 | - | 3,448 | ||||||||||||
SBA certificates | 913 | - | 1 | 912 | ||||||||||||
Municipal bonds | 115,193 | 5,409 | 176 | 120,426 | ||||||||||||
Total securities available for sale | $ | 171,666 | $ | 6,789 | $ | 356 | $ | 178,099 | ||||||||
Securities held to maturity: | ||||||||||||||||
Agency mortgage-backed | $ | 179 | $ | 16 | $ | - | $ | 195 | ||||||||
Municipal bonds | 2,699 | 412 | - | 3,111 | ||||||||||||
Total securities held to maturity | $ | 2,878 | $ | 428 | $ | - | $ | 3,306 |
The amortized cost and fair value of investment securities as of March 31, 2018 by contractual maturity are shown below. CMO, ABS, SBA certificates, and mortgage-backed securities which do not have a single maturity date are shown separately.
Available for Sale | Held to Maturity | |||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||
Due within one year | $ | 4,021 | $ | 4,102 | $ | 238 | $ | 266 | ||||||||
Due after one year through five years | 16,303 | 16,886 | 987 | 1,103 | ||||||||||||
Due after five years through ten years | 27,829 | 28,547 | 965 | 1,084 | ||||||||||||
Due after ten years | 83,671 | 84,862 | 389 | 431 | ||||||||||||
CMO | 14,267 | 14,122 | - | - | ||||||||||||
ABS | 2,241 | 2,903 | - | - | ||||||||||||
SBA certificates | 1,405 | 1,487 | - | - | ||||||||||||
Mortgage-backed securities | 37,159 | 36,823 | 146 | 157 | ||||||||||||
$ | 186,896 | $ | 189,732 | $ | 2,725 | $ | 3,041 |
-13- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
Information pertaining to investment securities with gross unrealized losses at March 31, 2018 and September 30, 2017, aggregated by investment category and the length of time that individual securities have been in a continuous loss position, follows:
Number of Investment Positions | Fair Value | Gross Unrealized Losses | ||||||||||
(Dollars in thousands) | ||||||||||||
March 31, 2018: | ||||||||||||
Securities available for sale: | ||||||||||||
Continuous loss position less than twelve months: | ||||||||||||
Agency mortgage-backed | 18 | $ | 22,500 | $ | 328 | |||||||
Agency CMO | 6 | 5,815 | 111 | |||||||||
Privately-issued CMO | 2 | 83 | 50 | |||||||||
SBA certificates | 1 | 712 | 2 | |||||||||
Municipal bonds | 71 | 30,970 | 450 | |||||||||
Total less than twelve months | 98 | 60,080 | 941 | |||||||||
Continuous loss position more than twelve months: | ||||||||||||
Agency mortgage-backed | 6 | 5,518 | 183 | |||||||||
Agency CMO | 7 | 6,348 | 166 | |||||||||
Municipal bonds | 5 | 4,689 | 302 | |||||||||
Total more than twelve months | 18 | 16,555 | 651 | |||||||||
Total securities available for sale | 116 | $ | 76,635 | $ | 1,592 | |||||||
September 30, 2017: | ||||||||||||
Securities available for sale: | ||||||||||||
Continuous loss position less than twelve months: | ||||||||||||
Agency mortgage-backed | 12 | $ | 13,332 | $ | 85 | |||||||
Agency CMO | 9 | 9,062 | 52 | |||||||||
Privately-issued CMO | 2 | 113 | 28 | |||||||||
Municipal bonds | 9 | 6,522 | 157 | |||||||||
Total less than twelve months | 32 | 29,029 | 322 | |||||||||
Continuous loss position more than twelve months: | ||||||||||||
Agency CMO | 3 | 2,605 | 14 | |||||||||
SBA certificates | 1 | 912 | 1 | |||||||||
Municipal bonds | 1 | 513 | 19 | |||||||||
Total more than twelve months | 5 | 4,030 | 34 | |||||||||
Total securities available for sale | 37 | $ | 33,059 | $ | 356 |
At March 31, 2018 and September 30, 2017, the Company did not have any securities held to maturity with an unrealized loss.
