|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
2012 | 2011 | 2010 | ||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Earnings | ||||||||||||
Net income | $ | 17,114 | $ | 4,640 | 12,393 | |||||||
Basic EPS | ||||||||||||
Weighted average common shares outstanding | 3,460,877 | 3,116,302 | 2,936,397 | |||||||||
Less weighted average nonvested shares | - | (1,667 | ) | (3,329 | ) | |||||||
Weighted average common shares outstanding | 3,460,877 | 3,114,635 | 2,933,068 | |||||||||
Earnings Per Common Share | ||||||||||||
Basic | $ | 4.94 | $ | 1.49 | 4.23 | |||||||
Diluted EPS | ||||||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,460,877 | 3,114,635 | 2,933,068 | |||||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 19,601 | 1,239 | 79,733 | |||||||||
Weighted average common and dilutive potential common shares outstanding | 3,480,478 | 3,115,874 | 3,012,801 | |||||||||
Earnings Per Common Share | ||||||||||||
Diluted | $ | 4.92 | $ | 1.49 | 4.11 | |||||||
|
|||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
2012 | COST | GAINS | (LOSSES) | VALUE | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 67,615 | $ | 1,399 | $ | (3,517 | ) | $ | 65,497 | |||||||
Asset backed securities | 40,828 | 496 | - | 41,324 | ||||||||||||
Agency securities | 39,266 | 201 | - | 39,467 | ||||||||||||
Small Business Administration securities | 19,939 | - | (25 | ) | 19,914 | |||||||||||
Obligations of states and political subdivisions | 12,593 | 560 | - | 13,153 | ||||||||||||
Non-bank qualified obligations of states and political subdivisions | 254,789 | 1,487 | (381 | ) | 255,895 | |||||||||||
Mortgage-backed securities | 667,876 | 13,597 | (31 | ) | 681,442 | |||||||||||
Total debt securities | $ | 1,102,906 | $ | 17,740 | $ | (3,954 | ) | $ | 1,116,692 | |||||||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
2011 | COST | GAINS | (LOSSES) | 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 September 30, 2012 | ||||||||||||||
Unrealized | S&P | Moody's | ||||||||||||
Issuer(1) | Book Value | Fair Value | Gain (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,983 | $ | 3,817 | $ | (1,166 | ) | BBB- | Baa3 | |||||
Huntington Capital Trust II SE | 4,974 | 3,540 | (1,434 | ) | BB+ | Baa3 | ||||||||
PNC Capital Trust | 4,956 | 4,107 | (849 | ) | BBB | Baa2 | ||||||||
Total | $ | 14,913 | $ | 11,464 | $ | (3,449 | ) | |||||||
At September 30, 2011 | ||||||||||||||
Unrealized | S&P | Moody's | ||||||||||||
Issuer(1) | Book Value | Fair Value | Gain (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,982 | $ | 3,300 | $ | (1,682 | ) | BB | Baa3 | |||||
Huntington Capital Trust II SE | 4,972 | 3,350 | (1,622 | ) | BB- | Ba1 | ||||||||
Bank Boston Capital Trust IV (2) | 4,965 | 2,999 | (1,966 | ) | BB+ | Ba1 | ||||||||
Bank America Capital III | 4,954 | 3,100 | (1,854 | ) | BB+ | Ba1 | ||||||||
PNC Capital Trust | 4,954 | 3,650 | (1,304 | ) | BBB | Baa2 | ||||||||
Total | $ | 24,827 | $ | 16,399 | $ | (8,428 | ) | |||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
2012 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | - | $ | - | $ | 14,396 | $ | (3,517 | ) | $ | 14,396 | $ | (3,517 | ) | ||||||||||
Small Business Administration securities | 19,914 | (25 | ) | - | - | 19,914 | (25 | ) | ||||||||||||||||
Non-bank qualified obligations of states and political subdivisions | 55,569 | (381 | ) | - | - | 55,569 | (381 | ) | ||||||||||||||||
Mortgage-backed securities | 28,731 | (31 | ) | - | - | 28,731 | (31 | ) | ||||||||||||||||
Total debt securities | $ | 104,214 | $ | (437 | ) | $ | 14,396 | $ | (3,517 | ) | $ | 118,610 | $ | (3,954 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
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 | ) | |||||||||
Mortgage-backed securities | 23,886 | (140 | ) | - | - | 23,886 | (140 | ) | ||||||||||||||||
Total debt securities | $ | 29,599 | $ | (182 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 45,998 | $ | (8,610 | ) | |||||||||
AMORTIZED | FAIR | |||||||
COST | VALUE | |||||||
September 30, 2012 | (Dollars in Thousands) | |||||||
Due in one year or less | $ | 100 | $ | 101 | ||||
Due after one year through five years | 19,066 | 19,553 | ||||||
Due after five years through ten years | 150,095 | 151,701 | ||||||
Due after ten years | 265,769 | 263,895 | ||||||
| 435,030 | 435,250 | |||||||
Mortgage-backed securities | 667,876 | 681,442 | ||||||
Total debt securities | $ | 1,102,906 | $ | 1,116,692 | ||||
AMORTIZED | FAIR | |||||||
COST | VALUE | |||||||
September 30, 2011 | (Dollars in Thousands) | |||||||
Due in one year or less | $ | 448 | $ | 458 | ||||
Due after one year through five years | 7,022 | 7,038 | ||||||
Due after five years through ten years | 2,237 | 2,310 | ||||||
Due after ten years | 26,812 | 18,524 | ||||||
| 36,519 | 28,330 | |||||||
Mortgage-backed securities | 572,467 | 590,918 | ||||||
Total debt securities | $ | 608,986 | $ | 619,248 | ||||
2012 | 2011 | 2010 | ||||||||||
(Dollars in Thousands) | ||||||||||||
Proceeds from sales | $ | 678,833 | $ | 55,791 | $ | 97,610 | ||||||
Gross gains on sales | 15,426 | 1,793 | 2,224 | |||||||||
Gross losses on sales | 1,671 | - | 84 | |||||||||
|
|||
September 30, 2012 | September 30, 2011 | |||||||
(Dollars in Thousands) | ||||||||
One to four family residential mortgage loans | $ | 49,134 | $ | 33,753 | ||||
One to four family residential mortgage loans held for sale | - | 375 | ||||||
Commercial and multi-family real estate loans | 191,905 | 194,414 | ||||||
Agricultural real estate loans | 19,861 | 20,320 | ||||||
Consumer loans | 32,838 | 32,418 | ||||||
Consumer loans held for sale | - | 1,980 | ||||||
Commercial operating loans | 16,452 | 14,955 | ||||||
Agricultural operating loans | 20,981 | 21,200 | ||||||
Total Loans Receivable | 331,171 | 319,415 | ||||||
Less: | ||||||||
Allowance for loan losses | (3,971 | ) | (4,926 | ) | ||||
Net deferred loan origination fees | (219 | ) | (79 | ) | ||||
Total Loans Receivable, Net | $ | 326,981 | $ | 314,410 | ||||
Year ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Beginning balance | $ | 4,926 | $ | 5,234 | $ | 6,993 | ||||||
Provision (recovery) for loan losses | 1,049 | 278 | 15,791 | |||||||||
Recoveries | 99 | 521 | 1,855 | |||||||||
Loan charge offs | (2,103 | ) | (1,107 | ) | (19,405 | ) | ||||||
Ending balance | $ | 3,971 | $ | 4,926 | $ | 5,234 | ||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Year Ended September 30, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Provision (recovery) for loan losses | 30 | 1,266 | 1 | (11 | ) | 9 | (117 | ) | (129 | ) | 1,049 | |||||||||||||||||||||
Loan charge offs | (3 | ) | (2,094 | ) | - | (6 | ) | - | - | - | (2,103 | ) | ||||||||||||||||||||
Recoveries | 1 | 40 | - | 4 | 4 | 50 | - | 99 | ||||||||||||||||||||||||
Ending balance | $ | 193 | $ | 3,113 | $ | 1 | $ | 3 | $ | 49 | $ | - | $ | 612 | $ | 3,971 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 16 | $ | 346 | $ | - | $ | - | $ | 1 | $ | - | $ | - | $ | 363 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 177 | $ | 2,767 | $ | 1 | $ | 3 | $ | 48 | $ | - | $ | 612 | $ | 3,608 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 352 | $ | 8,815 | $ | - | $ | 1 | $ | 17 | $ | - | $ | - | $ | 9,185 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 48,782 | $ | 183,090 | $ | 19,861 | $ | 32,837 | $ | 16,435 | $ | 20,981 | $ | - | $ | 321,986 | ||||||||||||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Year Ended September 30, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 50 | $ | 3,053 | $ | 111 | $ | 738 | $ | 131 | $ | 125 | $ | 1,026 | $ | 5,234 | ||||||||||||||||
Provision (recovery) for loan losses | 344 | 807 | (111 | ) | (367 | ) | (52 | ) | (58 | ) | (285 | ) | 278 | |||||||||||||||||||
Loan charge offs | (229 | ) | (61 | ) | - | (774 | ) | (43 | ) | - | - | (1,107 | ) | |||||||||||||||||||
Recoveries | - | 102 | - | 419 | - | - | - | 521 | ||||||||||||||||||||||||
Ending balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 1 | $ | 1,845 | $ | - | $ | - | $ | 3 | $ | - | $ | - | $ | 1,849 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 164 | $ | 2,056 | $ | - | $ | 16 | $ | 33 | $ | 67 | $ | 741 | $ | 3,077 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 127 | $ | 13,025 | $ | - | $ | - | $ | 30 | $ | - | $ | - | $ | 13,182 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 33,922 | $ | 181,389 | $ | 20,320 | $ | 34,398 | $ | 14,925 | $ | 21,200 | $ | - | $ | 306,154 | ||||||||||||||||
