UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period ended March 31, 2015
or
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For transition period from to
Commission File Number 1-34403
TERRITORIAL BANCORP INC.
(Exact Name of Registrant as Specified in Charter)
Maryland |
|
26-4674701 |
(State or Other Jurisdiction of Incorporation) |
|
(I.R.S. Employer Identification No.) |
1132 Bishop Street, Suite 2200, Honolulu, Hawaii |
|
96813 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(808) 946-1400 |
Registrants telephone number, including area code |
Not Applicable |
(Former name or former address, 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 o.
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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o |
Accelerated filer x |
Non-accelerated filer o |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x.
Indicate the number of shares outstanding of each of the Issuers classes of common stock as of the latest practicable date.
9,719,600 shares of Common Stock, par value $0.01 per share, were issued and outstanding as of April 30, 2015.
TERRITORIAL BANCORP INC.
Form 10-Q Quarterly Report
|
|
|
1 | ||
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
29 | |
39 | ||
40 | ||
|
|
|
|
|
|
41 | ||
41 | ||
41 | ||
41 | ||
42 | ||
42 | ||
42 | ||
|
| |
43 |
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Balance Sheets (Unaudited)
(Dollars in thousands, except share data)
|
|
March 31, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
ASSETS |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
45,774 |
|
$ |
75,060 |
|
Investment securities held to maturity, at amortized cost (fair value of $569,832 and $586,710 at March 31, 2015 and December 31, 2014, respectively) |
|
552,461 |
|
572,922 |
| ||
Federal Home Loan Bank stock, at cost |
|
11,112 |
|
11,234 |
| ||
Federal Reserve Bank stock, at cost |
|
2,949 |
|
2,925 |
| ||
Loans held for sale |
|
2,910 |
|
1,048 |
| ||
Loans receivable, net |
|
1,038,922 |
|
968,212 |
| ||
Accrued interest receivable |
|
4,583 |
|
4,436 |
| ||
Premises and equipment, net |
|
5,445 |
|
5,629 |
| ||
Bank-owned life insurance |
|
41,558 |
|
41,303 |
| ||
Deferred income taxes receivable |
|
7,486 |
|
7,254 |
| ||
Prepaid expenses and other assets |
|
2,190 |
|
1,874 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,715,390 |
|
$ |
1,691,897 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Liabilities: |
|
|
|
|
| ||
Deposits |
|
$ |
1,381,461 |
|
$ |
1,359,679 |
|
Advances from the Federal Home Loan Bank |
|
27,000 |
|
15,000 |
| ||
Securities sold under agreements to repurchase |
|
60,000 |
|
72,000 |
| ||
Accounts payable and accrued expenses |
|
26,857 |
|
24,098 |
| ||
Investment purchases pending settlement |
|
1,166 |
|
|
| ||
Current income taxes payable |
|
1,051 |
|
826 |
| ||
Advance payments by borrowers for taxes and insurance |
|
2,710 |
|
3,916 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
1,500,245 |
|
1,475,519 |
| ||
|
|
|
|
|
| ||
Stockholders Equity: |
|
|
|
|
| ||
Preferred stock, $.01 par value; authorized 50,000,000 shares, no shares issued or outstanding |
|
|
|
|
| ||
Common stock, $.01 par value; authorized 100,000,000 shares; issued and outstanding 9,720,959 and 9,919,064 shares at March 31, 2015 and December 31, 2014, respectively |
|
97 |
|
99 |
| ||
Additional paid-in capital |
|
71,806 |
|
75,229 |
| ||
Unearned ESOP shares |
|
(6,728 |
) |
(6,851 |
) | ||
Retained earnings |
|
155,318 |
|
153,289 |
| ||
Accumulated other comprehensive loss |
|
(5,348 |
) |
(5,388 |
) | ||
|
|
|
|
|
| ||
Total stockholders equity |
|
215,145 |
|
216,378 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
1,715,390 |
|
$ |
1,691,897 |
|
See accompanying notes to consolidated financial statements.
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Statements of Income (Unaudited)
(Dollars in thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
2015 |
|
2014 |
| ||
Interest and dividend income: |
|
|
|
|
| ||
Investment securities |
|
$ |
4,523 |
|
$ |
5,074 |
|
Loans |
|
10,686 |
|
9,540 |
| ||
Dividends on FHLB stock |
|
3 |
|
3 |
| ||
Other investments |
|
76 |
|
40 |
| ||
Total interest and dividend income |
|
15,288 |
|
14,657 |
| ||
|
|
|
|
|
| ||
Interest expense: |
|
|
|
|
| ||
Deposits |
|
1,134 |
|
1,091 |
| ||
Advances from the Federal Home Loan Bank |
|
70 |
|
66 |
| ||
Securities sold under agreements to repurchase |
|
312 |
|
343 |
| ||
Total interest expense |
|
1,516 |
|
1,500 |
| ||
|
|
|
|
|
| ||
Net interest income |
|
13,772 |
|
13,157 |
| ||
Provision for loan losses |
|
194 |
|
9 |
| ||
|
|
|
|
|
| ||
Net interest income after provision for loan losses |
|
13,578 |
|
13,148 |
| ||
|
|
|
|
|
| ||
Noninterest income: |
|
|
|
|
| ||
Service fees on loan and deposit accounts |
|
460 |
|
499 |
| ||
Income on bank-owned life insurance |
|
255 |
|
268 |
| ||
Gain on sale of investment securities |
|
236 |
|
346 |
| ||
Gain on sale of loans |
|
129 |
|
79 |
| ||
Other |
|
166 |
|
166 |
| ||
Total noninterest income |
|
1,246 |
|
1,358 |
| ||
|
|
|
|
|
| ||
Noninterest expense: |
|
|
|
|
| ||
Salaries and employee benefits |
|
5,099 |
|
5,363 |
| ||
Occupancy |
|
1,437 |
|
1,422 |
| ||
Equipment |
|
945 |
|
914 |
| ||
Federal deposit insurance premiums |
|
209 |
|
199 |
| ||
Other general and administrative expenses |
|
1,214 |
|
966 |
| ||
Total noninterest expense |
|
8,904 |
|
8,864 |
| ||
|
|
|
|
|
| ||
Income before income taxes |
|
5,920 |
|
5,642 |
| ||
Income taxes |
|
2,394 |
|
2,180 |
| ||
Net income |
|
$ |
3,526 |
|
$ |
3,462 |
|
|
|
|
|
|
| ||
Basic earnings per share |
|
$ |
0.39 |
|
$ |
0.38 |
|
Diluted earnings per share |
|
$ |
0.38 |
|
$ |
0.37 |
|
Cash dividends declared per common share |
|
$ |
0.16 |
|
$ |
0.14 |
|
Basic weighted-average shares outstanding |
|
9,120,720 |
|
9,187,540 |
| ||
Diluted weighted-average shares outstanding |
|
9,319,814 |
|
9,380,160 |
|
See accompanying notes to consolidated financial statements.