-14- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market conditions 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 available for sale debt securities in loss positions at March 31, 2018, which consisted of U.S. government agency mortgage backed securities and CMOs, privately issued CMOs, SBA certificates and municipal bonds, had a fair value as a percentage of amortized cost of 97.99%. All of the agency and municipal securities are issued by U.S. government-sponsored enterprises and municipal governments, and are generally secured by first mortgage loans and municipal project revenues.
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 March 31, 2018, the Company held fifteen privately-issued CMO and ABS securities, acquired in a 2009 bank merger, with an aggregate amortized cost of $1.7 million and fair value of $2.2 million that have been downgraded to a substandard regulatory classification due to the security’s credit quality rating by various nationally recognized statistical rating organizations. (“NRSROs”)
At March 31, 2018, two privately-issued CMO were in loss positions and had depreciated approximately 37.31% from the Company’s carrying value and were collateralized by residential mortgage loans. These securities had a total fair value of $83,000 and a total unrealized loss of $50,000 at March 31, 2018, and were rated below investment grade by NRSROs. Based on the independent third party analysis of the expected cash flows, management has determined that no other-than-temporary impairment is required to be recognized on the privately issued CMO and ABS portfolios. While the Company did not recognize a credit related impairment loss at March 31, 2018, 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 U.S. government agency mortgage-backed securities and CMOs, SBA certificates 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 three- and six-month periods ended March 31, 2018 and 2017, the Company did not realize any gross gains or losses on sales of available for sale securities. Securities and interest-bearing time deposits acquired in the FNBO transaction with a fair value of $35.0 million were sold within a short period following the merger, resulting in no gain or loss for financial reporting purposes.
Certain available for sale debt securities were pledged under repurchase agreements and to secure FHLB borrowings at March 31, 2018 and September 30, 2017, and may be pledged to secure federal funds borrowings.
-15- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
4. | Loans and Allowance for Loan Losses |
Loans at March 31, 2018 and September 30, 2017 consisted of the following:
March 31, 2018 | September 30, 2017 | |||||||
(In thousands) | ||||||||
Real estate mortgage: | ||||||||
1-4 family residential | $ | 191,144 | $ | 171,863 | ||||
Commercial | 318,259 | 273,106 | ||||||
Multifamily residential | 27,520 | 21,121 | ||||||
Residential construction | 18,907 | 15,088 | ||||||
Commercial construction | 22,492 | 18,385 | ||||||
Land and land development | 10,003 | 9,733 | ||||||
Commercial business | 64,009 | 52,724 | ||||||
Consumer: | ||||||||
Home equity | 24,103 | 22,939 | ||||||
Auto | 11,693 | 7,057 | ||||||
Other consumer | 2,897 | 2,323 | ||||||
Total Loans | 691,027 | 594,339 | ||||||
Deferred loan origination fees and costs, net | 278 | 209 | ||||||
Allowance for loan losses | (8,864 | ) | (8,092 | ) | ||||
Loans, net | $ | 682,441 | $ | 586,456 |
During the six-month period ended March 31, 2018, 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, 2017.
The recorded investment in consumer mortgage loans collateralized by residential real estate properties in the process of foreclosure was $1.6 million for both March 31, 2018 and September 30, 2017.