September 30, 2012 | ||||||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Total | ||||||||||||||||||||||
Pass | $ | 48,566 | $ | 167,697 | $ | 19,783 | $ | 32,837 | $ | 16,036 | $ | 20,981 | $ | 305,900 | ||||||||||||||
Watch | 228 | 12,932 | 78 | - | - | - | 13,238 | |||||||||||||||||||||
Special Mention | 15 | 3,730 | - | - | 399 | - | 4,144 | |||||||||||||||||||||
Substandard | 295 | 7,546 | - | 1 | 17 | - | 7,859 | |||||||||||||||||||||
Doubtful | 30 | - | - | - | - | - | 30 | |||||||||||||||||||||
| $ | 49,134 | $ | 191,905 | $ | 19,861 | $ | 32,838 | $ | 16,452 | $ | 20,981 | $ | 331,171 | |||||||||||||||
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 | |||||||||||||||
September 30, 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 | $ | - | $ | - | $ | - | $ | - | $ | 48,827 | $ | 307 | $ | 49,134 | ||||||||||||||
Commercial Real Estate and Multi-Family | - | - | - | - | 190,482 | 1,423 | 191,905 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 19,861 | - | 19,861 | |||||||||||||||||||||
Consumer | 21 | 16 | 63 | 100 | 32,738 | - | 32,838 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 16,434 | 18 | 16,452 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 20,981 | - | 20,981 | |||||||||||||||||||||
Total | $ | 21 | $ | 16 | $ | 63 | $ | 100 | $ | 329,323 | $ | 1,748 | $ | 331,171 | ||||||||||||||
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 | ||||||||||
September 30, 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 | $ | 352 | $ | 393 | $ | 16 | ||||||
Commercial Real Estate and Multi-Family | 8,815 | 12,707 | 346 | |||||||||
Agricultural Real Estate | - | - | - | |||||||||
Consumer | 1 | 1 | - | |||||||||
Commercial Operating | 17 | 32 | 1 | |||||||||
Agricultural Operating | - | - | - | |||||||||
Total | $ | 9,185 | $ | 13,133 | $ | 363 | ||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | ||||||||||
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 | ||||||
Commercial Real Estate and Multi-Family | 13,025 | 18,427 | 1,845 | |||||||||
Agricultural Real Estate | - | - | - | |||||||||
Consumer | - | - | - | |||||||||
Commercial Operating | 30 | 45 | 3 | |||||||||
Agricultural Operating | - | - | - | |||||||||
Total | $ | 13,182 | $ | 18,644 | $ | 1,849 | ||||||
Year Ended September 30, | ||||||||
2012 | 2011 | |||||||
Average Recorded Investment | Average Recorded Investment | |||||||
Residential 1-4 Family | $ | 177 | $ | 117 | ||||
Commercial Real Estate and Multi-Family | 13,534 | 9,306 | ||||||
Agricultural Real Estate | - | 1,176 | ||||||
Consumer | 4 | 36 | ||||||
Commercial Operating | 74 | 109 | ||||||
Agricultural Operating | - | 80 | ||||||
Total | $ | 13,789 | $ | 10,824 | ||||
September 30, 2012 | September 30, 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 | - | $ | - | $ | - | 3 | $ | 328 | $ | 328 | ||||||||||||||
Commercial Real Estate and Multi-Family | - | - | - | 7 | 8,044 | 8,424 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | 1 | 1 | 1 | 1 | 19 | 19 | ||||||||||||||||||
Commercial Operating | 2 | 45 | 45 | 3 | 67 | 111 | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | 3 | $ | 46 | $ | 46 | 14 | $ | 8,458 | $ | 8,882 | ||||||||||||||
During the Year Ended | ||||||||||||||||
September 30, 2012 | September 30, 2011 | |||||||||||||||
Number of Loans | Recorded Investment | Number of Loans | Recorded Investment | |||||||||||||
Residential 1-4 Family | - | $ | - | 1 | $ | 42 | ||||||||||
Commercial Real Estate and Multi-Family | - | - | - | - | ||||||||||||
Agricultural Real Estate | - | - | - | - | ||||||||||||
Consumer | - | - | - | - | ||||||||||||
Commercial Operating | - | - | - | - | ||||||||||||
Agricultural Operating | - | - | - | - | ||||||||||||
Total | - | $ | - | 1 | $ | 42 | ||||||||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Mortgage loan portfolios serviced for FNMA | $ | 11,240 | $ | 15,965 | ||||
Other | 3,251 | 8,794 | ||||||
| $ | 14,491 | $ | 24,759 | |||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Land | $ | 2,429 | $ | 2,429 | ||||
Buildings | 13,460 | 13,369 | ||||||
Furniture, fixtures, and equipment | 25,068 | 21,673 | ||||||
| 40,957 | 37,471 | |||||||
Less accumulated depreciation | (23,219 | ) | (20,303 | ) | ||||
| $ | 17,738 | $ | 17,168 | |||||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 71,154 | ||
2014 | 13,618 | |||
2015 | 8,828 | |||
2016 | 5,646 | |||
2017 | 1,517 | |||
Total Certificates | $ | 100,763 | ||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 2,500 | ||
2014 | - | |||
2015 | 1,500 | |||
2016 | - | |||
2017 | - | |||
Thereafter | 7,000 | |||
Total FHLB Advances | $ | 11,000 | ||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Highest month-end balance | $ | 27,617 | $ | 11,787 | ||||
Average balance | 15,278 | 6,018 | ||||||
Weighted average interest rate for the year | 0.51 | % | 0.50 | % | ||||
Weighted average interest rate at year end | 0.51 | % | 0.50 | % | ||||
|
|||
|
|||
September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Allocated shares | 247,814 | 248,427 | 213,900 | |||||||||
Unearned shares | - | - | - | |||||||||
Total ESOP shares | 247,814 | 248,427 | 213,900 | |||||||||
|
|||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Total employee stock-based compensation expense recognized in income, net of tax effects of $30, $45 and $89, respectively | $ | 76 | $ | 244 | $ | 450 | ||||||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Risk-free interest rate | 0.00% - 0.00 | % | 0.95% - 0.96 | % | 1.27% - 2.36 | % | ||||||
Expected annual standard deviation | ||||||||||||
Range | 00.00% - 00.00 | % | 55.31% - 55.50 | % | 44.89% - 45.89 | % | ||||||
Weighted average | 0.00 | % | 55.32 | % | 45.06 | % | ||||||
Expected life (years) | 0 | 5 | 5 | |||||||||
Expected dividend yield | ||||||||||||
Range | 0.00% - 0.00 | % | 2.83% - 2.96 | % | 1.64% - 3.02 | % | ||||||
Weighted average | 0.00 | % | 2.95 | % | 1.69 | % | ||||||
Weighted average fair value of options granted during period | $ | - | $ | 6.62 | $ | 10.83 | ||||||
Intrinsic value of options exercised during period | $ | 117 | $ | 64 | $ | 426 | ||||||
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 | (21,135 | ) | 16.18 | 117 | ||||||||||||
Forfeited or expired | (74,859 | ) | 24.05 | 91 | ||||||||||||
Options outstanding, September 30, 2012 | 389,358 | $ | 23.52 | 5.08 | $ | 1,199 | ||||||||||
Options exercisable end of year | 381,233 | $ | 23.54 | 5.03 | $ | 1,157 | ||||||||||
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 | 24,935 | 17.61 | ||||||||||||||
Exercised | (13,776 | ) | 13.65 | 64 | ||||||||||||
Forfeited or expired | (16,800 | ) | 25.94 | - | ||||||||||||
Options outstanding, September 30, 2011 | 485,352 | $ | 23.28 | 5.90 | $ | 463 | ||||||||||
Options exercisable end of year | 452,977 | $ | 23.31 | 5.91 | $ | 401 | ||||||||||
Number of | Weighted Average | |||||||
Shares | Fair Value At Grant | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2011 | - | $ | - | |||||
Granted | 4,400 | 17.90 | ||||||
Vested | (4,400 | ) | 17.90 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, September 30, 2012 | - | $ | - | |||||
Number of | Weighted Average | |||||||
Shares | Fair Value At Grant | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2010 | 1,667 | $ | 24.43 | |||||
Granted | 5,950 | 17.90 | ||||||
Vested | (7,617 | ) | 19.33 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, September 30, 2011 | - | $ | - | |||||
|
|||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Federal: | ||||||||||||
Current | $ | 7,734 | $ | 4,101 | $ | 5,194 | ||||||
Deferred | 858 | (783 | ) | 1,175 | ||||||||
| 8,592 | 3,318 | 6,369 | ||||||||||
State: | ||||||||||||
Current | 960 | 460 | 928 | |||||||||
Deferred | 130 | (155 | ) | 123 | ||||||||
| 1,090 | 305 | 1,051 | ||||||||||
Income tax expense | $ | 9,682 | $ | 3,623 | $ | 7,420 | ||||||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Income tax expense at 35% federal tax rate | $ | 9,378 | $ | 2,892 | $ | 6,935 | ||||||
Increase (decrease) resulting from: | ||||||||||||
State income taxes net of federal benefit | 708 | 198 | 683 | |||||||||
Nontaxable buildup in cash surrender value | (179 | ) | (184 | ) | (184 | ) | ||||||
Incentive stock option expense | 10 | 52 | 46 | |||||||||
