|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
NOTE 2. CREDIT DISCLOSURES |
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Three Months Ended June 30, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $82 | $3,448 | $38 | $48 | $92 | $68 | $965 | $4,741 | ||||||||||||||||||||||||
Provision charged to expense | 85 | 96 | (38 | ) | (297 | ) | 31 | (3 | ) | (35 | ) | (161 | ) | |||||||||||||||||||
Losses charged off | (37 | ) | - | - | (7 | ) | (29 | ) | - | - | (73 | ) | ||||||||||||||||||||
Recoveries | 4 | 102 | - | 269 | - | - | - | 375 | ||||||||||||||||||||||||
Ending balance | $134 | $3,646 | $- | $13 | $94 | $65 | $930 | $4,882 | ||||||||||||||||||||||||
Nine Months Ended June 30, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $50 | $3,053 | $111 | $738 | $131 | $125 | $1,026 | $5,234 | ||||||||||||||||||||||||
Provision charged to expense | 159 | 506 | (111 | ) | (379 | ) | 6 | (60 | ) | (96 | ) | 25 | ||||||||||||||||||||
Losses charged off | (79 | ) | (15 | ) | - | (764 | ) | (43 | ) | - | - | (901 | ) | |||||||||||||||||||
Recoveries | 4 | 102 | - | 418 | - | - | - | 524 | ||||||||||||||||||||||||
Ending balance | $134 | $3,646 | $- | $13 | $94 | $65 | $930 | $4,882 | ||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $31 | $1,696 | $- | $6 | $54 | $- | $- | $1,787 | ||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment | $103 | $1,950 | $- | $7 | $40 | $65 | $930 | $3,095 | ||||||||||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $- | $- | $- | $- | $- | $- | $- | $- | ||||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $336 | $18,962 | $19 | $61 | $313 | $- | $- | $19,691 | ||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment | $34,303 | $176,744 | $16,093 | $36,533 | $15,485 | $18,361 | $- | $297,519 | ||||||||||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $- | $- | $- | $- | $- | $- | $- | $- | ||||||||||||||||||||||||
June 30, 2011 | ||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | |||||||||||||||||||
Pass | $ | 33,333 | $ | 164,118 | $ | 16,093 | $ | 35,996 | $ | 14,603 | $ | 11,874 | ||||||||||||
Watch | 473 | 8,011 | - | 442 | 823 | 6,487 | ||||||||||||||||||
Special Mention | 497 | 4,615 | - | 95 | 59 | - | ||||||||||||||||||
Substandard | 336 | 16,456 | 19 | 59 | 281 | - | ||||||||||||||||||
Doubtful | - | 2,506 | - | 2 | 32 | - | ||||||||||||||||||
| $ | 34,639 | $ | 195,706 | $ | 16,112 | $ | 36,594 | $ | 15,798 | $ | 18,361 | |||||||||||||
September 30, 2010 | ||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | |||||||||||||||||||
Pass | $ | 39,464 | $ | 182,812 | $ | 19,752 | $ | 47,349 | $ | 18,501 | $ | 22,874 | ||||||||||||
Watch | 750 | 4,869 | 3,094 | 119 | 710 | 8,261 | ||||||||||||||||||
Special Mention | - | 7,109 | - | 197 | 108 | 1,393 | ||||||||||||||||||
Substandard | - | 8,081 | 3,050 | 259 | 390 | - | ||||||||||||||||||
Doubtful | - | 1,949 | - | 189 | - | - | ||||||||||||||||||
| $ | 40,214 | $ | 204,820 | $ | 25,896 | $ | 48,113 | $ | 19,709 | $ | 32,528 | |||||||||||||
June 30, 2011 | 30-59 Days Past Due | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans Receivable | Loans > 90 Days and Accruing | |||||||||||||||||||||
Residential 1-4 Family | $ | 405 | $ | 173 | $ | 257 | $ | 835 | $ | 33,804 | $ | 34,639 | $ | 80 | ||||||||||||||
Commercial Real Estate and Multi Family | 793 | 838 | 13,596 | 15,227 | 180,479 | 195,706 | - | |||||||||||||||||||||