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income (Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
3,526 |
|
$ |
3,462 |
|
|
|
|
|
|
| ||
Change in unrealized loss on securities |
|
9 |
|
3 |
| ||
Noncredit related gains on securities not expected to be sold |
|
31 |
|
72 |
| ||
Other comprehensive income, net of tax |
|
40 |
|
75 |
| ||
|
|
|
|
|
| ||
Comprehensive income |
|
$ |
3,566 |
|
$ |
3,537 |
|
See accompanying notes to consolidated financial statements.
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders Equity (Unaudited)
(Dollars in thousands, except per share data)
|
|
Common |
|
Additional |
|
Unearned |
|
Retained |
|
Accumulated |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balances at December 31, 2013 |
|
$ |
101 |
|
$ |
77,340 |
|
$ |
(7,340 |
) |
$ |
145,826 |
|
$ |
(3,787 |
) |
$ |
212,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
|
|
|
|
|
|
|
3,462 |
|
|
|
3,462 |
| ||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
75 |
|
75 |
| ||||||
Cash dividends declared ($0.14 per share) |
|
|
|
|
|
|
|
(1,329 |
) |
|
|
(1,329 |
) | ||||||
Share-based compensation |
|
|
|
660 |
|
|
|
|
|
|
|
660 |
| ||||||
Allocation of 12,233 ESOP shares |
|
|
|
151 |
|
122 |
|
|
|
|
|
273 |
| ||||||
Repurchase of 170,994 shares of company common stock |
|
(2 |
) |
(3,885 |
) |
|
|
|
|
|
|
(3,887 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balances at March 31, 2014 |
|
$ |
99 |
|
$ |
74,266 |
|
$ |
(7,218 |
) |
$ |
147,959 |
|
$ |
(3,712 |
) |
$ |
211,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balances at December 31, 2014 |
|
$ |
99 |
|
$ |
75,229 |
|
$ |
(6,851 |
) |
$ |
153,289 |
|
$ |
(5,388 |
) |
$ |
216,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income |
|
|
|
|
|
|
|
3,526 |
|
|
|
3,526 |
| ||||||
Other comprehensive income |
|
|
|
|
|
|
|
|
|
40 |
|
40 |
| ||||||
Cash dividends declared ($0.16 per share) |
|
|
|
|
|
|
|
(1,497 |
) |
|
|
(1,497 |
) | ||||||
Share-based compensation |
|
|
|
738 |
|
|
|
|
|
|
|
738 |
| ||||||
Allocation of 12,233 ESOP shares |
|
|
|
145 |
|
123 |
|
|
|
|
|
268 |
| ||||||
Repurchase of 198,105 shares of company common stock |
|
(2 |
) |
(4,306 |
) |
|
|
|
|
|
|
(4,308 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balances at March 31, 2015 |
|
$ |
97 |
|
$ |
71,806 |
|
$ |
(6,728 |
) |
$ |
155,318 |
|
$ |
(5,348 |
) |
$ |
215,145 |
|
See accompanying notes to consolidated financial statements.
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
3,526 |
|
$ |
3,462 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
| ||
Provision for loan losses |
|
194 |
|
9 |
| ||
Depreciation and amortization |
|
339 |
|
328 |
| ||
Deferred income tax benefit |
|
(258 |
) |
(707 |
) | ||
Amortization of fees, discounts, and premiums |
|
(73 |
) |
(106 |
) | ||
Origination of loans held for sale |
|
(15,324 |
) |
(8,590 |
) | ||
Proceeds from sales of loans held for sale |
|
13,335 |
|
9,862 |
| ||
Gain on sale of loans, net |
|
(129 |
) |
(79 |
) | ||
Purchases of investment securities held for trading |
|
|
|
(5,041 |
) | ||
Proceeds from sale of investment securities held for trading |
|
|
|
5,071 |
| ||
Gain on sale of investment securities held for trading |
|
|
|
(30 |
) | ||
Gain on sale of investment securities held to maturity |
|
(236 |
) |
(316 |
) | ||
ESOP expense |
|
268 |
|
273 |
| ||
Share-based compensation expense |
|
738 |
|
660 |
| ||
Increase in accrued interest receivable |
|
(147 |
) |
(109 |
) | ||
Net increase in bank-owned life insurance |
|
(255 |
) |
(267 |
) | ||
Net increase in prepaid expenses and other assets |
|
(316 |
) |
(325 |
) | ||
Net increase (decrease) in accounts payable and accrued expenses |
|
3,125 |
|
(2,326 |
) | ||
Net decrease in advance payments by borrowers for taxes and insurance |
|
(1,206 |
) |
(1,291 |
) | ||
Net increase (decrease) in income taxes payable |
|
225 |
|
(608 |
) | ||
Net cash from operating activities |
|
3,806 |
|
(130 |
) | ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchases of investment securities held to maturity |
|
(1,204 |
) |
(27,926 |
) | ||
Principal repayments on investment securities held to maturity |
|
20,510 |
|
14,419 |
| ||
Proceeds from sale of investment securities held to maturity |
|
2,580 |
|
3,724 |
| ||
Loan originations, net of principal repayments on loans receivable |
|
(70,532 |
) |
(15,943 |
) | ||
Proceeds from redemption of Federal Home Loan Bank stock |
|
122 |
|
110 |
| ||
Purchases of Federal Reserve Bank stock |
|
(24 |
) |
|
| ||
Purchases of premises and equipment |
|
(155 |
) |
(330 |
) | ||
Net cash from investing activities |
|
(48,703 |
) |
(25,946 |
) | ||
(Continued)
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows (Unaudited)
(Dollars in thousands)
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Net increase in deposits |
|
$ |
21,782 |
|
$ |
28,599 |
|
Proceeds from advances from the Federal Home Loan Bank |
|
22,000 |
|
|
| ||
Repayments of advances from the Federal Home Loan Bank |
|
(10,000 |
) |
|
| ||
Proceeds from securities sold under agreements to repurchase |
|
25,000 |
|
|
| ||
Repayments of securities sold under agreements to repurchase |
|
(37,000 |
) |
|
| ||
Repurchases of common stock |
|
(4,674 |
) |
(4,412 |
) | ||
Cash dividends paid |
|
(1,497 |
) |
(1,329 |
) | ||
Net cash from financing activities |
|
15,611 |
|
22,858 |
| ||
|
|
|
|
|
| ||
Net decrease in cash and cash equivalents |
|
(29,286 |
) |
(3,218 |
) | ||
|
|
|
|
|
| ||
Cash and cash equivalents at beginning of the period |
|
75,060 |
|
75,365 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at end of the period |
|
$ |
45,774 |
|
$ |
72,147 |
|
|
|
|
|
|
| ||
Supplemental disclosure of cash flow information: |
|
|
|
|
| ||
Cash paid for: |
|
|
|
|
| ||
Interest on deposits and borrowings |
|
$ |
1,532 |
|
$ |
1,467 |
|
Income taxes |
|
2,350 |
|
3,495 |
| ||
|
|
|
|
|
| ||
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
| ||
Investments purchased, not yet settled |
|
$ |
1,166 |
|
|
| |
Company stock repurchased, not yet settled |
|
366 |
|
|
|
See accompanying notes to consolidated financial statements.