Tax exempt income | (244 | ) | (38 | ) | (25 | ) | ||||||
Nondeductible expenses | 37 | 728 | 78 | |||||||||
Other, net | (28 | ) | (25 | ) | (113 | ) | ||||||
Total income tax expense | $ | 9,682 | $ | 3,623 | $ | 7,420 | ||||||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Deferred tax assets: | ||||||||
Bad debts | $ | 1,519 | $ | 1,884 | ||||
Stock based compensation | 388 | 358 | ||||||
Operational reserve | 794 | 676 | ||||||
Other, net | 1,537 | 2,084 | ||||||
Gross deferred tax assets | 4,238 | 5,002 | ||||||
Deferred tax liabilities: | ||||||||
FHLB stock dividend | (433 | ) | (433 | ) | ||||
Premises and equipment | (1,181 | ) | (1,232 | ) | ||||
Patents | (775 | ) | (503 | ) | ||||
Prepaid expenses | (658 | ) | (658 | ) | ||||
Net unrealized gains on securities available for sale | (5,273 | ) | (3,925 | ) | ||||
Deferred loan fees | (66 | ) | (63 | ) | ||||
Gross deferred tax liabilities | (8,386 | ) | (6,814 | ) | ||||
Net deferred tax liabilities | $ | (4,148 | ) | $ | (1,812 | ) | ||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Balance at beginning of year | $ | - | $ | - | ||||
Additions for tax positions related to the current year | 65 | - | ||||||
Additions for tax positions related to the prior years | 99 | - | ||||||
Reductions for tax positions due to settlement with taxing authorities | - | - | ||||||
Reductions for tax positions related to prior years | - | - | ||||||
Balance at end of year | $ | 164 | $ | - | ||||
|
|||
Minimum Requirement To Be | ||||||||||||||||||||||||
Minimum Requirement For | Well Capitalized Under Prompt | |||||||||||||||||||||||
Actual | Capital Adequacy Purposes | Corrective Action Provisions | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
September 30, 2012 | ||||||||||||||||||||||||
MetaBank | ||||||||||||||||||||||||
Tangible capital (to tangible assets) | $ | 140,092 | 8.56 | % | $ | 24,546 | 1.50 | % | n/a | n/a | ||||||||||||||
Tier 1 (core) capital (to adjusted total assets) | 140,092 | 8.56 | 65,457 | 4.00 | $ | 81,821 | 5.00 | % | ||||||||||||||||
Tier 1 (core) capital (to risk-weighted assets) | 140,092 | 22.94 | 24,425 | 4.00 | 36,638 | 6.00 | ||||||||||||||||||
Total risk based capital (to risk weighted assets) | 144,063 | 23.59 | 48,850 | 8.00 | 61,063 | 10.00 | ||||||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||
MetaBank | ||||||||||||||||||||||||
Tangible capital (to tangible assets) | $ | 80,824 | 6.38 | % | $ | 19,012 | 1.50 | % | n/a | n/a | ||||||||||||||
Tier 1 (core) capital (to adjusted total assets) | 80,824 | 6.38 | 50,698 | 4.00 | $ | 63,372 | 5.00 | % | ||||||||||||||||
Tier 1 (core) capital (to risk-weighted assets) | 80,824 | 18.97 | 17,046 | 4.00 | 25,568 | 6.00 | ||||||||||||||||||
Total risk based capital (to risk weighted assets) | 85,750 | 20.12 | 34,091 | 8.00 | 42,614 | 10.00 | ||||||||||||||||||
|
|||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 1,563 | ||
2014 | 1,406 | |||
2015 | 1,325 | |||
2016 | 1,344 | |||
2017 | 1,366 | |||
Thereafter | 1,938 | |||
Total Leases Commitments | $ | 8,942 | ||
|
|||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2012 | ||||||||||||||||
Interest income | $ | 24,856 | $ | 12,441 | $ | - | $ | 37,297 | ||||||||
Interest expense | 2,877 | 204 | 482 | 3,563 | ||||||||||||
Net interest income (expense) | 21,979 | 12,237 | (482 | ) | 33,734 | |||||||||||
Provision (recovery) for loan losses | 1,050 | (1 | ) | - | 1,049 | |||||||||||
Non-interest income | 16,592 | 52,957 | 25 | 69,574 | ||||||||||||
Non-interest expense | 20,569 | 54,686 | 208 | 75,463 | ||||||||||||
Income (loss) before tax | 16,952 | 10,509 | (665 | ) | 26,796 | |||||||||||
Income tax expense (benefit) | 5,963 | 3,993 | (274 | ) | 9,682 | |||||||||||
Net income (loss) | $ | 10,989 | $ | 6,516 | $ | (391 | ) | $ | 17,114 | |||||||
Inter-segment revenue (expense) | $ | 11,603 | $ | (11,603 | ) | $ | - | $ | - | |||||||
Total assets | 416,036 | 1,230,925 | 1,936 | 1,648,898 | ||||||||||||
Total deposits | 216,912 | 1,167,364 | (4,482 | ) | 1,379,794 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2011 | ||||||||||||||||
Interest income | $ | 27,249 | $ | 11,682 | $ | 128 | $ | 39,059 | ||||||||
Interest expense | 4,127 | 153 | 467 | 4,747 | ||||||||||||
Net interest income (expense) | 23,122 | 11,529 | (339 | ) | 34,312 | |||||||||||
Provision (recovery) for loan losses | 650 | (372 | ) | - | 278 | |||||||||||
Non-interest income | 3,595 | 53,486 | 410 | 57,491 | ||||||||||||
Non-interest expense | 23,686 | 59,179 | 397 | 83,262 | ||||||||||||
Income (loss) before tax | 2,381 | 6,208 | (326 | ) | 8,263 | |||||||||||
Income tax expense (benefit) | 1,451 | 2,304 | (132 | ) | 3,623 | |||||||||||
Net income (loss) | $ | 930 | $ | 3,904 | $ | (194 | ) | $ | 4,640 | |||||||
Inter-segment revenue (expense) | $ | 9,890 | $ | (9,890 | ) | $ | - | $ | - | |||||||
Total assets | 308,184 | 965,388 | 1,909 | 1,275,481 | ||||||||||||
Total deposits | 216,909 | 925,246 | (535 | ) | 1,141,620 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2010 | ||||||||||||||||
Interest income | $ | 25,771 | $ | 13,267 | $ | 45 | $ | 39,083 | ||||||||
Interest expense | 5,155 | 362 | 476 | 5,993 | ||||||||||||
Net interest income (expense) | 20,616 | 12,905 | (431 | ) | 33,090 | |||||||||||
Provision (recovery) for loan losses | 4,375 | 11,416 | - | 15,791 | ||||||||||||
Non-interest income | 4,174 | 93,202 | 68 | 97,444 | ||||||||||||
Non-interest expense | 19,452 | 74,462 | 1,016 | 94,930 | ||||||||||||
Income (loss) before tax | 963 | 20,229 | (1,379 | ) | 19,813 | |||||||||||
Income tax expense (benefit) | 367 | 7,606 | (553 | ) | 7,420 | |||||||||||
Net income (loss) | $ | 596 | $ | 12,623 | $ | (826 | ) | $ | 12,393 | |||||||
Inter-segment revenue (expense) | $ | 9,560 | $ | (9,560 | ) | $ | - | $ | - | |||||||
Total assets | 341,488 | 685,690 | 2,588 | 1,029,766 | ||||||||||||
Total deposits | 242,969 | 655,243 | (758 | ) | 897,454 | |||||||||||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
Interest income | $ | 12,441 | $ | 11,682 | $ | 13,267 | ||||||
Interest expense | 204 | 153 | 362 | |||||||||
Net interest income | 12,237 | 11,529 | 12,905 | |||||||||
Provision (recovery) for loan losses | (1 | ) | (372 | ) | 11,416 | |||||||
Non-interest income | 52,957 | 53,486 | 93,202 | |||||||||
Card processing expense | 17,323 | 23,261 | 38,242 | |||||||||
Gross Profit | 47,872 | 42,126 | 56,449 | |||||||||
Other non-interest expense | 37,363 | 35,918 | 36,220 | |||||||||
Income before tax | 10,509 | 6,208 | 20,229 | |||||||||
Income tax expense | 3,993 | 2,304 | 7,606 | |||||||||
Net Income | $ | 6,516 | $ | 3,904 | $ | 12,623 | ||||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 6,105 | $ | 1,624 | ||||
Investment in subsidiaries | 150,640 | 88,476 | ||||||
Other assets | 383 | 881 | ||||||
Total assets | $ | 157,128 | $ | 90,981 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES | ||||||||
Subordinated debentures | $ | 10,310 | $ | 10,310 | ||||
Other liabilities | 959 | 94 | ||||||
Total liabilities | $ | 11,269 | $ | 10,404 | ||||
STOCKHOLDERS' EQUITY | ||||||||
Common stock | 56 | 34 | ||||||
Additional paid-in capital | 78,769 | 32,471 | ||||||
Retained earnings | 60,776 | 45,494 | ||||||
Accumulated other comprehensive income | 8,513 | 6,336 | ||||||
Treasury stock, at cost | (2,255 | ) | (3,758 | ) | ||||
Total stockholders' equity | $ | 145,859 | $ | 80,577 | ||||
Total liabilities and stockholders' equity | $ | 157,128 | $ | 90,981 | ||||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Gain on sale of securities available for sale | $ | - | $ | 385 | $ | - | ||||||
Other income | 25 | 153 | 56 | |||||||||
Total income | 25 | 538 | 56 | |||||||||
Interest expense | 482 | 467 | 487 | |||||||||
Other expense | 209 | 397 | 804 | |||||||||
Total expense | 691 | 864 | 1,291 | |||||||||
Loss before income taxes and equity in undistributed net loss of subsidiaries | (666 | ) | (326 | ) | (1,235 | ) | ||||||
Income tax benefit | (275 | ) | (132 | ) | (498 | ) | ||||||
Loss before equity in undistributed net loss of subsidiaries | (391 | ) | (194 | ) | (737 | ) | ||||||
Equity in undistributed net income of subsidiaries | 17,505 | 4,834 | 13,130 | |||||||||
Net income | $ | 17,114 | $ | 4,640 | $ | 12,393 | ||||||
For the Years Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||
Net income | $ | 17,114 | $ | 4,640 | $ | 12,393 | ||||||