Agricultural Real Estate | - | - | 19 | 19 | 16,093 | 16,112 | - | |||||||||||||||||||||
Consumer | 4 | - | 7 | 11 | 36,583 | 36,594 | 7 | |||||||||||||||||||||
Commercial Operating | 1 | - | 32 | 33 | 15,765 | 15,798 | - | |||||||||||||||||||||
Agricultural Real Operating | - | - | - | - | 18,361 | 18,361 | - | |||||||||||||||||||||
Total | $ | 1,203 | $ | 1,011 | $ | 13,911 | $ | 16,125 | $ | 301,085 | $ | 317,210 | $ | 87 | ||||||||||||||
September 30, 2010 | ||||||||||||||||||||||||||||
Residential 1-4 Family | $ | 192 | $ | 9 | $ | 443 | $ | 644 | $ | 39,570 | $ | 40,214 | $ | 404 | ||||||||||||||
Commercial Real Estate and Multi Family | 3,900 | 746 | 4,394 | 9,040 | 195,780 | 204,820 | 257 | |||||||||||||||||||||
Agricultural Real Estate | - | - | 2,196 | 2,196 | 23,700 | 25,896 | - | |||||||||||||||||||||
Consumer | 192 | 38 | 124 | 354 | 47,759 | 48,113 | 124 | |||||||||||||||||||||
Commercial Operating | 329 | - | 202 | 531 | 19,178 | 19,709 | - | |||||||||||||||||||||
Agricultural Real Operating | - | - | 400 | 400 | 32,128 | 32,528 | - | |||||||||||||||||||||
Total | $ | 4,613 | $ | 793 | $ | 7,759 | $ | 13,165 | $ | 358,115 | $ | 371,280 | $ | 785 | ||||||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
June 30, 2011 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 970 | $ | 970 | $ | - | $ | 692 | $ | 50 | ||||||||||
Commercial Real Estate and Multi Family | 12,626 | 12,626 | - | 18,297 | 169 | |||||||||||||||
Agricultural Real Estate | - | - | - | 3,010 | - | |||||||||||||||
Consumer | 536 | 536 | - | 380 | 45 | |||||||||||||||
Commercial Operating | 882 | 882 | - | 825 | 12 | |||||||||||||||
Agricultural Real Operating | 6,487 | 6,487 | - | 7,720 | 91 | |||||||||||||||
Total | $ | 21,501 | $ | 21,501 | $ | - | $ | 30,924 | $ | 367 | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 336 | $ | 336 | $ | 31 | $ | 69 | $ | 10 | ||||||||||
Commercial Real Estate and Multi Family | 18,962 | 24,393 | 1,696 | 12,215 | 114 | |||||||||||||||
Agricultural Real Estate | 19 | 19 | - | 1,255 | - | |||||||||||||||
Consumer | 61 | 94 | 6 | 229 | 1 | |||||||||||||||
Commercial Operating | 313 | 328 | 54 | 479 | 2 | |||||||||||||||
Agricultural Real Operating | - | - | - | 69 | - | |||||||||||||||
Total | $ | 19,691 | $ | 25,170 | $ | 1,787 | $ | 14,316 | $ | 127 | ||||||||||
September 30, 2010 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 849 | $ | 849 | $ | - | $ | 510 | $ | 101 | ||||||||||
Commercial Real Estate and Multi Family | 11,878 | 11,878 | - | 13,419 | 166 | |||||||||||||||
Agricultural Real Estate | 4,297 | 4,297 | - | 4,455 | 272 | |||||||||||||||
Consumer | 316 | 316 | - | 512 | 3 | |||||||||||||||
Commercial Operating | 818 | 818 | - | 1,175 | 6 | |||||||||||||||
Agricultural Real Operating | 8,452 | 8,452 | - | 6,801 | 310 | |||||||||||||||
Total | $ | 26,610 | $ | 26,610 | $ | - | $ | 26,872 | $ | 858 | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | - | $ | - | $ | - | $ | 48 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 10,030 | 15,578 | 827 | 9,772 | 60 | |||||||||||||||
Agricultural Real Estate | 3,050 | 3,050 | 81 | 626 | - | |||||||||||||||
Consumer | 448 | 448 | 13 | 325 | 3 | |||||||||||||||
Commercial Operating | 390 | 390 | 101 | 1,284 | 2 | |||||||||||||||
Agricultural Real Operating | - | - | - | 1,140 | - | |||||||||||||||
Total | $ | 13,918 | $ | 19,466 | $ | 1,022 | $ | 13,195 | $ | 65 | ||||||||||
June 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