TERRITORIAL BANCORP INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)
(1) Basis of Presentation
The accompanying unaudited consolidated financial statements of Territorial Bancorp Inc. (the Company) have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. These interim condensed consolidated financial statements and notes should be read in conjunction with Territorial Bancorp Inc.s consolidated financial statements and notes thereto filed as part of the Annual Report on Form 10-K for the year ended December 31, 2014. In the opinion of management, all adjustments necessary for a fair presentation have been made and include all normal recurring adjustments. Interim results of operations are not necessarily indicative of results to be expected for the year.
(2) Organization
On November 4, 2008, the Board of Directors of Territorial Mutual Holding Company (MHC) approved a plan of conversion and reorganization under which MHC would convert from a mutual holding company to a stock holding company. The conversion to a stock holding company was approved by the depositors and borrowers of Territorial Savings Bank and the Office of Thrift Supervision (OTS) and included the filing of a registration statement with the U.S. Securities and Exchange Commission. Upon the completion of the conversion and reorganization on July 10, 2009, Territorial Mutual Holding Company and Territorial Savings Group, Inc. ceased to exist as separate legal entities and Territorial Bancorp Inc. became the holding company for Territorial Savings Bank.
Upon completion of the conversion and reorganization, a special liquidation account was established in an amount equal to the total equity of Territorial Mutual Holding Company as of December 31, 2008. The liquidation account is to provide eligible account holders and supplemental eligible account holders who maintain their deposit accounts with Territorial Savings Bank after the conversion with a liquidation interest in the unlikely event of the complete liquidation of Territorial Savings Bank after the conversion. The balance of the liquidation account at December 31, 2014 was $15.2 million.
On June 25, 2014, Territorial Savings Bank converted from a federal savings bank to a Hawaii state-chartered savings bank. On July 10, 2014, Territorial Savings Bank became a member of the Federal Reserve System.
(3) Recently Adopted Accounting Pronouncements
In January 2014, the Financial Accounting Standards Board (FASB) amended the Receivables topic of the FASB Accounting Standards Codification (ASC). The amendment clarifies when an in substance repossession or foreclosure occurs and when a mortgage loan should be derecognized and the related real property recognized. The amendment also requires disclosures about the amount of foreclosed residential real property held and the recorded investment in mortgage loans collateralized by residential real property in the process of foreclosure. The amendment was effective for interim and annual periods beginning after December 15, 2014. The Company adopted this amendment on January 1, 2015, and the adoption did not have a material effect on its consolidated financial statements.
In May 2014, the FASB amended the Revenue Recognition topic of the FASB ASC. The amendment seeks to clarify the principles for recognizing revenue as well as to develop common revenue standards for U.S. generally accepted accounting principles and International Financial Reporting Standards. The amendment is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Early application is not permitted. The Company does not expect the adoption of this amendment to have a material effect on its consolidated financial statements.
In June 2014, the FASB amended the Transfers and Servicing topic of the FASB ASC. The amendment modifies the accounting for certain types of repurchase transactions as well as adds new disclosure requirements for repurchase transactions. The amendment was effective for interim and annual periods beginning after December 15, 2014, with early adoption prohibited. The Company adopted this amendment on January 1, 2015, and the adoption did not have a material effect on its consolidated financial statements. See Footnote 8, Securities Sold Under Agreements to Repurchase.
In August 2014, the FASB amended the Receivables topic of the FASB ASC. The amendment seeks to clarify the classification of foreclosed mortgage loans that are either fully or partially guaranteed under government programs, such as from the Federal Housing Administration (FHA) or the U.S. Department of Veterans Affairs (VA). The amendment was effective for interim and annual periods beginning after December 15, 2014. The Company adopted this amendment on January 1, 2015, and the adoption did not have any effect on its consolidated financial statements.
In April 2015, the FASB amended the Intangibles Goodwill and Other topic of the FASB ASC. The amendment adds guidance to help entities evaluate the accounting for fees paid in cloud computing arrangements. The amendment is effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. The Company does not expect the adoption of this amendment to have a material effect on its consolidated financial statements.
(4) Cash and Cash Equivalents
The table below presents the balances of cash and cash equivalents:
|
|
March 31, |
|
December 31, |
| ||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
|
|
|
|
|
| ||
Cash and due from banks |
|
$ |
10,388 |
|
$ |
10,803 |
|
Interest-earning deposits in other banks |
|
35,386 |
|
64,257 |
| ||
Cash and cash equivalents |
|
$ |
45,774 |
|
$ |
75,060 |
|
Interest-earning deposits in other banks consist primarily of deposits at the Federal Reserve Bank.