Adjustments to reconcile net income to net cash used in operating activites | ||||||||||||
Equity in undistributed net income of subsidiaries | (17,505 | ) | (4,834 | ) | (13,130 | ) | ||||||
Gain on sale of securities available for sale | - | (385 | ) | - | ||||||||
Change in other assets | 498 | 816 | (423 | ) | ||||||||
Change in other liabilities | 865 | 64 | (777 | ) | ||||||||
Net cash provided by (used in) operating activities | 972 | 301 | (1,937 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITES | ||||||||||||
Investment in subsidiary | - | 246 | - | |||||||||
Capital contributions to subsidiaries | (42,482 | ) | - | (6,157 | ) | |||||||
Proceeds from the sale of securities available for sale | - | 1,035 | - | |||||||||
Other, net | - | 3 | 262 | |||||||||
Net cash (used in) provided by investing activites | (42,482 | ) | 1,284 | (5,895 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||
Net change in loan payable to subsidiaries | - | - | (250 | ) | ||||||||
Cash dividends paid | (1,832 | ) | (1,621 | ) | (1,544 | ) | ||||||
Proceeds from issuance of common stock | 47,796 | 575 | 1,330 | |||||||||
Other, net | 27 | 202 | 9,083 | |||||||||
Net cash provided by (used in) financing activities | 45,991 | (844 | ) | 8,619 | ||||||||
Net change in cash and cash equivalents | $ | 4,481 | $ | 741 | $ | 787 | ||||||
CASH AND CASH EQUIVALENTS | ||||||||||||
Beginning of year | $ | 1,624 | $ | 883 | $ | 96 | ||||||
End of year | $ | 6,105 | $ | 1,624 | $ | 883 | ||||||
|
|||
QUARTER ENDED | ||||||||||||||||
December 31 | March 31 | June 30 | September 30 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Fiscal Year 2012 | ||||||||||||||||
Interest income | $ | 9,615 | $ | 10,299 | $ | 9,149 | $ | 8,234 | ||||||||
Interest expense | 977 | 888 | 857 | 841 | ||||||||||||
Net interest income | 8,638 | 9,411 | 8,292 | 7,393 | ||||||||||||
Provision for loan losses | 699 | 200 | 150 | - | ||||||||||||
Income | 3,091 | 9,970 | 2,387 | 1,666 | ||||||||||||
Earnings per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.97 | $ | 3.12 | $ | 0.67 | $ | 0.18 | ||||||||
Diluted | 0.97 | 3.10 | 0.66 | 0.19 | ||||||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
Fiscal Year 2011 | ||||||||||||||||
Interest income | $ | 9,620 | $ | 9,580 | $ | 9,980 | $ | 9,879 | ||||||||
Interest expense | 1,342 | 1,163 | 1,153 | 1,089 | ||||||||||||
Net interest income | 8,278 | 8,417 | 8,827 | 8,790 | ||||||||||||
Provision for loan losses | (28 | ) | 214 | (161 | ) | 253 | ||||||||||
Income (loss) | 721 | 2,747 | (1,020 | ) | 2,192 | |||||||||||
Earnings (loss) per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.23 | $ | 0.88 | $ | (0.33 | ) | $ | 0.81 | |||||||
Diluted | 0.23 | 0.88 | (0.33 | ) | 0.81 | |||||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
Fiscal Year 2010 | ||||||||||||||||
Interest income | $ | 9,064 | $ | 10,383 | $ | 10,114 | $ | 9,522 | ||||||||
Interest expense | 1,745 | 1,382 | 1,456 | 1,410 | ||||||||||||
Net interest income | 7,319 | 9,001 | 8,658 | 8,112 | ||||||||||||
Provision for loan losses | 4,691 | 9,478 | 609 | 1,013 | ||||||||||||
Income | 1,192 | 5,174 | 3,538 | 2,489 | ||||||||||||
Earnings per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.45 | $ | 1.76 | $ | 1.15 | $ | 0.87 | ||||||||
Diluted | $ | 0.45 | $ | 1.74 | $ | 1.11 | $ | 0.81 | ||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
|
|||
Fair Value at September 30, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 65,497 | $ | - | $ | 65,497 | $ | - | ||||||||
Asset backed securities | 41,324 | - | 41,324 | - | ||||||||||||
Agency securities | 39,467 | - | 39,467 | - | ||||||||||||
Small Business Administration securities | 19,914 | - | 19,914 | - | ||||||||||||
Obligations of states and political subdivisions | 13,153 | - | 13,153 | - | ||||||||||||
Non-bank qualified obligations of states and political subdivisions | 255,895 | - | 255,895 | - | ||||||||||||
Mortgage-backed securities | 681,442 | - | 681,442 | - | ||||||||||||
Securities available for sale | $ | 1,116,692 | $ | - | $ | 1,116,692 | $ | - | ||||||||
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 September 30, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans, net | ||||||||||||||||
One to four family residential mortgage loans | $ | 336 | $ | - | $ | - | $ | 336 | ||||||||
Commercial and multi-family real estate loans | 8,469 | - | - | 8,469 | ||||||||||||
Consumer loans | 1 | - | - | 1 | ||||||||||||
Commercial operating loans | 16 | - | - | 16 | ||||||||||||
Total Impaired Loans | 8,822 | - | - | 8,822 | ||||||||||||
Foreclosed Assets, net | 838 | - | - | 838 | ||||||||||||
Total | $ | 9,660 | $ | - | $ | - | $ | 9,660 | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans, net | ||||||||||||||||
One to four family residential mortgage loans | $ | 126 | $ | - | $ | - | $ | 126 | ||||||||
Commercial and multi-family real estate loans | 11,180 | - | - | 11,180 | ||||||||||||
Commercial operating loans | 27 | - | - | 27 | ||||||||||||
Total Impaired Loans | 11,333 | - | - | 11,333 | ||||||||||||
Foreclosed Assets, net | 2,671 | - | - | 2,671 | ||||||||||||
Total | $ | 14,004 | $ | - | $ | - | $ | 14,004 | ||||||||
Quantitative Information About Level 3 Fair Value Measurements | ||||||
(Dollars in Thousands) | Fair Value at September 30, 2012 | Valuation Technique | Unobservable Input | |||
Impaired Loans, net | $ | 8,822 | Market approach | Appraised values (1) | ||
Foreclosed Assets, net | 838 | Market approach | Appraised values (1) | |||
(1) | The Company generally relies on external appraisers to develop this information. Management reduced the appraised value by estimated selling costs in a range of 4% to 10%. |
September 30, 2012 | ||||||||||||||||||||
Carrying | Estimated | |||||||||||||||||||
Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 145,051 | $ | 145,051 | $ | 145,051 | $ | - | $ | - | ||||||||||
Securities available for sale | 1,116,692 | 1,116,692 | - | 1,116,692 | - | |||||||||||||||
Loans receivable, net: | ||||||||||||||||||||
One to four family residential mortgage loans | 49,134 | 49,936 | - | - | 49,936 | |||||||||||||||
Commercial and multi-family real estate loans | 191,905 | 194,781 | - | - | 194,781 | |||||||||||||||
Agricultural real estate loans | 19,861 | 21,033 | - | - | 21,033 | |||||||||||||||
Consumer loans | 32,838 | 33,488 | - | - | 33,488 | |||||||||||||||
Commercial operating loans | 16,452 | 15,396 | - | - | 15,396 | |||||||||||||||
Agricultural operating loans | 20,981 | 22,714 | - | - | 22,714 | |||||||||||||||
Total loans receivable, net | 331,171 | 337,348 | - | - | 337,348 | |||||||||||||||
FHLB stock | 2,120 | 2,120 | - | 2,120 | - | |||||||||||||||
Accrued interest receivable | 6,710 | 6,710 | 6,710 | - | - | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Noninterest bearing demand deposits | 1,181,299 | 1,181,299 | 1,181,299 | - | - | |||||||||||||||
Interest bearing demand deposits, savings, and money markets | 97,732 | 97,732 | 97,732 | - | - | |||||||||||||||
Certificates of deposit | 100,763 | 101,701 | - | 101,701 | - | |||||||||||||||
Total deposits | 1,379,794 | 1,380,732 | 1,279,031 | 101,701 | - | |||||||||||||||
Advances from FHLB | 11,000 | 13,999 | - | 13,999 | - | |||||||||||||||
Securities sold under agreements to repurchase | 26,400 | 26,400 | - | 26,400 | - | |||||||||||||||
Subordinated debentures | 10,310 | 10,318 | - | 10,318 | - | |||||||||||||||
Accrued interest payable | 177 | 177 | 177 | - | - | |||||||||||||||
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 | - | - | ||||||
|
|||
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 | - | 733 | 27 | 760 | ||||||||||||
Amortization during the period | - | (18 | ) | (18 | ) | (36 | ) | |||||||||
Write-offs during the period | - | (4 | ) | - | (4 | ) | ||||||||||
Balance as of September 30, 2012 | $ | - | $ | 2,026 | $ | 9 | $ | 2,035 | ||||||||
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 | - | 478 | - | 478 | ||||||||||||
Amortization during the period | - | - | (77 | ) | (77 | ) | ||||||||||
Write-offs during the period | (1,508 | ) | (241 | ) | - | (1,749 | ) | |||||||||
Balance as of September 30, 2011 | $ | - | $ | 1,315 | $ | - | $ | 1,315 | ||||||||
|
|||
|
|||
2012 | 2011 | 2010 | ||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Earnings | ||||||||||||
Net income | $ | 17,114 | $ | 4,640 | 12,393 | |||||||