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 | 3 | $ | 329 | $ | 329 | 1 | $ | 45 | $ | 45 | ||||||||||||||
Commercial Real Estate and Multi Family | 5 | 3,883 | 3,883 | 2 | 377 | 377 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | - | - | - | - | - | - | ||||||||||||||||||
Commercial Operating | 2 | 39 | 54 | - | - | - | ||||||||||||||||||
Agricultural Real Operating | - | - | - | - | - | - | ||||||||||||||||||
|
|||
|
|||
Three Months Ended June 30, | 2011 | 2010 | ||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Earnings | ||||||||
Net Income (Loss) | $ | (1,020 | ) | $ | 3,538 | |||
Basic EPS | ||||||||
Weighted average common shares outstanding | 3,117,363 | 3,080,242 | ||||||
Less weighted average unallocated ESOP and nonvested shares | (1,667 | ) | (3,334 | ) | ||||
Weighted average common shares outstanding | 3,115,696 | 3,076,908 | ||||||
Earnings (Loss) Per Common Share | ||||||||
Basic | $ | (0.33 | ) | $ | 1.15 | |||
Diluted EPS | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,115,696 | 3,076,908 | ||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 617 | 101,740 | ||||||
Weighted average common and dilutive potential common shares outstanding | 3,116,313 | 3,178,648 | ||||||
Earnings (Loss) Per Common Share | ||||||||
Diluted | $ | (0.33 | ) | $ | 1.11 | |||
Nine Months Ended June 30, | 2011 | 2010 | ||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Earnings | ||||||||
Net Income | $ | 2,448 | $ | 9,904 | ||||
Basic EPS | ||||||||
Weighted average common shares outstanding | 3,114,954 | 2,885,665 | ||||||
Less weighted average unallocated ESOP and nonvested shares | (1,667 | ) | (3,334 | ) | ||||
Weighted average common shares outstanding | 3,113,287 | 2,882,331 | ||||||
Earnings Per Common Share | ||||||||
Basic | $ | 0.79 | $ | 3.44 | ||||
Diluted EPS | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,113,287 | 2,882,331 | ||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | - | 58,315 | ||||||
Weighted average common and dilutive potential common shares outstanding | 3,113,287 | 2,940,646 | ||||||
Earnings Per Common Share | ||||||||
Diluted | $ | 0.79 | $ | 3.37 | ||||
|
|||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
June 30, 2011 | COST | GAINS | (LOSSES) | VALUE | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 24,974 | $ | 200 | $ | (4,096 | ) | $ | 21,078 | |||||||
Obligations of states and political subdivisions | 5,838 | 124 | (23 | ) | 5,939 | |||||||||||
Mortgage-backed securities | 588,244 | 14,163 | (316 | ) | 602,091 | |||||||||||
Total debt securities | $ | 619,056 | $ | 14,487 | $ | (4,435 | ) | $ | 629,108 | |||||||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
September 30, 2010 | COST | GAINS | (LOSSES) | VALUE | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 25,466 | $ | 7 | $ | (7,922 | ) | $ | 17,551 | |||||||
Obligations of states and political subdivisions | 3,769 | 155 | (8 | ) | 3,916 | |||||||||||
Mortgage-backed securities | 475,026 | 10,671 | (312 | ) | 485,385 | |||||||||||
Total debt securities | $ | 504,261 | $ | 10,833 | $ | (8,242 | ) | $ | 506,852 | |||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
June 30, 2011 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | - | $ | - | $ | 20,728 | $ | (4,096 | ) | $ | 20,728 | $ | (4,096 | ) | ||||||||||
Obligations of states and political subdivisions | 1,893 | (23 | ) | - | - | $ | 1,893 | $ | (23 | ) | ||||||||||||||
