|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
NOTE 1. | BASIS OF PRESENTATION |
|
|||
March 31, 2012 | September 30, 2011 | |||||||
(Dollars in Thousands) | ||||||||
One to four family residential mortgage loans | $ | 39,850 | $ | 33,753 | ||||
One to four family residential mortgage loans held for sale | - | 375 | ||||||
Commercial and multi-family real estate loans | 194,622 | 194,414 | ||||||
Agricultural real estate loans | 21,087 | 20,320 | ||||||
Consumer loans | 34,669 | 32,418 | ||||||
Consumer loans held for sale | 1,690 | 1,980 | ||||||
Commercial operating loans | 12,582 | 14,955 | ||||||
Agricultural operating loans | 22,041 | 21,200 | ||||||
Total Loans Receivable | 326,541 | 319,415 | ||||||
Less: | ||||||||
Allowance for loan losses | (4,762 | ) | (4,926 | ) | ||||
Net deferred loan origination fees | (94 | ) | (79 | ) | ||||
Total Loans Receivable, Net | $ | 321,685 | $ | 314,410 | ||||
Three Months Ended | Six Months Ended | |||||||||||||||
March 31, | March 31, | |||||||||||||||
(Dollars in Thousands) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Beginning balance | $ | 4,565 | $ | 4,763 | $ | 4,926 | $ | 5,234 | ||||||||
Provision for loan losses | 200 | 214 | 899 | 186 | ||||||||||||
Charge-offs | (3 | ) | (314 | ) | (1,072 | ) | (829 | ) | ||||||||
Recoveries | - | 78 | 9 | 150 | ||||||||||||
Ending balance | $ | 4,762 | $ | 4,741 | $ | 4,762 | $ | 4,741 | ||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Three Months Ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 181 | $ | 3,609 | $ | - | $ | 21 | $ | 38 | $ | 65 | $ | 651 | $ | 4,565 | ||||||||||||||||
Provision charged (credited) to expense | (31 | ) | 366 | - | 6 | (1 | ) | (65 | ) | (75 | ) | 200 | ||||||||||||||||||||
Losses charged off | (3 | ) | - | - | - | - | - | - | (3 | ) | ||||||||||||||||||||||
Recoveries | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Ending balance | $ | 147 | $ | 3,975 | $ | - | $ | 27 | $ | 37 | $ | - | $ | 576 | $ | 4,762 | ||||||||||||||||
Six Months Ended March 31, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Provision charged (credited) to expense | (16 | ) | 1,141 | - | 9 | (3 | ) | (67 | ) | (165 | ) | 899 | ||||||||||||||||||||
Losses charged off | (3 | ) | (1,067 | ) | - | (2 | ) | - | - | - | (1,072 | ) | ||||||||||||||||||||
Recoveries | 1 | - | - | 4 | 4 | - | - | 9 | ||||||||||||||||||||||||
Ending balance | $ | 147 | $ | 3,975 | $ | - | $ | 27 | $ | 37 | $ | - | $ | 576 | $ | 4,762 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 8 | $ | 1,513 | $ | - | $ | - | $ | 8 | $ | - | $ | - | $ | 1,529 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 139 | $ | 2,462 | $ | - | $ | 27 | $ | 29 | $ | - | $ | 576 | $ | 3,233 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 76 | $ | 14,578 | $ | - | $ | - | $ | 84 | $ | - | $ | - | $ | 14,738 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 39,774 | $ | 180,044 | $ | 21,087 | $ | 34,669 | $ | 12,498 | $ | 22,041 | $ | - | $ | 310,113 | ||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Three Months Ended March 31, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 47 | $ | 3,174 | $ | 25 | $ | 370 | $ | 110 | $ | 102 | $ | 935 | $ | 4,763 | ||||||||||||||||
Provision charged (credited) to expense | 76 | 274 | 13 | (142 | ) | (3 | ) | (34 | ) | 30 | 214 | |||||||||||||||||||||
Losses charged off | (41 | ) | - | - | (258 | ) | (15 | ) | - | - | (314 | ) | ||||||||||||||||||||