-16- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
The following table provides the components of the recorded investment in loans as of March 31, 2018:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land & Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||
Principal loan balance | $ | 191,144 | $ | 318,259 | $ | 27,520 | $ | 41,399 | $ | 10,003 | $ | 64,009 | $ | 38,693 | $ | 691,027 | ||||||||||||||||
Accrued interest receivable | 513 | 1,114 | 47 | 168 | 35 | 271 | 69 | 2,217 | ||||||||||||||||||||||||
Net deferred loan origination fees and costs | 6 | 126 | (9 | ) | (40 | ) | 3 | 218 | (26 | ) | 278 | |||||||||||||||||||||
Recorded investment in loans | $ | 191,663 | $ | 319,499 | $ | 27,558 | $ | 41,527 | $ | 10,041 | $ | 64,498 | $ | 38,736 | $ | 693,522 | ||||||||||||||||
Recorded Investment in Loans as Evaluated for Impairment: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 5,089 | $ | 6,710 | $ | - | $ | - | $ | 28 | $ | 349 | $ | 259 | $ | 12,435 | ||||||||||||||||
Collectively evaluated for impairment | 186,574 | 312,789 | 27,558 | 41,527 | 10,013 | 64,149 | 38,477 | 681,087 | ||||||||||||||||||||||||
Ending balance | $ | 191,663 | $ | 319,499 | $ | 27,558 | $ | 41,527 | $ | 10,041 | $ | 64,498 | $ | 38,736 | $ | 693,522 |
-17- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
The following table provides the components of the recorded investment in loans as of September 30, 2017:
Residential Real Estate | Commercial Real Estate | Multifamily | Construction | Land & Land Development | Commercial Business | Consumer | Total | |||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||
Principal loan balance | $ | 171,863 | $ | 273,106 | $ | 21,121 | $ | 33,473 | $ | 9,733 | $ | 52,724 | $ | 32,319 | $ | 594,339 | ||||||||||||||||
Accrued interest receivable | 493 | 929 | 37 | 137 | 31 | 221 | 59 | 1,907 | ||||||||||||||||||||||||
Net deferred loan origination fees and costs | 50 | 26 | (15 | ) | (17 | ) | 2 | 184 | (21 | ) | 209 | |||||||||||||||||||||
Recorded investment in loans | $ | 172,406 | $ | 274,061 | $ | 21,143 | $ | 33,593 | $ | 9,766 | $ | 53,129 | $ | 32,357 | $ | 596,455 | ||||||||||||||||
Recorded Investment in Loans as Evaluated for Impairment: | ||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 4,969 | $ | 5,477 | $ | - | $ | - | $ | 30 | $ | 192 | $ | 196 | $ | 10,864 | ||||||||||||||||
Collectively evaluated for impairment | 167,437 | 268,584 | 21,143 | 33,593 | 9,736 | 52,937 | 32,161 | 585,591 | ||||||||||||||||||||||||
Ending balance | $ | 172,406 | $ | 274,061 | $ | 21,143 | $ | 33,593 | $ | 9,766 | $ | 53,129 | $ | 32,357 | $ | 596,455 |
-18- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
An analysis of the allowance for loan losses as of March 31, 2018 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 | $ | 17 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 20 | $ | 37 | ||||||||||||||||
Collectively evaluated for impairment | 231 | 6,182 | 146 | 985 | 230 | 927 | 126 | 8,827 | ||||||||||||||||||||||||
Ending balance | $ | 248 | $ | 6,182 | $ | 146 | $ | 985 | $ | 230 | $ | 927 | $ | 146 | $ | 8,864 |
An analysis of the allowance for loan losses as of September 30, 2017 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 | $ | 2 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 21 | $ | 23 | ||||||||||||||||
Collectively evaluated for impairment | 250 | 5,739 | 106 | 810 | 223 | 839 | 102 | 8,069 | ||||||||||||||||||||||||
Ending balance | $ | 252 | $ | 5,739 | $ | 106 | $ | 810 | $ | 223 | $ | 839 | $ | 123 | $ | 8,092 |
-19- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
An analysis of the changes in the allowance for loan losses for the three months ended March 31, 2018 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 | $ | 233 | $ | 6,106 | $ | 102 | $ | 903 | $ | 219 | $ | 816 | $ | 132 | $ | 8,511 | ||||||||||||||||
Provisions | 17 | 76 | 44 | 82 | 11 | 110 | 31 | 371 | ||||||||||||||||||||||||
Charge-offs | (11 | ) | - | - | - | - | - | (32 | ) | (43 | ) | |||||||||||||||||||||
Recoveries | 9 | - | - | - | - | 1 | 15 | 25 | ||||||||||||||||||||||||
Ending balance | $ | 248 | $ | 6,182 | $ | 146 | $ | 985 | $ | 230 | $ | 927 | $ | 146 | $ | 8,864 |