Mortgage-backed securities | 68,078 | (316 | ) | - | - | 68,078 | (316 | ) | ||||||||||||||||
Total debt securities | $ | 69,971 | $ | (339 | ) | $ | 20,728 | $ | (4,096 | ) | $ | 90,699 | $ | (4,435 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
September 30, 2010 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | - | $ | - | $ | 17,551 | $ | (7,922 | ) | $ | 17,551 | $ | (7,922 | ) | ||||||||||
Obligations of states and political subdivisions | 1,110 | (8 | ) | - | - | 1,110 | (8 | ) | ||||||||||||||||
Mortgage-backed securities | 67,227 | (312 | ) | - | - | 67,227 | (312 | ) | ||||||||||||||||
Total debt securities | $ | 68,337 | $ | (320 | ) | $ | 17,551 | $ | (7,922 | ) | $ | 85,888 | $ | (8,242 | ) | |||||||||
|
|||
|
|||
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, 2010 | 490,993 | $ | 23.39 | 6.49 | $ | 4,579 | ||||||||||
Granted | - | - | ||||||||||||||
Exercised | - | - | ||||||||||||||
Forfeited or expired | (1,000 | ) | 23.05 | |||||||||||||
Options outstanding, June 30, 2011 | 489,993 | $ | 23.39 | 5.75 | $ | 705 | ||||||||||
Options exercisable, June 30, 2011 | 468,168 | $ | 23.64 | 5.74 | $ | 465 | ||||||||||
Number of Shares | Weighted Average Fair Value at Grant | |||||||
| (Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2010 | 1,667 | $ | 24.43 | |||||
Granted | 1,050 | 31.79 | ||||||
Vested | (1,050 | ) | 31.79 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, June 30, 2011 | 1,667 | $ | 24.43 | |||||
|
|||
Traditional | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended June 30, 2011 | ||||||||||||||||
Interest income | $ | 7,157 | $ | 2,823 | $ | - | $ | 9,980 | ||||||||
Interest expense | 1,005 | 33 | 115 | 1,153 | ||||||||||||
Net interest income (loss) | 6,152 | 2,790 | (115 | ) | 8,827 | |||||||||||
Provision for loan losses | 100 | (261 | ) | - | (161 | ) | ||||||||||
Non-interest income | 497 | 8,199 | 12 | 8,708 | ||||||||||||
Non-interest expense | 4,941 | 14,312 | 59 | 19,312 | ||||||||||||
Income (loss) before tax | 1,608 | (3,062 | ) | (162 | ) | (1,616 | ) | |||||||||
Income tax expense (benefit) | 605 | (1,135 | ) | (66 | ) | (596 | ) | |||||||||
Net income (loss) | $ | 1,003 | $ | (1,927 | ) | $ | (96 | ) | $ | (1,020 | ) | |||||
Inter-segment revenue (expense) | $ | 2,332 | $ | (2,332 | ) | $ | - | $ | - | |||||||
Total assets | 317,464 | 755,058 | 1,958 | 1,074,480 | ||||||||||||
Total deposits | 217,977 | 710,927 | (315 | ) | 928,589 | |||||||||||
Traditional | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended June 30, 2010 | ||||||||||||||||
Interest income | $ | 7,261 | $ | 2,837 | $ | 16 | $ | 10,114 | ||||||||
Interest expense | 1,251 | 91 | 114 | 1,456 | ||||||||||||
Net interest income (loss) | 6,010 | 2,746 | (98 | ) | 8,658 | |||||||||||
Provision for loan losses | 675 | (66 | ) | - | 609 | |||||||||||
Non-interest income | 550 | 18,215 | 28 | 18,793 | ||||||||||||
Non-interest expense | 4,720 | 16,244 | 195 | 21,159 | ||||||||||||
Income (loss) before tax | 1,165 | 4,783 | (265 | ) | 5,683 | |||||||||||
Income tax expense (benefit) | 450 | 1,821 | (126 | ) | 2,145 | |||||||||||
Net income (loss) | $ | 715 | $ | 2,962 | $ | (139 | ) | $ | 3,538 | |||||||
Inter-segment revenue (expense) | $ | 2,093 | $ | (2,093 | ) | $ | - | $ | - | |||||||
Total assets | 417,035 | 542,169 | 2,097 | 961,301 | ||||||||||||
Total deposits | 231,974 | 510,875 | (1,344 | ) | 741,505 | |||||||||||
Traditional | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Nine Months Ended June 30, 2011 | ||||||||||||||||