Recoveries | - | - | - | 78 | - | - | - | 78 | ||||||||||||||||||||||||
Ending balance | $ | 82 | $ | 3,448 | $ | 38 | $ | 48 | $ | 92 | $ | 68 | $ | 965 | $ | 4,741 | ||||||||||||||||
Six Months Ended March 31, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 50 | $ | 3,053 | $ | 111 | $ | 738 | $ | 131 | $ | 125 | $ | 1,026 | $ | 5,234 | ||||||||||||||||
Provision charged (credited) to expense | 73 | 410 | (73 | ) | (82 | ) | (24 | ) | (57 | ) | (61 | ) | 186 | |||||||||||||||||||
Losses charged off | (41 | ) | (15 | ) | - | (758 | ) | (15 | ) | - | - | (829 | ) | |||||||||||||||||||
Recoveries | - | - | - | 150 | - | - | - | 150 | ||||||||||||||||||||||||
Ending balance | $ | 82 | $ | 3,448 | $ | 38 | $ | 48 | $ | 92 | $ | 68 | $ | 965 | $ | 4,741 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 62 | $ | 1,135 | $ | 14 | $ | - | $ | 4 | $ | - | $ | - | $ | 1,215 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 20 | $ | 2,313 | $ | 24 | $ | 48 | $ | 88 | $ | 68 | $ | 965 | $ | 3,526 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 150 | $ | 11,797 | $ | 1,383 | $ | - | $ | 95 | $ | - | $ | - | $ | 13,425 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 36,184 | $ | 188,573 | $ | 17,912 | $ | 38,866 | $ | 14,843 | $ | 25,022 | $ | - | $ | 321,400 | ||||||||||||||||
March 31, 2012 | ||||||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Total | ||||||||||||||||||||||
Pass | $ | 39,363 | $ | 168,054 | $ | 21,087 | $ | 34,424 | $ | 11,477 | $ | 22,041 | $ | 296,446 | ||||||||||||||
Watch | 382 | 6,695 | - | 113 | 551 | - | 7,741 | |||||||||||||||||||||
Special Mention | - | 4,283 | - | 16 | 250 | - | 4,549 | |||||||||||||||||||||
Substandard | 105 | 15,590 | - | 86 | 304 | - | 16,085 | |||||||||||||||||||||
Doubtful | - | - | - | 30 | - | - | 30 | |||||||||||||||||||||
| $ | 39,850 | $ | 194,622 | $ | 21,087 | $ | 34,669 | $ | 12,582 | $ | 22,041 | $ | 324,851 | |||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Total | ||||||||||||||||||||||
Pass | $ | 33,830 | $ | 161,109 | $ | 20,320 | $ | 31,967 | $ | 13,737 | $ | 14,500 | $ | 275,463 | ||||||||||||||
Watch | 281 | 10,446 | - | 318 | 913 | 6,700 | 18,658 | |||||||||||||||||||||
Special Mention | 17 | 3,006 | - | 38 | 53 | - | 3,114 | |||||||||||||||||||||
Substandard | - | 19,827 | - | 60 | 252 | - | 20,139 | |||||||||||||||||||||
Doubtful | - | 26 | - | 35 | - | - | 61 | |||||||||||||||||||||
| $ | 34,128 | $ | 194,414 | $ | 20,320 | $ | 32,418 | $ | 14,955 | $ | 21,200 | $ | 317,435 | |||||||||||||||
March 31, 2012 | 30-59 Days Past Due | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Non-Accrual Loans | Total Loans Receivable | |||||||||||||||||||||
Residential 1-4 Family | $ | 93 | $ | - | $ | - | $ | 93 | $ | 39,681 | $ | 76 | $ | 39,850 | ||||||||||||||
Commercial Real Estate and Multi Family | 46 | - | - | 46 | 188,288 | 6,288 | 194,622 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 21,087 | - | 21,087 | |||||||||||||||||||||
Consumer | 14 | - | 55 | 69 | 34,600 | - | 34,669 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 12,559 | 23 | 12,582 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 22,041 | - | 22,041 | |||||||||||||||||||||
Total | $ | 153 | $ | - | $ | 55 | $ | 208 | $ | 318,256 | $ | 6,387 | $ | 324,851 | ||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||||||