Basic EPS | ||||||||||||
Weighted average common shares outstanding | 3,460,877 | 3,116,302 | 2,936,397 | |||||||||
Less weighted average nonvested shares | - | (1,667 | ) | (3,329 | ) | |||||||
Weighted average common shares outstanding | 3,460,877 | 3,114,635 | 2,933,068 | |||||||||
Earnings Per Common Share | ||||||||||||
Basic | $ | 4.94 | $ | 1.49 | 4.23 | |||||||
Diluted EPS | ||||||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,460,877 | 3,114,635 | 2,933,068 | |||||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 19,601 | 1,239 | 79,733 | |||||||||
Weighted average common and dilutive potential common shares outstanding | 3,480,478 | 3,115,874 | 3,012,801 | |||||||||
Earnings Per Common Share | ||||||||||||
Diluted | $ | 4.92 | $ | 1.49 | 4.11 | |||||||
|
|||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
2012 | COST | GAINS | (LOSSES) | VALUE | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 67,615 | $ | 1,399 | $ | (3,517 | ) | $ | 65,497 | |||||||
Asset backed securities | 40,828 | 496 | - | 41,324 | ||||||||||||
Agency securities | 39,266 | 201 | - | 39,467 | ||||||||||||
Small Business Administration securities | 19,939 | - | (25 | ) | 19,914 | |||||||||||
Obligations of states and political subdivisions | 12,593 | 560 | - | 13,153 | ||||||||||||
Non-bank qualified obligations of states and political subdivisions | 254,789 | 1,487 | (381 | ) | 255,895 | |||||||||||
Mortgage-backed securities | 667,876 | 13,597 | (31 | ) | 681,442 | |||||||||||
Total debt securities | $ | 1,102,906 | $ | 17,740 | $ | (3,954 | ) | $ | 1,116,692 | |||||||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
2011 | COST | GAINS | (LOSSES) | 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 September 30, 2012 | ||||||||||||||
Unrealized | S&P | Moody's | ||||||||||||
Issuer(1) | Book Value | Fair Value | Gain (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,983 | $ | 3,817 | $ | (1,166 | ) | BBB- | Baa3 | |||||
Huntington Capital Trust II SE | 4,974 | 3,540 | (1,434 | ) | BB+ | Baa3 | ||||||||
PNC Capital Trust | 4,956 | 4,107 | (849 | ) | BBB | Baa2 | ||||||||
Total | $ | 14,913 | $ | 11,464 | $ | (3,449 | ) | |||||||
At September 30, 2011 | ||||||||||||||
Unrealized | S&P | Moody's | ||||||||||||
Issuer(1) | Book Value | Fair Value | Gain (Loss) | Credit Rating | Credit Rating | |||||||||
(Dollars in Thousands) | ||||||||||||||
Key Corp. Capital I | $ | 4,982 | $ | 3,300 | $ | (1,682 | ) | BB | Baa3 | |||||
Huntington Capital Trust II SE | 4,972 | 3,350 | (1,622 | ) | BB- | Ba1 | ||||||||
Bank Boston Capital Trust IV (2) | 4,965 | 2,999 | (1,966 | ) | BB+ | Ba1 | ||||||||
Bank America Capital III | 4,954 | 3,100 | (1,854 | ) | BB+ | Ba1 | ||||||||
PNC Capital Trust | 4,954 | 3,650 | (1,304 | ) | BBB | Baa2 | ||||||||
Total | $ | 24,827 | $ | 16,399 | $ | (8,428 | ) | |||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
2012 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | - | $ | - | $ | 14,396 | $ | (3,517 | ) | $ | 14,396 | $ | (3,517 | ) | ||||||||||
Small Business Administration securities | 19,914 | (25 | ) | - | - | 19,914 | (25 | ) | ||||||||||||||||
Non-bank qualified obligations of states and political subdivisions | 55,569 | (381 | ) | - | - | 55,569 | (381 | ) | ||||||||||||||||
Mortgage-backed securities | 28,731 | (31 | ) | - | - | 28,731 | (31 | ) | ||||||||||||||||
Total debt securities | $ | 104,214 | $ | (437 | ) | $ | 14,396 | $ | (3,517 | ) | $ | 118,610 | $ | (3,954 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
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 | ) | |||||||||
Mortgage-backed securities | 23,886 | (140 | ) | - | - | 23,886 | (140 | ) | ||||||||||||||||
Total debt securities | $ | 29,599 | $ | (182 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 45,998 | $ | (8,610 | ) | |||||||||
AMORTIZED | FAIR | |||||||
COST | VALUE | |||||||
September 30, 2012 | (Dollars in Thousands) | |||||||
Due in one year or less | $ | 100 | $ | 101 | ||||
Due after one year through five years | 19,066 | 19,553 | ||||||
Due after five years through ten years | 150,095 | 151,701 | ||||||
Due after ten years | 265,769 | 263,895 | ||||||
| 435,030 | 435,250 | |||||||
Mortgage-backed securities | 667,876 | 681,442 | ||||||
Total debt securities | $ | 1,102,906 | $ | 1,116,692 | ||||
AMORTIZED | FAIR | |||||||
COST | VALUE | |||||||
September 30, 2011 | (Dollars in Thousands) | |||||||
Due in one year or less | $ | 448 | $ | 458 | ||||
Due after one year through five years | 7,022 | 7,038 | ||||||
Due after five years through ten years | 2,237 | 2,310 | ||||||
Due after ten years | 26,812 | 18,524 | ||||||
| 36,519 | 28,330 | |||||||
Mortgage-backed securities | 572,467 | 590,918 | ||||||
Total debt securities | $ | 608,986 | $ | 619,248 | ||||
2012 | 2011 | 2010 | ||||||||||
(Dollars in Thousands) | ||||||||||||
Proceeds from sales | $ | 678,833 | $ | 55,791 | $ | 97,610 | ||||||
Gross gains on sales | 15,426 | 1,793 | 2,224 | |||||||||
Gross losses on sales | 1,671 | - | 84 | |||||||||
|
|||
September 30, 2012 | September 30, 2011 | |||||||
(Dollars in Thousands) | ||||||||
One to four family residential mortgage loans | $ | 49,134 | $ | 33,753 | ||||
One to four family residential mortgage loans held for sale | - | 375 | ||||||
Commercial and multi-family real estate loans | 191,905 | 194,414 | ||||||
Agricultural real estate loans | 19,861 | 20,320 | ||||||
Consumer loans | 32,838 | 32,418 | ||||||
Consumer loans held for sale | - | 1,980 | ||||||
Commercial operating loans | 16,452 | 14,955 | ||||||
Agricultural operating loans | 20,981 | 21,200 | ||||||
Total Loans Receivable | 331,171 | 319,415 | ||||||
Less: | ||||||||
Allowance for loan losses | (3,971 | ) | (4,926 | ) | ||||
Net deferred loan origination fees | (219 | ) | (79 | ) | ||||
Total Loans Receivable, Net | $ | 326,981 | $ | 314,410 | ||||
Year ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Beginning balance | $ | 4,926 | $ | 5,234 | $ | 6,993 | ||||||
Provision (recovery) for loan losses | 1,049 | 278 | 15,791 | |||||||||
Recoveries | 99 | 521 | 1,855 | |||||||||
Loan charge offs | (2,103 | ) | (1,107 | ) | (19,405 | ) | ||||||
Ending balance | $ | 3,971 | $ | 4,926 | $ | 5,234 | ||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Year Ended September 30, 2012 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Provision (recovery) for loan losses | 30 | 1,266 | 1 | (11 | ) | 9 | (117 | ) | (129 | ) | 1,049 | |||||||||||||||||||||
Loan charge offs | (3 | ) | (2,094 | ) | - | (6 | ) | - | - | - | (2,103 | ) | ||||||||||||||||||||
Recoveries | 1 | 40 | - | 4 | 4 | 50 | - | 99 | ||||||||||||||||||||||||
Ending balance | $ | 193 | $ | 3,113 | $ | 1 | $ | 3 | $ | 49 | $ | - | $ | 612 | $ | 3,971 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 16 | $ | 346 | $ | - | $ | - | $ | 1 | $ | - | $ | - | $ | 363 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 177 | $ | 2,767 | $ | 1 | $ | 3 | $ | 48 | $ | - | $ | 612 | $ | 3,608 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 352 | $ | 8,815 | $ | - | $ | 1 | $ | 17 | $ | - | $ | - | $ | 9,185 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 48,782 | $ | 183,090 | $ | 19,861 | $ | 32,837 | $ | 16,435 | $ | 20,981 | $ | - | $ | 321,986 | ||||||||||||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Year Ended September 30, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 50 | $ | 3,053 | $ | 111 | $ | 738 | $ | 131 | $ | 125 | $ | 1,026 | $ | 5,234 | ||||||||||||||||
Provision (recovery) for loan losses | 344 | 807 | (111 | ) | (367 | ) | (52 | ) | (58 | ) | (285 | ) | 278 | |||||||||||||||||||
Loan charge offs | (229 | ) | (61 | ) | - | (774 | ) | (43 | ) | - | - | (1,107 | ) | |||||||||||||||||||
Recoveries | - | 102 | - | 419 | - | - | - | 521 | ||||||||||||||||||||||||
Ending balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 1 | $ | 1,845 | $ | - | $ | - | $ | 3 | $ | - | $ | - | $ | 1,849 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 164 | $ | 2,056 | $ | - | $ | 16 | $ | 33 | $ | 67 | $ | 741 | $ | 3,077 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 127 | $ | 13,025 | $ | - | $ | - | $ | 30 | $ | - | $ | - | $ | 13,182 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 33,922 | $ | 181,389 | $ | 20,320 | $ | 34,398 | $ | 14,925 | $ | 21,200 | $ | - | $ | 306,154 | ||||||||||||||||