Interest income | $ | 20,321 | $ | 8,853 | $ | 6 | $ | 29,180 | ||||||||
Interest expense | 3,186 | 120 | 352 | 3,658 | ||||||||||||
Net interest income (loss) | 17,135 | 8,733 | (346 | ) | 25,522 | |||||||||||
Provision for loan losses | 400 | (375 | ) | - | 25 | |||||||||||
Non-interest income | 2,906 | 40,543 | 35 | 43,484 | ||||||||||||
Non-interest expense | 17,159 | 46,672 | 350 | 64,181 | ||||||||||||
Income (loss) before tax | 2,482 | 2,979 | (661 | ) | 4,800 | |||||||||||
Income tax expense (benefit) | 1,460 | 1,150 | (258 | ) | 2,352 | |||||||||||
Net income (loss) | $ | 1,022 | $ | 1,829 | $ | (403 | ) | $ | 2,448 | |||||||
Inter-segment revenue (expense) | $ | 7,220 | $ | (7,220 | ) | $ | - | $ | - | |||||||
Total assets | 317,464 | 755,058 | 1,958 | 1,074,480 | ||||||||||||
Total deposits | 217,977 | 710,927 | (315 | ) | 928,589 | |||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Nine Months Ended June 30, 2010 | ||||||||||||||||
Interest income | $ | 18,869 | $ | 10,662 | $ | 30 | $ | 29,561 | ||||||||
Interest expense | 3,919 | 307 | 357 | 4,583 | ||||||||||||
Net interest income (loss) | 14,950 | 10,355 | (327 | ) | 24,978 | |||||||||||
Provision for loan losses | 3,775 | 11,003 | - | 14,778 | ||||||||||||
Non-interest income | 3,525 | 74,859 | 83 | 78,467 | ||||||||||||
Non-interest expense | 14,545 | 57,687 | 596 | 72,828 | ||||||||||||
Income (loss) before tax | 155 | 16,524 | (840 | ) | 15,839 | |||||||||||
Income tax expense (benefit) | 61 | 6,198 | (324 | ) | 5,935 | |||||||||||
Net income (loss) | $ | 94 | $ | 10,326 | $ | (516 | ) | $ | 9,904 | |||||||
Inter-segment revenue (expense) | $ | 7,045 | $ | (7,045 | ) | $ | - | $ | - | |||||||
Total assets | 417,035 | 542,169 | 2,097 | 961,301 | ||||||||||||
Total deposits | 231,974 | 510,875 | (1,344 | ) | 741,505 | |||||||||||
Three Months Ended June 30, | 2011 | 2010 | ||||||
Interest income | $ | 2,823 | $ | 2,837 | ||||
Interest expense | 33 | 91 | ||||||
Net interest income | 2,790 | 2,746 | ||||||
Provision for loan losses | (261 | ) | (66 | ) | ||||
Non-interest income | 8,199 | 18,215 | ||||||
Card processing expense | 5,878 | 8,060 | ||||||
Gross Profit | 5,372 | 12,967 | ||||||
Other non-interest expense | 8,434 | 8,184 | ||||||
Income (loss) from operations before tax | (3,062 | ) | 4,783 | |||||
Income tax expense (benefit) | (1,135 | ) | 1,821 | |||||
Income (loss) from operations | $ | (1,927 | ) | $ | 2,962 | |||
Nine Months Ended June 30, | 2011 | 2010 | ||||||
Interest income | $ | 8,853 | $ | 10,662 | ||||
Interest expense | 120 | 307 | ||||||
Net interest income | 8,733 | 10,355 | ||||||
Provision for loan losses | (375 | ) | 11,003 | |||||
Non-interest income | 40,543 | 74,859 | ||||||
Card processing expense | 19,222 | 29,897 | ||||||
Gross Profit | 30,429 | 44,314 | ||||||
Other non-interest expense | 27,450 | 27,790 | ||||||
Income from operations before tax | 2,979 | 16,524 | ||||||
Income tax expense | 1,150 | 6,198 | ||||||
Income from operations | $ | 1,829 | $ | 10,326 | ||||
|
|||
|
|||
Fair Value at June 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Investment securities available for sale | $ | 629,108 | $ | - | $ | 629,108 | $ | - | ||||||||
Fair Value at September 30, 2010 | ||||||||||||||||
Investment securities available for sale | $ | 506,852 | $ | - | $ | 506,852 | $ | - | ||||||||
At June 30, 2011 | ||||||||||||||
Unrealized | S&P | Moody | ||||||||||||