Residential 1-4 Family | $ | 51 | $ | 30 | $ | - | $ | 81 | $ | 33,920 | $ | 127 | $ | 34,128 | ||||||||||||||
Commercial Real Estate and Multi Family | 2,460 | - | - | 2,460 | 178,929 | 13,025 | 194,414 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 20,320 | - | 20,320 | |||||||||||||||||||||
Consumer | 26 | 14 | 24 | 64 | 32,354 | - | 32,418 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 14,925 | 30 | 14,955 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 21,200 | - | 21,200 | |||||||||||||||||||||
Total | $ | 2,537 | $ | 44 | $ | 24 | $ | 2,605 | $ | 301,648 | $ | 13,182 | $ | 317,435 | ||||||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
March 31, 2012 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | - | |||||||||||||||
Agricultural Real Estate | - | - | - | - | - | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Commercial Operating | - | - | - | - | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 76 | $ | 116 | $ | 8 | $ | 133 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 14,578 | 20,014 | 1,513 | 12,739 | - | |||||||||||||||
Agricultural Real Estate | - | - | - | 280 | - | |||||||||||||||
Consumer | - | - | - | 10 | - | |||||||||||||||
Commercial Operating | 84 | 127 | 8 | 73 | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | 14,738 | $ | 20,257 | $ | 1,529 | $ | 13,235 | $ | - | ||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
September 30, 2011 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | - | |||||||||||||||
Agricultural Real Estate | - | - | - | - | - | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Commercial Operating | - | - | - | - | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 127 | $ | 172 | $ | 1 | $ | 117 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 13,025 | 18,427 | 1,845 | 9,306 | - | |||||||||||||||
Agricultural Real Estate | - | - | - | 1,176 | - | |||||||||||||||
Consumer | - | - | - | 36 | - | |||||||||||||||
Commercial Operating | 30 | 45 | 3 | 109 | - | |||||||||||||||
Agricultural Operating | - | - | - | 80 | - | |||||||||||||||
Total | $ | 13,182 | $ | 18,644 | $ | 1,849 | $ | 10,824 | $ | - | ||||||||||
For the Three Months Ended March 31, 2012 | For the Three Months Ended March 31, 2011 | |||||||||||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | |||||||||||||||||||
Residential 1-4 Family | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||
Commercial Real Estate and Multi Family | - | - | - | 3 | 3,552 | 3,552 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | - | - | - | - | - | - | ||||||||||||||||||
Commercial Operating | - | - | - | 1 | 34 | 34 | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | - | $ | - | $ | - | 4 | $ | 3,586 | $ | 3,586 | ||||||||||||||
For the Six Months Ended March 31, 2012 | For the Six Months Ended March 31, 2011 | |||||||||||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | |||||||||||||||||||
Residential 1-4 Family | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||
Commercial Real Estate and Multi Family | - | - | - | 3 | 3,552 | 3,552 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | - | - | - | - | - | - | ||||||||||||||||||
Commercial Operating | - | - | - | 1 | 34 | 34 | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | - | $ | - | $ | - | 4 | $ | 3,586 | $ | 3,586 | ||||||||||||||
With Payment Defaults During the Following Three Months Ended | ||||||||||||||||
March 31, 2012 | March 31, 2011 | |||||||||||||||