(5) Investment Securities
The amortized cost and fair values of investment securities are as follows:
|
|
Amortized |
|
Gross Unrealized |
|
Estimated |
| ||||||
(Dollars in thousands) |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
March 31, 2015: |
|
|
|
|
|
|
|
|
| ||||
Held to maturity: |
|
|
|
|
|
|
|
|
| ||||
U.S. government-sponsored mortgage-backed securities |
|
$ |
551,720 |
|
$ |
19,718 |
|
$ |
(2,347 |
) |
$ |
569,091 |
|
Trust preferred securities |
|
741 |
|
|
|
|
|
741 |
| ||||
Total |
|
$ |
552,461 |
|
$ |
19,718 |
|
$ |
(2,347 |
) |
$ |
569,832 |
|
|
|
|
|
|
|
|
|
|
| ||||
December 31, 2014: |
|
|
|
|
|
|
|
|
| ||||
Held to maturity: |
|
|
|
|
|
|
|
|
| ||||
U.S. government-sponsored mortgage-backed securities |
|
$ |
572,232 |
|
$ |
18,078 |
|
$ |
(4,290 |
) |
$ |
586,020 |
|
Trust preferred securities |
|
690 |
|
|
|
|
|
690 |
| ||||
Total |
|
$ |
572,922 |
|
$ |
18,078 |
|
$ |
(4,290 |
) |
$ |
586,710 |
|
The amortized cost and estimated fair value of investment securities at March 31, 2015 are shown below. Incorporated in the maturity schedule are mortgage-backed and trust preferred securities, which are allocated using the contractual maturity as a basis. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
Amortized |
|
Estimated |
| ||
(Dollars in thousands) |
|
Cost |
|
Fair Value |
| ||
Held to maturity: |
|
|
|
|
| ||
Due within 5 years |
|
$ |
46 |
|
$ |
48 |
|
Due after 5 years through 10 years |
|
9 |
|
10 |
| ||
Due after 10 years |
|
552,406 |
|
569,774 |
| ||
Total |
|
$ |
552,461 |
|
$ |
569,832 |
|
Realized gains and losses and the proceeds from sales of securities held to maturity and trading are shown in the table below. All sales of securities were U.S. government-sponsored mortgage-backed securities.
|
|
For the Three Months Ended |
| ||||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Proceeds from sales |
|
$ |
2,580 |
|
$ |
8,795 |
|
Gross gains |
|
236 |
|
346 |
| ||
Gross losses |
|
|
|
|
| ||
During the three months ended March 31, 2015, the Company received proceeds of $2.6 million from the sale of $2.3 million of held-to-maturity debt securities, resulting in gross realized gains of $236,000. During the three months ended March 31, 2014, the Company received proceeds of $3.7 million from the sale of $3.4 million of held-to-maturity debt securities, resulting in gross realized gains of $316,000. The sale of these securities, for which the Company had already collected a substantial portion of the outstanding principal (at least 85%), is in accordance with the Investments - Debt and Equity Securities topic of the FASB ASC and will not affect the historical cost basis used to account for the remaining securities in the held-to-maturity portfolio.
Investment securities with amortized costs of $264.0 million and $270.2 million at March 31, 2015 and December 31, 2014, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase and transaction clearing accounts.
Provided below is a summary of investment securities which were in an unrealized loss position at March 31, 2015 and December 31, 2014. The Company does not intend to sell these securities until such time as the value recovers or the securities mature and it is not more likely than not that the Company will be required to sell the securities prior to recovery of value or the securities mature.
|
|
Less Than 12 Months |
|
12 Months or Longer |
|
Total |
| ||||||||||||||
|
|
|
|
Unrealized |
|
|
|
Unrealized |
|
Number of |
|
|
|
Unrealized |
| ||||||
Description of Securities |
|
Fair Value |
|
Losses |
|
Fair Value |
|
Losses |
|
Securities |
|
Fair Value |
|
Losses |
| ||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
March 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Mortgage-backed securities |
|
$ |
120,990 |
|
$ |
1,030 |
|
$ |
57,955 |
|
$ |
1,317 |
|
33 |
|
$ |
178,945 |
|
$ |
2,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Mortgage-backed securities |
|
$ |
12,717 |
|
$ |
65 |
|
$ |
183,349 |
|
$ |
4,225 |
|
37 |
|
$ |
196,066 |
|
$ |
4,290 |
|
Mortgage-Backed Securities. The unrealized losses on the Companys investment in mortgage-backed securities were caused by increases in market interest rates. All of the mortgage-backed securities are guaranteed by Freddie Mac or Fannie Mae, which are U.S. government-sponsored enterprises, or Ginnie Mae, which is a U.S. government agency. Since the decline in market value is attributable to changes in interest rates and not credit quality, and the Company does not intend to sell these investments until maturity and it is not more likely than not that the Company will be required to sell such investments prior to recovery of its cost basis, the Company does not consider these investments to be other-than-temporarily impaired as of March 31, 2015 and December 31, 2014.
In March 2015, the Company purchased a $1.2 million Ginnie Mae mortgage-backed security for settlement in April 2015. This security purchase was recorded on the trade date at the expected settlement amount.
Trust Preferred Securities. At March 31, 2015, the Company owns two trust preferred securities, PreTSL XXIII and XXIV. The trust preferred securities represent investments in a pool of debt obligations issued primarily by holding companies for Federal Deposit Insurance Corporation-insured financial institutions. Both of these securities are classified in the Companys held-to-maturity investment portfolio.
The trust preferred securities market is considered to be inactive as only five transactions have occurred over the past 39 months in the same tranche of securities owned by the Company. The Company used a discounted cash flow model to determine whether these securities are
other-than-temporarily impaired. The assumptions used in preparing the discounted cash flow model include the following: estimated discount rates, estimated deferral and default rates on collateral, and estimated cash flows.
Based on the Companys review, the Companys investment in trust preferred securities did not incur additional impairment during the quarter ending March 31, 2015.
PreTSL XXIV has an amortized cost of $0 at March 31, 2015. PreTSL XXIII has an amortized cost of $741,000 at March 31, 2015. The difference between the amortized cost of $741,000 and the remaining cost basis of $1.1 million is reported as other comprehensive loss and is related to noncredit factors.
It is reasonably possible that the fair values of the trust preferred securities could decline in the near term if the overall economy and the financial condition of some of the issuers continue to deteriorate and the liquidity of these securities remains low. As a result, there is a risk that the Companys remaining cost basis of $1.1 million on its trust preferred securities could be credit-related other-than-temporarily impaired in the near term. The impairment could be material to the Companys consolidated statements of income.