September 30, 2012 | ||||||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi-Family Real Estate | Agricultural Real Estate | Consumer | Commercial Operating | Agricultural Operating | Total | ||||||||||||||||||||||
Pass | $ | 48,566 | $ | 167,697 | $ | 19,783 | $ | 32,837 | $ | 16,036 | $ | 20,981 | $ | 305,900 | ||||||||||||||
Watch | 228 | 12,932 | 78 | - | - | - | 13,238 | |||||||||||||||||||||
Special Mention | 15 | 3,730 | - | - | 399 | - | 4,144 | |||||||||||||||||||||
Substandard | 295 | 7,546 | - | 1 | 17 | - | 7,859 | |||||||||||||||||||||
Doubtful | 30 | - | - | - | - | - | 30 | |||||||||||||||||||||
| $ | 49,134 | $ | 191,905 | $ | 19,861 | $ | 32,838 | $ | 16,452 | $ | 20,981 | $ | 331,171 | |||||||||||||||
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 | |||||||||||||||
September 30, 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 | $ | - | $ | - | $ | - | $ | - | $ | 48,827 | $ | 307 | $ | 49,134 | ||||||||||||||
Commercial Real Estate and Multi-Family | - | - | - | - | 190,482 | 1,423 | 191,905 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 19,861 | - | 19,861 | |||||||||||||||||||||
Consumer | 21 | 16 | 63 | 100 | 32,738 | - | 32,838 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 16,434 | 18 | 16,452 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 20,981 | - | 20,981 | |||||||||||||||||||||
Total | $ | 21 | $ | 16 | $ | 63 | $ | 100 | $ | 329,323 | $ | 1,748 | $ | 331,171 | ||||||||||||||
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 | ||||||||||
September 30, 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 | $ | 352 | $ | 393 | $ | 16 | ||||||
Commercial Real Estate and Multi-Family | 8,815 | 12,707 | 346 | |||||||||
Agricultural Real Estate | - | - | - | |||||||||
Consumer | 1 | 1 | - | |||||||||
Commercial Operating | 17 | 32 | 1 | |||||||||
Agricultural Operating | - | - | - | |||||||||
Total | $ | 9,185 | $ | 13,133 | $ | 363 | ||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | ||||||||||
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 | ||||||
Commercial Real Estate and Multi-Family | 13,025 | 18,427 | 1,845 | |||||||||
Agricultural Real Estate | - | - | - | |||||||||
Consumer | - | - | - | |||||||||
Commercial Operating | 30 | 45 | 3 | |||||||||
Agricultural Operating | - | - | - | |||||||||
Total | $ | 13,182 | $ | 18,644 | $ | 1,849 | ||||||
Year Ended September 30, | ||||||||
2012 | 2011 | |||||||
Average Recorded Investment | Average Recorded Investment | |||||||
Residential 1-4 Family | $ | 177 | $ | 117 | ||||
Commercial Real Estate and Multi-Family | 13,534 | 9,306 | ||||||
Agricultural Real Estate | - | 1,176 | ||||||
Consumer | 4 | 36 | ||||||
Commercial Operating | 74 | 109 | ||||||
Agricultural Operating | - | 80 | ||||||
Total | $ | 13,789 | $ | 10,824 | ||||
September 30, 2012 | September 30, 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 | - | $ | - | $ | - | 3 | $ | 328 | $ | 328 | ||||||||||||||
Commercial Real Estate and Multi-Family | - | - | - | 7 | 8,044 | 8,424 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | 1 | 1 | 1 | 1 | 19 | 19 | ||||||||||||||||||
Commercial Operating | 2 | 45 | 45 | 3 | 67 | 111 | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | 3 | $ | 46 | $ | 46 | 14 | $ | 8,458 | $ | 8,882 | ||||||||||||||
During the Year Ended | ||||||||||||||||
September 30, 2012 | September 30, 2011 | |||||||||||||||
Number of Loans | Recorded Investment | Number of Loans | Recorded Investment | |||||||||||||
Residential 1-4 Family | - | $ | - | 1 | $ | 42 | ||||||||||
Commercial Real Estate and Multi-Family | - | - | - | - | ||||||||||||
Agricultural Real Estate | - | - | - | - | ||||||||||||
Consumer | - | - | - | - | ||||||||||||
Commercial Operating | - | - | - | - | ||||||||||||
Agricultural Operating | - | - | - | - | ||||||||||||
Total | - | $ | - | 1 | $ | 42 | ||||||||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Mortgage loan portfolios serviced for FNMA | $ | 11,240 | $ | 15,965 | ||||
Other | 3,251 | 8,794 | ||||||
| $ | 14,491 | $ | 24,759 | |||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Land | $ | 2,429 | $ | 2,429 | ||||
Buildings | 13,460 | 13,369 | ||||||
Furniture, fixtures, and equipment | 25,068 | 21,673 | ||||||
| 40,957 | 37,471 | |||||||
Less accumulated depreciation | (23,219 | ) | (20,303 | ) | ||||
| $ | 17,738 | $ | 17,168 | |||||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 71,154 | ||
2014 | 13,618 | |||
2015 | 8,828 | |||
2016 | 5,646 | |||
2017 | 1,517 | |||
Total Certificates | $ | 100,763 | ||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 2,500 | ||
2014 | - | |||
2015 | 1,500 | |||
2016 | - | |||
2017 | - | |||
Thereafter | 7,000 | |||
Total FHLB Advances | $ | 11,000 | ||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Highest month-end balance | $ | 27,617 | $ | 11,787 | ||||
Average balance | 15,278 | 6,018 | ||||||
Weighted average interest rate for the year | 0.51 | % | 0.50 | % | ||||
Weighted average interest rate at year end | 0.51 | % | 0.50 | % | ||||
|
|||
September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Allocated shares | 247,814 | 248,427 | 213,900 | |||||||||
Unearned shares | - | - | - | |||||||||
Total ESOP shares | 247,814 | 248,427 | 213,900 | |||||||||
|
|||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Total employee stock-based compensation expense recognized in income, net of tax effects of $30, $45 and $89, respectively | $ | 76 | $ | 244 | $ | 450 | ||||||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Risk-free interest rate | 0.00% - 0.00 | % | 0.95% - 0.96 | % | 1.27% - 2.36 | % | ||||||
Expected annual standard deviation | ||||||||||||
Range | 00.00% - 00.00 | % | 55.31% - 55.50 | % | 44.89% - 45.89 | % | ||||||
Weighted average | 0.00 | % | 55.32 | % | 45.06 | % | ||||||
Expected life (years) | 0 | 5 | 5 | |||||||||
Expected dividend yield | ||||||||||||
Range | 0.00% - 0.00 | % | 2.83% - 2.96 | % | 1.64% - 3.02 | % | ||||||
Weighted average | 0.00 | % | 2.95 | % | 1.69 | % | ||||||
Weighted average fair value of options granted during period | $ | - | $ | 6.62 | $ | 10.83 | ||||||
Intrinsic value of options exercised during period | $ | 117 | $ | 64 | $ | 426 | ||||||
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 | (21,135 | ) | 16.18 | 117 | ||||||||||||
Forfeited or expired | (74,859 | ) | 24.05 | 91 | ||||||||||||
Options outstanding, September 30, 2012 | 389,358 | $ | 23.52 | 5.08 | $ | 1,199 | ||||||||||
Options exercisable end of year | 381,233 | $ | 23.54 | 5.03 | $ | 1,157 | ||||||||||
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 | 24,935 | 17.61 | ||||||||||||||
Exercised | (13,776 | ) | 13.65 | 64 | ||||||||||||
Forfeited or expired | (16,800 | ) | 25.94 | - | ||||||||||||
Options outstanding, September 30, 2011 | 485,352 | $ | 23.28 | 5.90 | $ | 463 | ||||||||||
Options exercisable end of year | 452,977 | $ | 23.31 | 5.91 | $ | 401 | ||||||||||
Number of | Weighted Average | |||||||
Shares | Fair Value At Grant | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2011 | - | $ | - | |||||
Granted | 4,400 | 17.90 | ||||||
Vested | (4,400 | ) | 17.90 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, September 30, 2012 | - | $ | - | |||||
Number of | Weighted Average | |||||||
Shares | Fair Value At Grant | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2010 | 1,667 | $ | 24.43 | |||||
Granted | 5,950 | 17.90 | ||||||
Vested | (7,617 | ) | 19.33 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, September 30, 2011 | - | $ | - | |||||
|
|||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Federal: | ||||||||||||
Current | $ | 7,734 | $ | 4,101 | $ | 5,194 | ||||||
Deferred | 858 | (783 | ) | 1,175 | ||||||||
| 8,592 | 3,318 | 6,369 | ||||||||||
State: | ||||||||||||
Current | 960 | 460 | 928 | |||||||||
Deferred | 130 | (155 | ) | 123 | ||||||||
| 1,090 | 305 | 1,051 | ||||||||||
Income tax expense | $ | 9,682 | $ | 3,623 | $ | 7,420 | ||||||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Income tax expense at 35% federal tax rate | $ | 9,378 | $ | 2,892 | $ | 6,935 | ||||||
Increase (decrease) resulting from: | ||||||||||||
State income taxes net of federal benefit | 708 | 198 | 683 | |||||||||
Nontaxable buildup in cash surrender value | (179 | ) | (184 | ) | (184 | ) | ||||||
Incentive stock option expense | 10 | 52 | 46 | |||||||||
Tax exempt income | (244 | ) | (38 | ) | (25 | ) | ||||||