Number of Loans | Recorded Investment | Number of Loans | Recorded Investment | |||||||||||||
Residential 1-4 Family | - | $ | - | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | ||||||||||||
Agricultural Real Estate | - | - | - | - | ||||||||||||
Consumer | - | - | - | - | ||||||||||||
Commercial Operating | - | - | - | - | ||||||||||||
Agricultural Operating | - | - | - | - | ||||||||||||
Total | - | $ | - | - | $ | - | ||||||||||
|
|||
NOTE 3. | ALLOWANCE FOR LOAN LOSSES |
|
|||
NOTE 4. | EARNINGS PER COMMON SHARE ("EPS") |
Three Months Ended March 31, | 2012 | 2011 | ||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Earnings | ||||||||
Net Income | $ | 9,970 | $ | 2,747 | ||||
Basic EPS | ||||||||
Weighted average common shares outstanding | 3,197,117 | 3,115,640 | ||||||
Less weighted average unallocated ESOP and nonvested shares | - | (1,667 | ) | |||||
Weighted average common shares outstanding | 3,197,117 | 3,113,973 | ||||||
Earnings Per Common Share | ||||||||
Basic | $ | 3.12 | $ | 0.88 | ||||
Diluted EPS | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,197,117 | 3,113,973 | ||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 20,494 | 1,896 | ||||||
Weighted average common and dilutive potential common shares outstanding | 3,217,611 | 3,115,869 | ||||||
Earnings Per Common Share | ||||||||
Diluted | $ | 3.10 | $ | 0.88 | ||||
Six Months Ended March 31, | 2012 | 2011 | ||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Earnings | ||||||||
Net Income | $ | 13,061 | $ | 3,468 | ||||
Basic EPS | ||||||||
Weighted average common shares outstanding | 3,187,269 | 3,113,756 | ||||||
Less weighted average unallocated ESOP and nonvested shares | - | (1,667 | ) | |||||
Weighted average common shares outstanding | 3,187,269 | 3,112,089 | ||||||
Earnings Per Common Share | ||||||||
Basic | $ | 4.10 | $ | 1.11 | ||||
Diluted EPS | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,187,269 | 3,112,089 | ||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 8,475 | - | ||||||
Weighted average common and dilutive potential common shares outstanding | 3,195,744 | 3,112,089 | ||||||
Earnings Per Common Share | ||||||||
Diluted | $ | 4.09 | $ | 1.11 | ||||
|
|||
NOTE 5. | SECURITIES |
Gross | Gross | |||||||||||||||
March 31, 2012 | Amortized Cost | Unrealized Gains | Unrealized (Losses) | Fair Value | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 87,330 | $ | 307 | $ | (7,036 | ) | $ | 80,601 | |||||||
Obligations of states and political subdivisions | 10,084 | 376 | (10 | ) | 10,450 | |||||||||||
Mortgage-backed securities | 870,752 | 7,253 | (1,050 | ) | 876,955 | |||||||||||
Total debt securities | $ | 968,166 | $ | 7,936 | $ | (8,096 | ) | $ | 968,006 | |||||||
Gross | Gross | |||||||||||||||
September 30, 2011 | Amortized Cost | Unrealized Gains | Unrealized (Losses) | Fair Value | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 30,582 | $ | - | $ | (8,470 | ) | $ | 22,112 | |||||||
Obligations of states and political subdivisions | 5,937 | 281 | - | 6,218 | ||||||||||||
Mortgage-backed securities | 572,467 | 18,591 | (140 | ) | 590,918 | |||||||||||
Total debt securities | $ | 608,986 | $ | 18,872 | $ | (8,610 | ) | $ | 619,248 | |||||||
At March 31, 2012 | ||||||||||||||
Unrealized | S&P | Moody | ||||||||||||
Issuer(1) | Book Value | Fair Value | (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,983 | $ | 3,853 | $ | (1,130 | ) | BBB- | Baa3 | |||||