The table below provides a cumulative roll forward of credit losses recognized in earnings for debt securities held and not intended to be sold:
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Balance at January 1, |
|
$ |
5,885 |
|
$ |
5,885 |
|
Credit losses on debt securities for which other-than-temporary impairment was not previously recognized |
|
|
|
|
| ||
Balance at March 31, |
|
$ |
5,885 |
|
$ |
5,885 |
|
The table below shows the components of comprehensive loss, net of taxes, resulting from other-than-temporarily impaired securities:
|
|
March 31, |
| ||||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Noncredit losses on other-than-temporarily impaired securities, net of taxes |
|
$ |
253 |
|
$ |
304 |
|
(6) Loans Receivable and Allowance for Loan Losses
The components of loans receivable are as follows:
|
|
March 31, |
|
December 31, |
| ||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Real estate loans: |
|
|
|
|
| ||
First mortgages: |
|
|
|
|
| ||
One- to four-family residential |
|
$ |
995,241 |
|
$ |
926,074 |
|
Multi-family residential |
|
9,826 |
|
8,920 |
| ||
Construction, commercial, and other |
|
19,092 |
|
18,415 |
| ||
Home equity loans and lines of credit |
|
16,225 |
|
15,992 |
| ||
Total real estate loans |
|
1,040,384 |
|
969,401 |
| ||
Other loans: |
|
|
|
|
| ||
Loans on deposit accounts |
|
245 |
|
441 |
| ||
Consumer and other loans |
|
4,166 |
|
4,173 |
| ||
Total other loans |
|
4,411 |
|
4,614 |
| ||
Less: |
|
|
|
|
| ||
Net unearned fees and discounts |
|
(4,001 |
) |
(4,112 |
) | ||
Allowance for loan losses |
|
(1,872 |
) |
(1,691 |
) | ||
Total unearned fees, discounts and allowance for loan losses |
|
(5,873 |
) |
(5,803 |
) | ||
Loans receivable, net |
|
$ |
1,038,922 |
|
$ |
968,212 |
|
The table below presents the activity in the allowance for loan losses by portfolio segment:
(Dollars in thousands) |
|
Residential Mortgage |
|
Construction, |
|
Home |
|
Consumer |
|
Unallocated |
|
Totals |
| ||||||
Three months ended March 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, beginning of period |
|
$ |
413 |
|
$ |
977 |
|
$ |
5 |
|
$ |
263 |
|
$ |
33 |
|
$ |
1,691 |
|
Provision (reversal of allowance) for loan losses |
|
698 |
|
(435 |
) |
(2 |
) |
(99 |
) |
32 |
|
194 |
| ||||||
|
|
1,111 |
|
542 |
|
3 |
|
164 |
|
65 |
|
1,885 |
| ||||||
Charge-offs |
|
|
|
|
|
|
|
(19 |
) |
|
|
(19 |
) | ||||||
Recoveries |
|
|
|
1 |
|
1 |
|
4 |
|
|
|
6 |
| ||||||
Net charge-offs |
|
|
|
1 |
|
1 |
|
(15 |
) |
|
|
(13 |
) | ||||||
Balance, end of period |
|
$ |
1,111 |
|
$ |
543 |
|
$ |
4 |
|
$ |
149 |
|
$ |
65 |
|
$ |
1,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Three months ended March 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance, beginning of period |
|
$ |
376 |
|
$ |
799 |
|
$ |
10 |
|
$ |
229 |
|
$ |
72 |
|
$ |
1,486 |
|
Provision (reversal of allowance) for loan losses |
|
58 |
|
24 |
|
(4 |
) |
(65 |
) |
(4 |
) |
9 |
| ||||||
|
|
434 |
|
823 |
|
6 |
|
164 |
|
68 |
|
1,495 |
| ||||||
Charge-offs |
|
|
|
|
|
|
|
(17 |
) |
|
|
(17 |
) | ||||||
Recoveries |
|
|
|
|
|
1 |
|
6 |
|
|
|
7 |
| ||||||
Net charge-offs |
|
|
|
|
|
1 |
|
(11 |
) |
|
|
(10 |
) | ||||||
Balance, end of period |
|
$ |
434 |
|
$ |
823 |
|
$ |
7 |
|
$ |
153 |
|
$ |
68 |
|
$ |
1,485 |
|
During the three months ended March 31, 2015, the Company increased the loan loss provisions for residential mortgage loans based on the growth of this segment of the loan portfolio and the concentration of loans in Hawaii. The Company also reduced the loan loss provisions on construction, commercial and other mortgage loans and consumer and other loans based on a continued limited loss experience. The allocation of a portion of the allowance from one category of loans does not preclude its availability to absorb losses in other loan categories.
Management considers the allowance for loan losses at March 31, 2015 to be at an appropriate level to provide for probable losses that can be reasonably estimated based on general and specific conditions at that date. While the Company uses the best information it has available to make evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the information used in making the evaluations. To the extent actual outcomes differ from the estimates, additional provisions for credit losses may be required that would reduce future earnings. In addition, as an integral part of their examination process, the bank regulators and the Hawaii Department of Financial Institutions periodically review the allowance for loan losses and may require the Company to increase the allowance based on their analysis of information available at the time of their examination.