An analysis of the changes in the allowance for loan losses for the six months ended March 31, 2018 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 | $ | 252 | $ | 5,739 | $ | 106 | $ | 810 | $ | 223 | $ | 839 | $ | 123 | $ | 8,092 | ||||||||||||||||
Provisions | (1 | ) | 443 | 40 | 175 | 7 | 87 | 82 | 833 | |||||||||||||||||||||||
Charge-offs | (24 | ) | - | - | - | - | - | (84 | ) | (108 | ) | |||||||||||||||||||||
Recoveries | 21 | - | - | - | - | 1 | 25 | 47 | ||||||||||||||||||||||||
Ending balance | $ | 248 | $ | 6,182 | $ | 146 | $ | 985 | $ | 230 | $ | 927 | $ | 146 | $ | 8,864 |
-20- |
FIRST SAVINGS FINANCIAL GROUP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
(Unaudited)
An analysis of the changes in the allowance for loan losses for the three months ended March 31, 2017 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 | $ | 312 | $ | 5,313 | $ | 105 | $ | 1,026 | $ | 261 | $ | 310 | $ | 92 | $ | 7,419 | ||||||||||||||||
Provisions | 19 | 557 | 11 | (323 | ) | 6 | 62 | 43 | 375 | |||||||||||||||||||||||
Charge-offs | (22 | ) | - | - | - | - | (25 | ) | (44 | ) | (91 | ) | ||||||||||||||||||||
Recoveries | 2 | - | - | - | - | 1 | 12 | 15 | ||||||||||||||||||||||||
Ending balance | $ | 311 | $ | 5,870 | $ | 116 | $ | 703 | $ | 267 | $ | 348 | $ | 103 | $ | 7,718 |
An analysis of the changes in the allowance for loan losses for the six months ended March 31, 2017 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 | $ | 335 | $ | 5,160 | $ | 109 | $ | 845 | $ | 295 | $ | 284 | $ | 94 | $ | 7,122 | ||||||||||||||||
Provisions | 10 | 710 | 7 | (142 | ) | (28 | ) | 75 | 49 | 681 | ||||||||||||||||||||||
Charge-offs | (39 | ) | - | - | - | - | (25 | ) | (62 | ) | (126 | ) | ||||||||||||||||||||
Recoveries | 5 | - | - | - | - | 14 | 22 | 41 | ||||||||||||||||||||||||
Ending balance | $ | 311 | $ | 5,870 | $ | 116 | $ | 703 | $ | 267 | $ | 348 | $ | 103 | $ | 7,718 |
-21- |
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 March 31, 2018 and for the three and six months ended March 31, 2018 and 2017.
At March 31, 2018 | Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||||||
2018 | 2018 | 2017 | 2017 | 2018 | 2018 | 2017 | 2017 | |||||||||||||||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||
Loans with no related allowance recorded: | ||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | $ | 4,784 | $ | 5,267 | $ | - | $ | 5,247 | $ | 35 | $ | 4,255 | $ | 37 | $ | 5,136 | $ | 71 | $ | 4,191 | $ | 70 | ||||||||||||||||||||||
Commercial real estate | 6,710 | 6,895 | - | 6,941 | 80 | 6,230 | 51 | 6,610 | 144 | 6,288 | 99 | |||||||||||||||||||||||||||||||||
Multifamily | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Construction | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Land and land development | 28 | 29 | - | 29 | - | 254 | - | 29 | - | 247 | - | |||||||||||||||||||||||||||||||||
Commercial business | 349 | 358 | - | 361 | 4 | 211 | 1 | 291 | 6 | 214 | 3 | |||||||||||||||||||||||||||||||||
Consumer | 143 | 150 | - | 121 | 1 | 158 | 1 | 110 | 2 | 165 | 2 | |||||||||||||||||||||||||||||||||
$ | 12,014 | $ | 12,699 | $ | - | $ | 12,699 | $ | 120 | $ | 11,108 | $ | 90 | $ | 12,176 | $ | 223 | $ | 11,105 | $ | 174 | |||||||||||||||||||||||
Loans with an allowance recorded: | ||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | $ | 305 | $ | 329 | $ | 17 | $ | 255 | $ | - | $ | 468 | $ | - | $ | 272 | $ | - | $ | 460 | $ | - | ||||||||||||||||||||||
Commercial real estate | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Multifamily | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Construction | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Land and land development | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Commercial business | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||
Consumer | 116 | 116 | 20 | 129 | - | 82 | - | 124 | - | 83 | - | |||||||||||||||||||||||||||||||||
$ | 421 | $ | 445 | $ | 37 | $ | 384 | $ | - | $ | 550 | $ | - | $ | 396 | $ | - | $ | 543 | $ | - | |||||||||||||||||||||||
Total: | ||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | $ | 5,089 | $ | 5,596 |