Huntington Capital Trust II SE | 4,973 | 3,796 | (1,177 | ) | BB+ | Baa3 | ||||||||
Bank Boston Capital Trust IV (2) | 4,966 | 3,502 | (1,464 | ) | BB+ | Ba1 | ||||||||
Bank America Capital III | 4,955 | 3,505 | (1,450 | ) | BB+ | Ba1 | ||||||||
PNC Capital Trust | 4,955 | 3,903 | (1,052 | ) | BBB | Baa2 | ||||||||
Total | $ | 24,832 | $ | 18,559 | $ | (6,273 | ) | |||||||
(1) | Trust preferred securities are single-issuance. There are no known deferrals, defaults or excess subordination with respectto such securities. |
(2) | Bank Boston was acquired by Bank of America. |
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
March 31, 2012 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | 45,595 | $ | (763 | ) | $ | 18,559 | $ | (6,273 | ) | $ | 64,154 | $ | (7,036 | ) | |||||||||
Obligations of states and political subdivisions | 735 | (10 | ) | - | - | 735 | (10 | ) | ||||||||||||||||
Mortgage-backed securities | 201,517 | (1,050 | ) | - | - | 201,517 | (1,050 | ) | ||||||||||||||||
Total debt securities | $ | 247,847 | $ | (1,823 | ) | $ | 18,559 | $ | (6,273 | ) | $ | 266,406 | $ | (8,096 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
September 30, 2011 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | 5,713 | $ | (42 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 22,112 | $ | (8,470 | ) | |||||||||
Obligations of states and political subdivisions | - | - | - | - | - | - | ||||||||||||||||||
Mortgage-backed securities | 23,886 | (140 | ) | - | - | 23,886 | (140 | ) | ||||||||||||||||
Total debt securities | $ | 29,599 | $ | (182 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 45,998 | $ | (8,610 | ) | |||||||||
|
|||
NOTE 6. | COMMITMENTS AND CONTINGENCIES |
|
|||
NOTE 7. | STOCK OPTION PLAN |
Weighted | ||||||||||||||||
Weighted | Average | |||||||||||||||
Number | Average | Remaining | Aggregate | |||||||||||||
of | Exercise | Contractual | Intrinsic | |||||||||||||
Shares | Price | Term (Yrs) | Value | |||||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||||||
Options outstanding, September 30, 2011 | 485,352 | $ | 23.28 | 5.90 | $ | 463 | ||||||||||
Granted | - | - | ||||||||||||||
Exercised | (8,357 | ) | 15.08 | |||||||||||||
Forfeited or expired | (60,931 | ) | 23.22 | |||||||||||||
Options outstanding, March 31, 2012 | 416,064 | $ | 23.46 | 5.33 | $ | 640 | ||||||||||
Options exercisable, March 31, 2012 | 396,439 | $ | 23.42 | 5.32 | $ | 604 | ||||||||||
|
|||
NOTE 8. | SEGMENT INFORMATION |
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended March 31, 2012 | ||||||||||||||||
Interest income | $ | 7,167 | $ | 3,132 | $ | - | $ | 10,299 | ||||||||
Interest expense | 724 | 43 | 121 | 888 | ||||||||||||
Net interest income (expense) | 6,443 | 3,089 | (121 | ) | 9,411 | |||||||||||
Provision for loan losses | 200 | - | - | 200 | ||||||||||||
Non-interest income | 11,148 | 15,622 | 11 | 26,781 | ||||||||||||
Non-interest expense | 5,370 | 14,761 | 82 | 20,213 | ||||||||||||
Income (loss) before tax | 12,021 | 3,950 | (192 | ) | 15,779 | |||||||||||
Income tax expense (benefit) | 4,440 | 1,445 | (76 | ) | 5,809 | |||||||||||
Net income (loss) | $ | 7,581 | $ | 2,505 | $ | (116 | ) | $ | 9,970 | |||||||
Inter-segment revenue (expense) | $ | 3,362 | $ | (3,362 | ) | $ | - | $ | - | |||||||
Total assets | 310,314 | 1,285,412 | 1,891 | 1,597,617 | ||||||||||||