The table below presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method:
(Dollars in thousands) |
|
Residential |
|
Construction, Mortgage Loans |
|
Home |
|
Consumer |
|
Unallocated |
|
Totals |
| ||||||
March 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ending allowance balance: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Collectively evaluated for impairment |
|
1,111 |
|
543 |
|
4 |
|
149 |
|
65 |
|
1,872 |
| ||||||
Total ending allowance balance |
|
$ |
1,111 |
|
$ |
543 |
|
$ |
4 |
|
$ |
149 |
|
$ |
65 |
|
$ |
1,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ending loan balance: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Individually evaluated for impairment |
|
$ |
6,179 |
|
$ |
|
|
$ |
132 |
|
$ |
|
|
$ |
|
|
$ |
6,311 |
|
Collectively evaluated for impairment |
|
994,906 |
|
19,063 |
|
16,099 |
|
4,415 |
|
|
|
1,034,483 |
| ||||||
Total ending loan balance |
|
$ |
1,001,085 |
|
$ |
19,063 |
|
$ |
16,231 |
|
$ |
4,415 |
|
$ |
|
|
$ |
1,040,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ending allowance balance: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
Collectively evaluated for impairment |
|
413 |
|
977 |
|
5 |
|
263 |
|
33 |
|
1,691 |
| ||||||
Total ending allowance balance |
|
$ |
413 |
|
$ |
977 |
|
$ |
5 |
|
$ |
263 |
|
$ |
33 |
|
$ |
1,691 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ending loan balance: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Individually evaluated for impairment |
|
$ |
6,158 |
|
$ |
|
|
$ |
296 |
|
$ |
4 |
|
$ |
|
|
$ |
6,458 |
|
Collectively evaluated for impairment |
|
924,732 |
|
18,399 |
|
15,702 |
|
4,612 |
|
|
|
963,445 |
| ||||||
Total ending loan balance |
|
$ |
930,890 |
|
$ |
18,399 |
|
$ |
15,998 |
|
$ |
4,616 |
|
$ |
|
|
$ |
969,903 |
|
The table below presents the balance of impaired loans individually evaluated for impairment by class of loans:
(Dollars in thousands) |
|
Recorded |
|
Unpaid Balance |
| ||
March 31, 2015: |
|
|
|
|
| ||
With no related allowance recorded: |
|
|
|
|
| ||
One- to four-family residential mortgages |
|
$ |
6,179 |
|
$ |
6,845 |
|
Home equity loans and lines of credit |
|
132 |
|
162 |
| ||
Total |
|
$ |
6,311 |
|
$ |
7,007 |
|
|
|
|
|
|
| ||
December 31, 2014: |
|
|
|
|
| ||
With no related allowance recorded: |
|
|
|
|
| ||
One- to four-family residential mortgages |
|
$ |
6,158 |
|
$ |
6,775 |
|
Home equity loans and lines of credit |
|
296 |
|
324 |
| ||
Consumer and other |
|
4 |
|
4 |
| ||
Total |
|
$ |
6,458 |
|
$ |
7,103 |
|
The table below presents the average recorded investment and interest income recognized on impaired loans by class of loans:
|
|
For the Three Months Ended |
| ||||
(Dollars in thousands) |
|
Average Investment |
|
Interest Income |
| ||
2015: |
|
|
|
|
| ||
With no related allowance recorded: |
|
|
|
|
| ||
One- to four-family residential mortgages |
|
$ |
6,216 |
|
$ |
30 |
|
Home equity loans and lines of credit |
|
134 |
|
|
| ||
Total |
|
$ |
6,350 |
|
$ |
30 |
|
|
|
|
|
|
| ||
2014: |
|
|
|
|
| ||
With no related allowance recorded: |
|
|
|
|
| ||
One- to four-family residential mortgages |
|
$ |
7,248 |
|
$ |
32 |
|
Home equity loans and lines of credit |
|
158 |
|
|
| ||
Total |
|
$ |
7,406 |
|
$ |
32 |
|
There were no loans individually evaluated for impairment with a related allowance for loan loss as of March 31, 2015 or December 31, 2014. Loans individually evaluated for impairment do not have an allocated allowance for loan loss because they are written down to fair value.
The table below presents the aging of loans and accrual status by class of loans:
(Dollars in thousands) |
|
30 59 |
|
60 89 |
|
90 Days or |
|
Total Past |
|
Loans Not |
|
Total |
|
Nonaccrual |
|
Loans |
| ||||||||
March 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
One- to four-family residential mortgages |
|
$ |
894 |
|
$ |
580 |
|
$ |
842 |
|
$ |
2,316 |
|
$ |
988,974 |
|
$ |
991,290 |
|
$ |
4,183 |
|
$ |
|
|
Multi-family residential mortgages |
|
|
|
|
|
|
|
|
|
9,795 |
|
9,795 |
|
|
|
|
| ||||||||
Construction, commercial and other mortgages |
|
|
|
|
|
|
|
|
|
19,063 |
|
19,063 |
|
|
|
|
| ||||||||
Home equity loans and lines of credit |
|
83 |
|
|
|
|
|
83 |
|
16,148 |
|
16,231 |
|
132 |
|
|
| ||||||||
Loans on deposit accounts |
|
|
|
|
|
|
|
|
|
245 |
|
245 |
|
|
|
|
| ||||||||
Consumer and other |
|
2 |
|
|
|
|
|
2 |
|
4,168 |
|
4,170 |
|
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total |
|
$ |
979 |
|
$ |
580 |
|
$ |
842 |
|
$ |
2,401 |
|
$ |
1,038,393 |
|
$ |
1,040,794 |
|
$ |
4,315 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
One- to four-family residential mortgages |
|
$ |
1,040 |
|
$ |
736 |
|
$ |
593 |
|
$ |
2,369 |
|
$ |
919,624 |
|
$ |
921,993 |
|
$ |
4,153 |
|
$ |
|
|
Multi-family residential mortgages |
|
|
|
|
|
|
|
|
|
8,897 |
|
8,897 |
|
|
|
|
| ||||||||
Construction, commercial and other mortgages |
|
|
|
|
|
|
|
|
|
18,399 |
|
18,399 |
|
|
|
|
| ||||||||
Home equity loans and lines of credit |
|
|
|
|
|
161 |
|
161 |
|
15,837 |
|
15,998 |
|
296 |
|
|
| ||||||||
Loans on deposit accounts |
|
|
|
|
|
|
|
|
|
440 |
|
440 |
|
|
|
|
| ||||||||
Consumer and other |
|
7 |
|
1 |
|
4 |
|
12 |
|
4,164 |
|
4,176 |
|
4 |
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total |
|
$ |
1,047 |
|
$ |
737 |
|
$ |
758 |
|
$ |
2,542 |
|
$ |
967,361 |
|
$ |
969,903 |
|
$ |
4,453 |
|
$ |
|
|
The Company primarily uses the aging of loans and accrual status to monitor the credit quality of its loan portfolio. When a mortgage loan becomes seriously delinquent (90 days or more contractually past due), it displays weaknesses that may result in a loss. As a loan becomes more delinquent, the likelihood of the borrower repaying the loan decreases and the loan becomes more collateral-dependent. A mortgage loan becomes collateral-dependent when the proceeds for repayment can be expected to come only from the sale or operation of the collateral and not from borrower repayments. Generally, appraisals are obtained after a loan becomes collateral-dependent or is five months delinquent. The carrying value of collateral-dependent loans is adjusted to the fair value of the collateral less selling costs. Any commercial real estate, commercial, construction or equity loan that has a loan balance in excess of a specified amount is also periodically reviewed to determine whether the loan exhibits any weaknesses and is performing in accordance with its contractual terms.