Issuer(1) | Book Value | Fair Value | Gain (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,982 | $ | 4,208 | $ | (774 | ) | BB | Baa3 | |||||
Huntington Capital Trust II SE | 4,972 | 4,034 | (938 | ) | BB- | Ba1 | ||||||||
Bank Boston Capital Trust IV (2) | 4,964 | 4,061 | (903 | ) | BB+ | Baa3 | ||||||||
Bank America Capital III | 4,953 | 4,042 | (911 | ) | BB+ | Baa3 | ||||||||
PNC Capital Trust | 4,953 | 4,382 | (571 | ) | BBB | Baa2 | ||||||||
Cascade Capital Trust I 144A (3) | 150 | 350 | 200 | |||||||||||
Total | $ | 24,974 | $ | 21,077 | $ | (3,897 | ) | |||||||
(1) | Trust preferred securities are single-issuance. There are no known interest deferrals, defaults or excess subordination,except for Cascade Capital Trust I 144A. |
(2) | Bank Boston was acquired by Bank of America. |
(3) | Security not rated and in deferral of interest. |
Fair Value at June 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 2,460 | $ | - | $ | 2,460 | $ | - | ||||||||
Loans | 19,691 | - | - | 19,691 | ||||||||||||
Total | $ | 22,151 | $ | - | $ | 2,460 | $ | 19,691 | ||||||||
Fair Value at September 30, 2010 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 1,295 | $ | - | $ | 1,295 | $ | - | ||||||||
Loans | 13,919 | - | - | 13,919 | ||||||||||||
Total | $ | 15,214 | $ | - | $ | 1,295 | $ | 13,919 | ||||||||
June 30, 2011 | September 30, 2010 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Financial assets | ||||||||||||||||
Cash and cash equivalents | $ | 65,210 | $ | 65,210 | $ | 87,503 | $ | 87,503 | ||||||||
Securities available for sale | 629,108 | 629,108 | 506,852 | 506,852 | ||||||||||||
Loans receivable, net | 312,328 | 313,998 | 366,045 | 369,301 | ||||||||||||
FHLB stock | 5,404 | 5,404 | 5,283 | 5,283 | ||||||||||||
Accrued interest receivable | 4,230 | 4,230 | 4,759 | 4,759 | ||||||||||||
Financial liabilities | ||||||||||||||||
Noninterest bearing demand deposits | 730,896 | 730,896 | 675,163 | 675,163 | ||||||||||||
Interest bearing demand deposits, savings, and money markets | 80,439 | 80,439 | 76,219 | 76,219 | ||||||||||||
Certificates of deposit | 117,254 | 119,174 | 146,072 | 148,490 | ||||||||||||
Total deposits | 928,589 | 930,509 | 897,454 | 899,872 | ||||||||||||
Advances from FHLB | 21,000 | 23,814 | 22,000 | 25,563 | ||||||||||||
Securities sold under agreements to repurchase | 9,682 | 9,682 | 8,904 | 8,904 | ||||||||||||
Subordinated debentures | 10,310 | 10,289 | 10,310 | 10,294 | ||||||||||||
Accrued interest payable | 247 | 247 | 392 | 392 | ||||||||||||
Off-balance-sheet instruments, loan commitments | - | - | - | - | ||||||||||||
|
|||
Traditional | 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 | - | 330 | - | 330 | ||||||||||||
Amortizations during the period | - | - | (77 | ) | (77 | ) | ||||||||||
Write-offs during the period | (1,508 | ) | - | - | (1,508 | ) | ||||||||||
Balance as of June 30, 2011 | $ | - | $ | 1,408 | $ | - | $ | 1,408 | ||||||||
Traditional | Meta Payment | Meta Payment | ||||||||||||||
Banking | Systems® | Systems® | ||||||||||||||
Goodwill | Patents | Other | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Balance as of September 30, 2009 | $ | 1,508 | $ | 707 | $ | - | $ | 2,215 | ||||||||
Acquisitions during the period | - | 399 | 231 | 630 | ||||||||||||
Amortizations during the period | - | - | (96 | ) | (96 | ) | ||||||||||
Balance as of June 30, 2010 | $ | 1,508 | $ | 1,106 | $ | 135 | $ | 2,749 | ||||||||
|
|||