Total deposits | 217,757 | 1,235,041 | (602 | ) | 1,452,196 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended March 31, 2011 | ||||||||||||||||
Interest income | $ | 6,568 | $ | 3,012 | $ | - | $ | 9,580 | ||||||||
Interest expense | 1,008 | 40 | 115 | 1,163 | ||||||||||||
Net interest income (expense) | 5,560 | 2,972 | (115 | ) | 8,417 | |||||||||||
Provision for loan losses | 300 | (86 | ) | - | 214 | |||||||||||
Non-interest income | 1,137 | 18,320 | 13 | 19,470 | ||||||||||||
Non-interest expense | 5,274 | 17,875 | 102 | 23,251 | ||||||||||||
Income (loss) before tax | 1,123 | 3,503 | (204 | ) | 4,422 | |||||||||||
Income tax expense (benefit) | 431 | 1,327 | (83 | ) | 1,675 | |||||||||||
Net income (loss) | $ | 692 | $ | 2,176 | $ | (121 | ) | $ | 2,747 | |||||||
Inter-segment revenue (expense) | $ | 2,584 | $ | (2,584 | ) | $ | - | $ | - | |||||||
Total assets | 310,905 | 870,443 | 2,055 | 1,183,403 | ||||||||||||
Total deposits | 219,460 | 828,332 | (747 | ) | 1,047,045 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Six Months Ended March 31, 2012 | ||||||||||||||||
Interest income | $ | 13,648 | $ | 6,266 | $ | - | $ | 19,914 | ||||||||
Interest expense | 1,548 | 81 | 236 | 1,865 | ||||||||||||
Net interest income (expense) | 12,100 | 6,185 | (236 | ) | 18,049 | |||||||||||
Provision for loan losses | 900 | (1 | ) | - | 899 | |||||||||||
Non-interest income | 12,951 | 29,495 | 17 | 42,463 | ||||||||||||
Non-interest expense | 10,153 | 28,703 | 148 | 39,004 | ||||||||||||
Income (loss) before tax | 13,998 | 6,978 | (367 | ) | 20,609 | |||||||||||
Income tax expense (benefit) | 5,156 | 2,538 | (146 | ) | 7,548 | |||||||||||
Net income (loss) | $ | 8,842 | $ | 4,440 | $ | (221 | ) | $ | 13,061 | |||||||
Inter-segment revenue (expense) | $ | 5,989 | $ | (5,989 | ) | $ | - | $ | - | |||||||
Total assets | 310,314 | 1,285,412 | 1,891 | 1,597,617 | ||||||||||||
Total deposits | 217,757 | 1,235,041 | (602 | ) | 1,452,196 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Six Months Ended March 31, 2011 | ||||||||||||||||
Interest income | $ | 13,164 | $ | 6,030 | $ | 6 | $ | 19,200 | ||||||||
Interest expense | 2,181 | 87 | 237 | 2,505 | ||||||||||||
Net interest income (expense) | 10,983 | 5,943 | (231 | ) | 16,695 | |||||||||||
Provision for loan losses | 300 | (114 | ) | - | 186 | |||||||||||
Non-interest income | 2,409 | 32,344 | 23 | 34,776 | ||||||||||||
Non-interest expense | 12,218 | 32,360 | 291 | 44,869 | ||||||||||||
Income (loss) before tax | 874 | 6,041 | (499 | ) | 6,416 | |||||||||||
Income tax expense (benefit) | 855 | 2,285 | (192 | ) | 2,948 | |||||||||||
Net income (loss) | $ | 19 | $ | 3,756 | $ | (307 | ) | $ | 3,468 | |||||||
Inter-segment revenue (expense) | $ | 4,888 | $ | (4,888 | ) | $ | - | $ | - | |||||||
Total assets | 310,905 | 870,443 | 2,055 | 1,183,403 | ||||||||||||
Total deposits | 219,460 | 828,332 | (747 | ) | 1,047,045 | |||||||||||
Three Months Ended March 31, | 2012 | 2011 | ||||||
Interest income | $ | 3,132 | $ | 3,012 | ||||
Interest expense | 43 | 40 | ||||||
Net interest income | 3,089 | 2,972 | ||||||
Provision for loan losses | - | (86 | ) | |||||
Non-interest income | 15,622 | 18,320 | ||||||
Card processing expense | 4,953 | 8,120 | ||||||
Gross Profit | 13,758 | 13,258 | ||||||
Other non-interest expense | 9,808 | 9,755 | ||||||
Income before tax | 3,950 | 3,503 | ||||||