The Company had 17 nonaccrual loans with a book value of $4.3 million at March 31, 2015 and 18 nonaccrual loans with a book value of $4.5 million as of December 31, 2014. The Company collected interest on nonaccrual loans of $50,000 and $52,000 during the three months ended March 31, 2015 and 2014, respectively, but due to regulatory requirements, the Company recorded the interest as a reduction
of principal. The Company would have recognized additional interest income of $66,000 and $70,000 during the three months ended March 31, 2015 and 2014, respectively, had the loans been accruing interest. The Company did not have any loans more than 90 days past due and still accruing interest as of March 31, 2015 or December 31, 2014.
There were no loans modified in a troubled debt restructuring during the three months ended March 31, 2015 or 2014. There were no new troubled debt restructurings within the past 12 months that subsequently defaulted.
The Company had 17 troubled debt restructurings totaling $4.5 million as of March 31, 2015 that were considered to be impaired. This total included 16 one- to four-family residential mortgage loans totaling $4.4 million and one home equity loan for $132,000. Six of the loans, totaling $2.0 million, were performing in accordance with their restructured terms and accruing interest at March 31, 2015. Nine of the loans, totaling $2.2 million, were performing in accordance with their restructured terms but not accruing interest at March 31, 2015. Two of the loans, totaling $342,000, are delinquent and not accruing interest at March 31, 2015. The Company had 17 troubled debt restructurings totaling $4.6 million as of December 31, 2014 that were considered to be impaired. This total included 16 one- to four-family residential mortgage loans totaling $4.4 million and one home equity loan for $135,000. Six of the loans, totaling $2.0 million, were performing in accordance with their restructured terms and accruing interest at December 31, 2014. Nine of the loans, totaling $2.2 million, were performing in accordance with their restructured terms but not accruing interest at December 31, 2014. Two of the loans, totaling $343,000, are delinquent and not accruing interest at December 31, 2014. Restructurings include deferrals of interest and/or principal payments and temporary or permanent reductions in interest rates due to the financial difficulties of the borrowers. We have no commitments to lend any additional funds to these borrowers.
The Company had no real estate owned as of March 31, 2015 and 2014. There were three one- to four-family residential mortgage loans totaling $691,000 in process of foreclosure as of March 31, 2015, and three one- to four-family residential mortgage loans totaling $1.0 million in process of foreclosure as of March 31, 2014.
Nearly all of our real estate loans are collateralized by real estate located in the State of Hawaii. Loan-to-value ratios on these real estate loans generally do not exceed 80% at the time of origination.
During the three months ended March 31, 2015 and 2014, the Company sold $13.3 million and $9.9 million, respectively, of mortgage loans held for sale and recognized gains of $129,000 and $79,000, respectively. The Company had nine loans held for sale totaling $2.9 million at March 31, 2015 and six loans held for sale totaling $1.0 million at December 31, 2014.
The Company serviced loans for others of $59.0 million at March 31, 2015 and $60.5 million at December 31, 2014. Of these amounts, $2.9 million and $3.0 million relate to securitizations for which the Company continues to hold the related mortgage-backed securities at March 31, 2015 and December 31, 2014, respectively. The amount of contractually specified servicing fees earned for the three-month periods ended March 31, 2015 and 2014 was $41,000 and $47,000, respectively. The fees are reported in service fees on loan and deposit accounts in the consolidated statements of income.
(7) Advances from the Federal Home Loan Bank
The FHLB advances are secured by a blanket pledge on the Banks assets not otherwise pledged. At March 31, 2015 and 2014, the Company had available additional unused FHLB advances of approximately $396.0 million and $389.2 million, respectively.
Advances outstanding consisted of the following:
|
|
March 31, 2015 |
|
December 31, 2014 |
| ||||||
|
|
|
|
Weighted |
|
|
|
Weighted |
| ||
|
|
|
|
Average |
|
|
|
Average |
| ||
(Dollars in thousands) |
|
Amount |
|
Rate |
|
Amount |
|
Rate |
| ||
|
|
|
|
|
|
|
|
|
| ||
Due within one year |
|
$ |
|
|
% |
|
$ |
10,000 |
|
2.06% |
|
Due over 3 years to 4 years |
|
27,000 |
|
1.57 |
|
5,000 |
|
1.20 |
| ||
Total |
|
$ |
27,000 |
|
1.57% |
|
$ |
15,000 |
|
1.77% |
|
(8) Securities Sold Under Agreements to Repurchase
Securities sold under agreements to repurchase are treated as financings and the obligations to repurchase the identical securities sold are reflected as a liability with the dollar amount of securities underlying the agreements remaining in the asset accounts. Securities sold under agreements to repurchase are summarized as follows:
|
|
March 31, 2015 |
|
December 31, 2014 |
| ||||||
|
|
|
|
Weighted |
|
|
|
Weighted |
| ||
|
|
Repurchase |
|
Average |
|
Repurchase |
|
Average |
| ||
(Dollars in thousands) |
|
Liability |
|
Rate |
|
Liability |
|
Rate |
| ||
Maturing: |
|
|
|
|
|
|
|
|
| ||
1 year or less |
|
$ |
10,000 |
|
1.94% |
|
$ |
47,000 |
|
2.11% |
|
Over 2 years to 3 years |
|
25,000 |
|
1.46 |
|
25,000 |
|
1.46 |
| ||
Over 3 years to 4 years |
|
20,000 |
|
1.66 |
|
|
|
|
| ||
Over 4 years to 5 years |
|
5,000 |
|
1.65 |
|
|
|
|
| ||
Total |
|
$ |
60,000 |
|
1.62% |
|
$ |
72,000 |
|
1.88% |
|
Below is a summary comparing the carrying value and fair value of securities pledged to secure repurchase agreements, the repurchase liability, and the amount at risk at March 31, 2015. The amount at risk is the greater of the carrying value or fair value over the repurchase liability. All the agreements to repurchase are with JP Morgan Securities and the securities pledged are mortgage-backed securities issued and guaranteed by U.S. government-sponsored enterprises. The repurchase liability cannot exceed 90% of the fair value of securities pledged. In the event of a decline in the fair value of securities pledged to less than the required amount due to market conditions or principal repayments, the Company is obligated to pledge additional securities or other suitable collateral to cure the deficiency.