Nondeductible expenses | 37 | 728 | 78 | |||||||||
Other, net | (28 | ) | (25 | ) | (113 | ) | ||||||
Total income tax expense | $ | 9,682 | $ | 3,623 | $ | 7,420 | ||||||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Deferred tax assets: | ||||||||
Bad debts | $ | 1,519 | $ | 1,884 | ||||
Stock based compensation | 388 | 358 | ||||||
Operational reserve | 794 | 676 | ||||||
Other, net | 1,537 | 2,084 | ||||||
Gross deferred tax assets | 4,238 | 5,002 | ||||||
Deferred tax liabilities: | ||||||||
FHLB stock dividend | (433 | ) | (433 | ) | ||||
Premises and equipment | (1,181 | ) | (1,232 | ) | ||||
Patents | (775 | ) | (503 | ) | ||||
Prepaid expenses | (658 | ) | (658 | ) | ||||
Net unrealized gains on securities available for sale | (5,273 | ) | (3,925 | ) | ||||
Deferred loan fees | (66 | ) | (63 | ) | ||||
Gross deferred tax liabilities | (8,386 | ) | (6,814 | ) | ||||
Net deferred tax liabilities | $ | (4,148 | ) | $ | (1,812 | ) | ||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
Balance at beginning of year | $ | - | $ | - | ||||
Additions for tax positions related to the current year | 65 | - | ||||||
Additions for tax positions related to the prior years | 99 | - | ||||||
Reductions for tax positions due to settlement with taxing authorities | - | - | ||||||
Reductions for tax positions related to prior years | - | - | ||||||
Balance at end of year | $ | 164 | $ | - | ||||
|
|||
Minimum Requirement To Be | ||||||||||||||||||||||||
Minimum Requirement For | Well Capitalized Under Prompt | |||||||||||||||||||||||
Actual | Capital Adequacy Purposes | Corrective Action Provisions | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
September 30, 2012 | ||||||||||||||||||||||||
MetaBank | ||||||||||||||||||||||||
Tangible capital (to tangible assets) | $ | 140,092 | 8.56 | % | $ | 24,546 | 1.50 | % | n/a | n/a | ||||||||||||||
Tier 1 (core) capital (to adjusted total assets) | 140,092 | 8.56 | 65,457 | 4.00 | $ | 81,821 | 5.00 | % | ||||||||||||||||
Tier 1 (core) capital (to risk-weighted assets) | 140,092 | 22.94 | 24,425 | 4.00 | 36,638 | 6.00 | ||||||||||||||||||
Total risk based capital (to risk weighted assets) | 144,063 | 23.59 | 48,850 | 8.00 | 61,063 | 10.00 | ||||||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||
MetaBank | ||||||||||||||||||||||||
Tangible capital (to tangible assets) | $ | 80,824 | 6.38 | % | $ | 19,012 | 1.50 | % | n/a | n/a | ||||||||||||||
Tier 1 (core) capital (to adjusted total assets) | 80,824 | 6.38 | 50,698 | 4.00 | $ | 63,372 | 5.00 | % | ||||||||||||||||
Tier 1 (core) capital (to risk-weighted assets) | 80,824 | 18.97 | 17,046 | 4.00 | 25,568 | 6.00 | ||||||||||||||||||
Total risk based capital (to risk weighted assets) | 85,750 | 20.12 | 34,091 | 8.00 | 42,614 | 10.00 | ||||||||||||||||||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2013 | $ | 1,563 | ||
2014 | 1,406 | |||
2015 | 1,325 | |||
2016 | 1,344 | |||
2017 | 1,366 | |||
Thereafter | 1,938 | |||
Total Leases Commitments | $ | 8,942 | ||
|
|||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2012 | ||||||||||||||||
Interest income | $ | 24,856 | $ | 12,441 | $ | - | $ | 37,297 | ||||||||
Interest expense | 2,877 | 204 | 482 | 3,563 | ||||||||||||
Net interest income (expense) | 21,979 | 12,237 | (482 | ) | 33,734 | |||||||||||
Provision (recovery) for loan losses | 1,050 | (1 | ) | - | 1,049 | |||||||||||
Non-interest income | 16,592 | 52,957 | 25 | 69,574 | ||||||||||||
Non-interest expense | 20,569 | 54,686 | 208 | 75,463 | ||||||||||||
Income (loss) before tax | 16,952 | 10,509 | (665 | ) | 26,796 | |||||||||||
Income tax expense (benefit) | 5,963 | 3,993 | (274 | ) | 9,682 | |||||||||||
Net income (loss) | $ | 10,989 | $ | 6,516 | $ | (391 | ) | $ | 17,114 | |||||||
Inter-segment revenue (expense) | $ | 11,603 | $ | (11,603 | ) | $ | - | $ | - | |||||||
Total assets | 416,036 | 1,230,925 | 1,936 | 1,648,898 | ||||||||||||
Total deposits | 216,912 | 1,167,364 | (4,482 | ) | 1,379,794 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2011 | ||||||||||||||||
Interest income | $ | 27,249 | $ | 11,682 | $ | 128 | $ | 39,059 | ||||||||
Interest expense | 4,127 | 153 | 467 | 4,747 | ||||||||||||
Net interest income (expense) | 23,122 | 11,529 | (339 | ) | 34,312 | |||||||||||
Provision (recovery) for loan losses | 650 | (372 | ) | - | 278 | |||||||||||
Non-interest income | 3,595 | 53,486 | 410 | 57,491 | ||||||||||||
Non-interest expense | 23,686 | 59,179 | 397 | 83,262 | ||||||||||||
Income (loss) before tax | 2,381 | 6,208 | (326 | ) | 8,263 | |||||||||||
Income tax expense (benefit) | 1,451 | 2,304 | (132 | ) | 3,623 | |||||||||||
Net income (loss) | $ | 930 | $ | 3,904 | $ | (194 | ) | $ | 4,640 | |||||||
Inter-segment revenue (expense) | $ | 9,890 | $ | (9,890 | ) | $ | - | $ | - | |||||||
Total assets | 308,184 | 965,388 | 1,909 | 1,275,481 | ||||||||||||
Total deposits | 216,909 | 925,246 | (535 | ) | 1,141,620 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2010 | ||||||||||||||||
Interest income | $ | 25,771 | $ | 13,267 | $ | 45 | $ | 39,083 | ||||||||
Interest expense | 5,155 | 362 | 476 | 5,993 | ||||||||||||
Net interest income (expense) | 20,616 | 12,905 | (431 | ) | 33,090 | |||||||||||
Provision (recovery) for loan losses | 4,375 | 11,416 | - | 15,791 | ||||||||||||
Non-interest income | 4,174 | 93,202 | 68 | 97,444 | ||||||||||||
Non-interest expense | 19,452 | 74,462 | 1,016 | 94,930 | ||||||||||||
Income (loss) before tax | 963 | 20,229 | (1,379 | ) | 19,813 | |||||||||||
Income tax expense (benefit) | 367 | 7,606 | (553 | ) | 7,420 | |||||||||||
Net income (loss) | $ | 596 | $ | 12,623 | $ | (826 | ) | $ | 12,393 | |||||||
Inter-segment revenue (expense) | $ | 9,560 | $ | (9,560 | ) | $ | - | $ | - | |||||||
Total assets | 341,488 | 685,690 | 2,588 | 1,029,766 | ||||||||||||
Total deposits | 242,969 | 655,243 | (758 | ) | 897,454 | |||||||||||
Year Ended September 30, | 2012 | 2011 | 2010 | |||||||||
Interest income | $ | 12,441 | $ | 11,682 | $ | 13,267 | ||||||
Interest expense | 204 | 153 | 362 | |||||||||
Net interest income | 12,237 | 11,529 | 12,905 | |||||||||
Provision (recovery) for loan losses | (1 | ) | (372 | ) | 11,416 | |||||||
Non-interest income | 52,957 | 53,486 | 93,202 | |||||||||
Card processing expense | 17,323 | 23,261 | 38,242 | |||||||||
Gross Profit | 47,872 | 42,126 | 56,449 | |||||||||
Other non-interest expense | 37,363 | 35,918 | 36,220 | |||||||||
Income before tax | 10,509 | 6,208 | 20,229 | |||||||||
Income tax expense | 3,993 | 2,304 | 7,606 | |||||||||
Net Income | $ | 6,516 | $ | 3,904 | $ | 12,623 | ||||||
|
|||
September 30, | 2012 | 2011 | ||||||
(Dollars in Thousands) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 6,105 | $ | 1,624 | ||||
Investment in subsidiaries | 150,640 | 88,476 | ||||||
Other assets | 383 | 881 | ||||||
Total assets | $ | 157,128 | $ | 90,981 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES | ||||||||
Subordinated debentures | $ | 10,310 | $ | 10,310 | ||||
Other liabilities | 959 | 94 | ||||||
Total liabilities | $ | 11,269 | $ | 10,404 | ||||
STOCKHOLDERS' EQUITY | ||||||||
Common stock | 56 | 34 | ||||||
Additional paid-in capital | 78,769 | 32,471 | ||||||
Retained earnings | 60,776 | 45,494 | ||||||
Accumulated other comprehensive income | 8,513 | 6,336 | ||||||
Treasury stock, at cost | (2,255 | ) | (3,758 | ) | ||||
Total stockholders' equity | $ | 145,859 | $ | 80,577 | ||||
Total liabilities and stockholders' equity | $ | 157,128 | $ | 90,981 | ||||
Years ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
Gain on sale of securities available for sale | $ | - | $ | 385 | $ | - | ||||||
Other income | 25 | 153 | 56 | |||||||||
Total income | 25 | 538 | 56 | |||||||||
Interest expense | 482 | 467 | 487 | |||||||||
Other expense | 209 | 397 | 804 | |||||||||
Total expense | 691 | 864 | 1,291 | |||||||||
Loss before income taxes and equity in undistributed net loss of subsidiaries | (666 | ) | (326 | ) | (1,235 | ) | ||||||
Income tax benefit | (275 | ) | (132 | ) | (498 | ) | ||||||
Loss before equity in undistributed net loss of subsidiaries | (391 | ) | (194 | ) | (737 | ) | ||||||
Equity in undistributed net income of subsidiaries | 17,505 | 4,834 | 13,130 | |||||||||
Net income | $ | 17,114 | $ | 4,640 | $ | 12,393 | ||||||
For the Years Ended September 30, | 2012 | 2011 | 2010 | |||||||||
(Dollars in Thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||