Income tax expense | 1,445 | 1,327 | ||||||
Net Income | $ | 2,505 | $ | 2,176 | ||||
Six Months Ended March 31, | 2012 | 2011 | ||||||
Interest income | $ | 6,266 | $ | 6,030 | ||||
Interest expense | 81 | 87 | ||||||
Net interest income | 6,185 | 5,943 | ||||||
Provision for loan losses | (1 | ) | (114 | ) | ||||
Non-interest income | 29,495 | 32,344 | ||||||
Card processing expense | 10,263 | 13,343 | ||||||
Gross Profit | 25,418 | 25,058 | ||||||
Other non-interest expense | 18,440 | 19,017 | ||||||
Income before tax | 6,978 | 6,041 | ||||||
Income tax expense | 2,538 | 2,285 | ||||||
Net Income | $ | 4,440 | $ | 3,756 | ||||
|
|||
NOTE 9. | NEW ACCOUNTING PRONOUNCEMENTS |
|
|||
NOTE 10. | FAIR VALUE MEASUREMENTS |
Fair Value at March 31, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 80,601 | $ | - | $ | 80,601 | $ | - | ||||||||
Obligations of states and political subdivisions | 10,450 | - | 10,450 | - | ||||||||||||
Mortgage-backed securities | 876,955 | - | 876,955 | - | ||||||||||||
Securities available for sale | $ | 968,006 | $ | - | $ | 968,006 | $ | - | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 22,112 | $ | - | $ | 22,112 | $ | - | ||||||||
Obligations of states and political subdivisions | 6,218 | - | 6,218 | - | ||||||||||||
Mortgage-backed securities | 590,918 | - | 590,918 | - | ||||||||||||
Securities available for sale | $ | 619,248 | $ | - | $ | 619,248 | $ | - | ||||||||
Fair Value at March 31, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans | ||||||||||||||||
One to four family residential mortgage loans | $ | 76 | $ | - | $ | - | $ | 76 | ||||||||
Commercial and multi-family real estate loans | 14,578 | - | - | 14,578 | ||||||||||||
Commercial operating loans | 84 | - | - | 84 | ||||||||||||
Total Impaired Loans | 14,738 | - | - | 14,738 | ||||||||||||
Foreclosed Assets, net | 2,958 | - | - | 2,958 | ||||||||||||
Total | $ | 17,696 | $ | - | $ | - | $ | 17,696 | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans | $ | 13,182 | $ | - | $ | - | $ | 13,182 | ||||||||
Foreclosed Assets, net | 2,671 | - | - | 2,671 | ||||||||||||
Total | $ | 15,853 | $ | - | $ | - | $ | 15,853 | ||||||||
Quantitative Information About Level 3 Fair Value Measurements | ||||||
(Dollars in Thousands) | Fair Value at 3/31/12 | Valuation Technique | Unobservable Input | |||
Impaired Loans | $ | 14,738 | Market approach | Appraised values (1) | ||
Foreclosed Assets, net | 2,958 | Market approach | Appraised values (1) | |||
(1) | The Company generally relies on external appraisers to develop this information. Management will reduce the appraised value by estimated selling costs in a range of 4% to 10%. |
March 31, 2012 | ||||||||||||||||||||
Carrying | Estimated | |||||||||||||||||||
Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 236,074 | $ | 236,074 | $ | 236,074 | $ | - | $ | - | ||||||||||
Securities available for sale | 968,006 | 968,006 | - | 968,006 | - | |||||||||||||||
Loans receivable, net: | ||||||||||||||||||||
One to four family residential mortgage loans | 39,850 | 41,582 | - | - | 41,582 | |||||||||||||||
Commercial and multi-family real estate loans | 194,622 | 195,887 | - | - | 195,887 | |||||||||||||||
Agricultural real estate loans | 21,087 | 22,292 | - | - | 22,292 | |||||||||||||||
Consumer loans | 34,669 | 35,246 | - | - | 35,246 | |||||||||||||||
Consumer loans held for sale | 1,690 | 1,690 | - | 1,690 | - | |||||||||||||||