|
|
|
|
|
|
|
|
|
|
Weighted |
| ||||
|
|
Carrying |
|
Fair |
|
|
|
|
|
Average |
| ||||
|
|
Value of |
|
Value of |
|
Repurchase |
|
Amount |
|
Months to |
| ||||
(Dollars in thousands) |
|
Securities |
|
Securities |
|
Liability |
|
at Risk |
|
Maturity |
| ||||
Maturing: |
|
|
|
|
|
|
|
|
|
|
| ||||
Over 90 days |
|
$ |
76,542 |
|
$ |
78,232 |
|
$ |
60,000 |
|
$ |
18,232 |
|
34 |
|
(9) Offsetting of Financial Liabilities
Securities sold under agreements to repurchase are subject to a conditional right of offset in the event of default. See Footnote 8, Securities Sold Under Agreements to Repurchase, for additional information.
|
|
Gross Amount |
|
Gross Amount |
|
Net Amount of |
|
Gross Amount Not Offset in the |
|
|
| ||||||||
(Dollars in thousands) |
|
of Recognized |
|
Offset in the |
|
Presented in the |
|
Financial |
|
Cash Collateral |
|
Net Amount |
| ||||||
March 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Securities sold under agreements to repurchase |
|
$ |
60,000 |
|
$ |
|
|
$ |
60,000 |
|
$ |
60,000 |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Securities sold under agreements to repurchase |
|
$ |
72,000 |
|
$ |
|
|
$ |
72,000 |
|
$ |
72,000 |
|
$ |
|
|
$ |
|
|
(10) Employee Benefit Plans
The Company has a noncontributory defined benefit pension plan (Pension Plan) that covers most employees with at least one year of service. Effective December 31, 2008, under approved changes to the Pension Plan, there were no further accruals of benefits for any participants and benefits will not increase with any additional years of service. Net periodic benefit cost, subsequent to December 31, 2008, has not been significant and is not disclosed in the table below.
The Company also sponsors a Supplemental Employee Retirement Plan (SERP), a noncontributory supplemental retirement benefit plan, which covers certain current and former employees of the Company for amounts in addition to those provided under the Pension Plan.
The components of net periodic benefit cost were as follows:
|
|
SERP |
| ||||
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
(Dollars in thousands) |
|
2015 |
|
2014 |
| ||
Net periodic benefit cost for the period |
|
|
|
|
| ||
Service cost |
|
$ |
21 |
|
$ |
25 |
|
Interest cost |
|
31 |
|
30 |
| ||
Expected return on plan assets |
|
|
|
|
| ||
Amortization of prior service cost |
|
|
|
|
| ||
Recognized actuarial loss |
|
|
|
|
| ||
Recognized curtailment loss |
|
|
|
|
| ||
Net periodic benefit cost |
|
$ |
52 |
|
$ |
55 |
|
(11) Employee Stock Ownership Plan
Effective January 1, 2009, Territorial Savings Bank adopted an Employee Stock Ownership Plan (ESOP) for eligible employees. The ESOP borrowed $9.8 million from the Company and used those funds to acquire 978,650 shares, or 8%, of the total number of shares issued by the Company in its initial public offering. The shares were acquired at a price of $10.00 per share.
The loan is secured by the shares purchased with the loan proceeds and will be repaid by the ESOP over the 20-year term of the loan with funds from Territorial Savings Banks contributions to the ESOP and dividends payable on the shares. The interest rate on the ESOP loan is an adjustable rate equal to the prime rate, as published in The Wall Street Journal. The interest rate adjusts annually and will be the prime rate on the first business day of the calendar year.
Shares purchased by the ESOP are held by a trustee in an unallocated suspense account, and shares are released annually from the suspense account on a pro-rata basis as principal and interest payments are made by the ESOP to the Company. The trustee allocates the shares released among participants on the basis of each participants proportional share of compensation relative to all participants. As shares are committed to be released from the suspense account, Territorial Savings Bank reports compensation expense based on the average fair value of shares released with a corresponding credit to stockholders equity. The shares committed to be released are considered outstanding for earnings per share computations. Compensation expense recognized for the three months ended March 31, 2015 and 2014 amounted to $222,000 and $240,000, respectively.
Shares held by the ESOP trust were as follows:
|
|
March 31, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
Allocated shares |
|
295,614 |
|
283,381 |
| ||
Unearned shares |
|
672,824 |
|
685,057 |
| ||
Total ESOP shares |
|
968,438 |
|
968,438 |
| ||
Fair value of unearned shares, in thousands |
|
$ |
15,986 |
|
$ |
14,763 |
|
The ESOP restoration plan is a nonqualified plan that provides supplemental benefits to certain executives who are prevented from receiving the full benefits contemplated by the employee stock ownership plans benefit formula. The supplemental cash payments consist of payments representing shares that cannot be allocated to the participants under the ESOP due to IRS limitations imposed on tax-qualified plans. We accrue for these benefits over the period during which employees provide services to earn these benefits. For the three months ended March 31, 2015 and 2014, we accrued $64,000 and $74,000, respectively, for the ESOP restoration plan.
(12) Share-Based Compensation
On August 19, 2010, Territorial Bancorp Inc. adopted the 2010 Equity Incentive Plan, which provides for awards of stock options and restricted stock to key officers and outside directors. In accordance with the Compensation Stock Compensation topic of the FASB ASC, the cost of the 2010 Equity Incentive Plan is based on the fair value of the awards on the grant date. The fair value of restricted stock is based on the closing price of the Companys stock on the grant date. The fair value of stock options is estimated using a Black-Scholes option pricing model using assumptions for dividend yield, stock price volatility, risk-free interest rate and option term. These assumptions are based on our judgments regarding future events, are subjective in nature, and cannot be determined with precision. The cost of the awards is being recognized on a straight-line basis over the five- or six-year vesting period during which participants are required to provide services in exchange for the awards.
The Company recognized compensation expense, measured as the fair value of the share-based award on the date of grant, on a straight-line basis over the vesting period. Share-based compensation is recorded in the statement of income as a component of salaries and employee benefits with a corresponding increase in shareholders equity. The table below presents information on compensation expense and the related tax benefit for all share-based awards:
|
|
For the Three Months Ended |
| ||||
(In thousands) |
|
2015 |
|
2014 |
| ||
Compensation expense |
|
$ |
660 |
|
$ |
660 |
|
Income tax benefit |
|
265 |
|
313 |
| ||
Shares of our common stock issued under the 2010 Equity Incentive Plan shall be authorized but unissued shares. The maximum number of shares that will be awarded under the plan will be 1,712,637 shares.
Stock Options
The table below presents the stock option activity for the three months ended March 31, 2015 and 2014:
|
|
Options |
|
Weighted |
|
Remaining |