Net income | $ | 17,114 | $ | 4,640 | $ | 12,393 | ||||||
Adjustments to reconcile net income to net cash used in operating activites | ||||||||||||
Equity in undistributed net income of subsidiaries | (17,505 | ) | (4,834 | ) | (13,130 | ) | ||||||
Gain on sale of securities available for sale | - | (385 | ) | - | ||||||||
Change in other assets | 498 | 816 | (423 | ) | ||||||||
Change in other liabilities | 865 | 64 | (777 | ) | ||||||||
Net cash provided by (used in) operating activities | 972 | 301 | (1,937 | ) | ||||||||
CASH FLOWS FROM INVESTING ACTIVITES | ||||||||||||
Investment in subsidiary | - | 246 | - | |||||||||
Capital contributions to subsidiaries | (42,482 | ) | - | (6,157 | ) | |||||||
Proceeds from the sale of securities available for sale | - | 1,035 | - | |||||||||
Other, net | - | 3 | 262 | |||||||||
Net cash (used in) provided by investing activites | (42,482 | ) | 1,284 | (5,895 | ) | |||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||
Net change in loan payable to subsidiaries | - | - | (250 | ) | ||||||||
Cash dividends paid | (1,832 | ) | (1,621 | ) | (1,544 | ) | ||||||
Proceeds from issuance of common stock | 47,796 | 575 | 1,330 | |||||||||
Other, net | 27 | 202 | 9,083 | |||||||||
Net cash provided by (used in) financing activities | 45,991 | (844 | ) | 8,619 | ||||||||
Net change in cash and cash equivalents | $ | 4,481 | $ | 741 | $ | 787 | ||||||
CASH AND CASH EQUIVALENTS | ||||||||||||
Beginning of year | $ | 1,624 | $ | 883 | $ | 96 | ||||||
End of year | $ | 6,105 | $ | 1,624 | $ | 883 | ||||||
|
|||
QUARTER ENDED | ||||||||||||||||
December 31 | March 31 | June 30 | September 30 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Fiscal Year 2012 | ||||||||||||||||
Interest income | $ | 9,615 | $ | 10,299 | $ | 9,149 | $ | 8,234 | ||||||||
Interest expense | 977 | 888 | 857 | 841 | ||||||||||||
Net interest income | 8,638 | 9,411 | 8,292 | 7,393 | ||||||||||||
Provision for loan losses | 699 | 200 | 150 | - | ||||||||||||
Income | 3,091 | 9,970 | 2,387 | 1,666 | ||||||||||||
Earnings per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.97 | $ | 3.12 | $ | 0.67 | $ | 0.18 | ||||||||
Diluted | 0.97 | 3.10 | 0.66 | 0.19 | ||||||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
Fiscal Year 2011 | ||||||||||||||||
Interest income | $ | 9,620 | $ | 9,580 | $ | 9,980 | $ | 9,879 | ||||||||
Interest expense | 1,342 | 1,163 | 1,153 | 1,089 | ||||||||||||
Net interest income | 8,278 | 8,417 | 8,827 | 8,790 | ||||||||||||
Provision for loan losses | (28 | ) | 214 | (161 | ) | 253 | ||||||||||
Income (loss) | 721 | 2,747 | (1,020 | ) | 2,192 | |||||||||||
Earnings (loss) per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.23 | $ | 0.88 | $ | (0.33 | ) | $ | 0.81 | |||||||
Diluted | 0.23 | 0.88 | (0.33 | ) | 0.81 | |||||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
Fiscal Year 2010 | ||||||||||||||||
Interest income | $ | 9,064 | $ | 10,383 | $ | 10,114 | $ | 9,522 | ||||||||
Interest expense | 1,745 | 1,382 | 1,456 | 1,410 | ||||||||||||
Net interest income | 7,319 | 9,001 | 8,658 | 8,112 | ||||||||||||
Provision for loan losses | 4,691 | 9,478 | 609 | 1,013 | ||||||||||||
Income | 1,192 | 5,174 | 3,538 | 2,489 | ||||||||||||
Earnings per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.45 | $ | 1.76 | $ | 1.15 | $ | 0.87 | ||||||||
Diluted | $ | 0.45 | $ | 1.74 | $ | 1.11 | $ | 0.81 | ||||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
|
|||
Fair Value at September 30, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 65,497 | $ | - | $ | 65,497 | $ | - | ||||||||
Asset backed securities | 41,324 | - | 41,324 | - | ||||||||||||
Agency securities | 39,467 | - | 39,467 | - | ||||||||||||
Small Business Administration securities | 19,914 | - | 19,914 | - | ||||||||||||
Obligations of states and political subdivisions | 13,153 | - | 13,153 | - | ||||||||||||
Non-bank qualified obligations of states and political subdivisions | 255,895 | - | 255,895 | - | ||||||||||||
Mortgage-backed securities | 681,442 | - | 681,442 | - | ||||||||||||
Securities available for sale | $ | 1,116,692 | $ | - | $ | 1,116,692 | $ | - | ||||||||
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 September 30, 2012 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans, net | ||||||||||||||||
One to four family residential mortgage loans | $ | 336 | $ | - | $ | - | $ | 336 | ||||||||
Commercial and multi-family real estate loans | 8,469 | - | - | 8,469 | ||||||||||||
Consumer loans | 1 | - | - | 1 | ||||||||||||
Commercial operating loans | 16 | - | - | 16 | ||||||||||||
Total Impaired Loans | 8,822 | - | - | 8,822 | ||||||||||||
Foreclosed Assets, net | 838 | - | - | 838 | ||||||||||||
Total | $ | 9,660 | $ | - | $ | - | $ | 9,660 | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Impaired Loans, net | ||||||||||||||||
One to four family residential mortgage loans | $ | 126 | $ | - | $ | - | $ | 126 | ||||||||
Commercial and multi-family real estate loans | 11,180 | - | - | 11,180 | ||||||||||||
Commercial operating loans | 27 | - | - | 27 | ||||||||||||
Total Impaired Loans | 11,333 | - | - | 11,333 | ||||||||||||
Foreclosed Assets, net | 2,671 | - | - | 2,671 | ||||||||||||
Total | $ | 14,004 | $ | - | $ | - | $ | 14,004 | ||||||||
Quantitative Information About Level 3 Fair Value Measurements | ||||||
(Dollars in Thousands) | Fair Value at September 30, 2012 | Valuation Technique | Unobservable Input | |||
Impaired Loans, net | $ | 8,822 | Market approach | Appraised values (1) | ||
Foreclosed Assets, net | 838 | Market approach | Appraised values (1) | |||
(1) | The Company generally relies on external appraisers to develop this information. Management reduced the appraised value by estimated selling costs in a range of 4% to 10%. |
September 30, 2012 | ||||||||||||||||||||
Carrying | Estimated | |||||||||||||||||||
Amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 145,051 | $ | 145,051 | $ | 145,051 | $ | - | $ | - | ||||||||||
Securities available for sale | 1,116,692 | 1,116,692 | - | 1,116,692 | - | |||||||||||||||
Loans receivable, net: | ||||||||||||||||||||
One to four family residential mortgage loans | 49,134 | 49,936 | - | - | 49,936 | |||||||||||||||
Commercial and multi-family real estate loans | 191,905 | 194,781 | - | - | 194,781 | |||||||||||||||
Agricultural real estate loans | 19,861 | 21,033 | - | - | 21,033 | |||||||||||||||
Consumer loans | 32,838 | 33,488 | - | - | 33,488 | |||||||||||||||
Commercial operating loans | 16,452 | 15,396 | - | - | 15,396 | |||||||||||||||
Agricultural operating loans | 20,981 | 22,714 | - | - | 22,714 | |||||||||||||||
Total loans receivable, net | 331,171 | 337,348 | - | - | 337,348 | |||||||||||||||
FHLB stock | 2,120 | 2,120 | - | 2,120 | - | |||||||||||||||
Accrued interest receivable | 6,710 | 6,710 | 6,710 | - | - | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Noninterest bearing demand deposits | 1,181,299 | 1,181,299 | 1,181,299 | - | - | |||||||||||||||
Interest bearing demand deposits, savings, and money markets | 97,732 | 97,732 | 97,732 | - | - | |||||||||||||||
Certificates of deposit | 100,763 | 101,701 | - | 101,701 | - | |||||||||||||||
Total deposits | 1,379,794 | 1,380,732 | 1,279,031 | 101,701 | - | |||||||||||||||
Advances from FHLB | 11,000 | 13,999 | - | 13,999 | - | |||||||||||||||
Securities sold under agreements to repurchase | 26,400 | 26,400 | - | 26,400 | - | |||||||||||||||
Subordinated debentures | 10,310 | 10,318 | - | 10,318 | - | |||||||||||||||
Accrued interest payable | 177 | 177 | 177 | - | - | |||||||||||||||
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 | - | - | ||||||
|
|||
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 | - | 733 | 27 | 760 | ||||||||||||
Amortization during the period | - | (18 | ) | (18 | ) | (36 | ) | |||||||||
Write-offs during the period | - | (4 | ) | - | (4 | ) | ||||||||||
Balance as of September 30, 2012 | $ | - | $ | 2,026 | $ | 9 | $ | 2,035 | ||||||||
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 | - | 478 | - | 478 | ||||||||||||
Amortization during the period | - | - | (77 | ) | (77 | ) | ||||||||||
Write-offs during the period | (1,508 | ) | (241 | ) | - | (1,749 | ) | |||||||||
Balance as of September 30, 2011 | $ | - | $ | 1,315 | $ | - | $ | 1,315 | ||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||