Commercial operating loans | 12,582 | 12,730 | - | - | 12,730 | |||||||||||||||
Agricultural operating loans | 22,041 | 22,081 | - | - | 22,081 | |||||||||||||||
Total loans receivable, net | 326,541 | 331,508 | - | 1,690 | 329,818 | |||||||||||||||
FHLB stock | 6,739 | 6,739 | - | 6,739 | - | |||||||||||||||
Accrued interest receivable | 5,740 | 5,740 | 5,740 | - | - | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Noninterest bearing demand deposits | 1,247,071 | 1,247,071 | - | 1,247,071 | - | |||||||||||||||
Interest bearing demand deposits, savings, and money markets | 100,750 | 100,750 | - | 100,750 | - | |||||||||||||||
Certificates of deposit | 104,375 | 105,505 | - | - | 105,505 | |||||||||||||||
Total deposits | 1,452,196 | 1,453,326 | - | 1,347,821 | 105,505 | |||||||||||||||
Advances from FHLB | 11,000 | 13,974 | - | - | 13,974 | |||||||||||||||
Securities sold under agreements to repurchase | 13,598 | 13,598 | - | 13,598 | - | |||||||||||||||
Subordinated debentures | 10,310 | 10,317 | - | - | 10,317 | |||||||||||||||
Accrued interest payable | 197 | 197 | 197 | - | - | |||||||||||||||
Off-balance-sheet instruments, loan commitments | - | - | - | - | - | |||||||||||||||
September 30, 2011 | ||||||||
Carrying | Estimated | |||||||
Amount | Fair Value | |||||||
(Dollars in Thousands) | ||||||||
Financial assets | ||||||||
Cash and cash equivalents | $ | 276,893 | $ | 276,893 | ||||
Securities available for sale | 619,248 | 619,248 | ||||||
Loans receivable, net: | 314,410 | 316,152 | ||||||
FHLB stock | 4,737 | 4,737 | ||||||
Accrued interest receivable | 4,133 | 4,133 | ||||||
Financial liabilities | ||||||||
Noninterest bearing demand deposits | 945,956 | 945,956 | ||||||
Interest bearing demand deposits, savings, and money markets | 79,102 | 79,102 | ||||||
Certificates of deposit | 116,562 | 118,288 | ||||||
Total deposits | 1,141,620 | 1,143,346 | ||||||
Advances from FHLB | 11,000 | 14,128 | ||||||
Securities sold under agreements to repurchase | 8,055 | 8,055 | ||||||
Subordinated debentures | 10,310 | 10,325 | ||||||
Accrued interest payable | 223 | 223 | ||||||
Off-balance-sheet instruments, loan commitments | - | - | ||||||
|
|||
NOTE 11. | GOODWILL AND INTANGIBLE ASSETS |
Retail | Meta Payment | Meta Payment | ||||||||||||||
Banking | Systems® | Systems® | ||||||||||||||
Goodwill | Patents | Other | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Balance as of September 30, 2011 | $ | - | $ | 1,315 | $ | - | $ | 1,315 | ||||||||
Acquisitions during the period | - | 473 | 27 | 500 | ||||||||||||
Amortization during the period | - | (16 | ) | (4 | ) | (20 | ) | |||||||||
Balance as of March 31, 2012 | $ | - | $ | 1,772 | $ | 23 | $ | 1,795 | ||||||||
Retail | Meta Payment | Meta Payment | ||||||||||||||
Banking | Systems® | Systems® | ||||||||||||||
Goodwill | Patents | Other | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Balance as of September 30, 2010 | $ | 1,508 | $ | 1,078 | $ | 77 | $ | 2,663 | ||||||||
Acquisitions during the period | - | 112 | - | 112 | ||||||||||||
Amortization during the period | - | - | (77 | ) | (77 | ) | ||||||||||
Write-offs during the period | (1,508 | ) | - | - | (1,508 | ) | ||||||||||
Balance as of March 31, 2011 | $ | - | $ | 1,190 | $ | - | $ | 1,190 | ||||||||
|
|||
NOTE 12. | REGULATORY MATTERS AND SETTLEMENT OF OTS ENFORCEMENT ACTIONS |
|
|||
NOTE 13. | SUBSEQUENT EVENTS |