|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
2011 | 2010 | 2009 | ||||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Earnings (Loss) | ||||||||||||
Net income (loss) | $ | 4,640 | $ | 12,393 | $ | (1,463 | ) | |||||
Basic EPS | ||||||||||||
Weighted average common shares outstanding | 3,116,302 | 2,936,397 | 2,606,072 | |||||||||
Less weighted average nonvested shares | (1,667 | ) | (3,329 | ) | (4,995 | ) | ||||||
Weighted average common shares outstanding | 3,114,635 | 2,933,068 | 2,601,077 | |||||||||
Earnings (Loss) Per Common Share | ||||||||||||
Basic | $ | 1.49 | $ | 4.23 | $ | (0.56 | ) | |||||
Diluted EPS | ||||||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,114,635 | 2,933,068 | 2,601,077 | |||||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 1,239 | 79,733 | - | |||||||||
Weighted average common and dilutive potential common shares outstanding | 3,115,874 | 3,012,801 | 2,601,077 | |||||||||
Earnings (Loss) Per Common Share | ||||||||||||
Diluted | $ | 1.49 | $ | 4.11 | $ | (0.56 | ) | |||||
|
|||
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 | |||||||
GROSS | GROSS | |||||||||||||||
AMORTIZED | UNREALIZED | UNREALIZED | FAIR | |||||||||||||
2010 | COST | GAINS | (LOSSES) | VALUE | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 25,466 | $ | 7 | $ | (7,922 | ) | $ | 17,551 | |||||||
Obligations of states and political subdivisions | 3,769 | 155 | (8 | ) | 3,916 | |||||||||||
Mortgage-backed securities | 475,026 | 10,671 | (312 | ) | 485,385 | |||||||||||
Total debt securities | $ | 504,261 | $ | 10,833 | $ | (8,242 | ) | $ | 506,852 | |||||||
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 | |||||||||||||||||||
2011 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | 5,713 | $ | (42 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 22,112 | $ | (8,470 | ) | |||||||||
Obligations of states and political subdivisions | - | - | - | - | - | - | ||||||||||||||||||
Mortgage-backed securities | 23,886 | (140 | ) | - | - | 23,886 | (140 | ) | ||||||||||||||||
Total debt securities | $ | 29,599 | $ | (182 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 45,998 | $ | (8,610 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
2010 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | - | $ | - | $ | 17,551 | $ | (7,922 | ) | $ | 17,551 | $ | (7,922 | ) | ||||||||||
Obligations of states and political subdivisions | 1,110 | (8 | ) | - | - | 1,110 | (8 | ) | ||||||||||||||||
Mortgage-backed securities | 67,227 | (312 | ) | - | - | 67,227 | (312 | ) | ||||||||||||||||
Total debt securities | $ | 68,337 | $ | (320 | ) | $ | 17,551 | $ | (7,922 | ) | $ | 85,888 | $ | (8,242 | ) | |||||||||
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 | ||||
2011 | 2010 | 2009 | ||||||||||
(Dollars in Thousands) | ||||||||||||
Proceeds from sales | $ | 55,791 | $ | 97,610 | $ | 32,478 | ||||||
Gross gains on sales | 1,793 | 2,224 | 762 | |||||||||
Gross losses on sales | - | 84 | 1 | |||||||||
|
|||
September 30, | 2011 | 2010 | ||||||
(Dollars in Thousands) | ||||||||
One to four family residential mortgage loans | $ | 33,753 | $ | 39,010 | ||||
One to four family residential mortgage loans held for sale | 375 | 1,444 | ||||||
Commercial and multi-family real estate loans | 194,414 | 204,820 | ||||||
Agricultural real estate loans | 20,320 | 25,895 | ||||||
Consumer loans | 32,418 | 46,250 | ||||||
Consumer loans held for sale | 1,980 | 1,863 | ||||||
Commercial business loans | 14,955 | 19,709 | ||||||
Agricultural business loans | 21,200 | 32,528 | ||||||
Total Loans Receivable | 319,415 | 371,519 | ||||||
Less: | ||||||||
Allowance for loan losses | (4,926 | ) | (5,234 | ) | ||||
Undisbursed portion of loans in process | - | - | ||||||
Net deferred loan origination fees | (79 | ) | (240 | ) | ||||
Total Loans Receivable, Net | $ | 314,410 | $ | 366,045 | ||||
Year ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Continuing Operations: | ||||||||||||
Beginning balance | $ | 5,234 | $ | 6,993 | $ | 5,732 | ||||||
Provision for loan losses | 278 | 15,791 | 18,713 | |||||||||
Recoveries | 521 | 1,855 | 632 | |||||||||
Charge offs | (1,107 | ) | (19,405 | ) | (18,084 | ) | ||||||
Ending balance | $ | 4,926 | $ | 5,234 | $ | 6,993 | ||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | 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 charged (credited) to expense | 344 | 807 | (111 | ) | (367 | ) | (52 | ) | (58 | ) | (285 | ) | 278 | |||||||||||||||||||
Losses charged off | (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 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
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 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | |||||||||||||||||||
Pass | $ | 33,830 | $ | 161,109 | $ | 20,320 | $ | 33,947 | $ | 13,737 | $ | 14,500 | ||||||||||||
Watch | 281 | 10,446 | - | 318 | 913 | 6,700 | ||||||||||||||||||
Special Mention | 17 | 3,006 | - | 38 | 53 | - | ||||||||||||||||||
Substandard | - | 19,827 | - | 60 | 252 | - | ||||||||||||||||||
Doubtful | - | 26 | - | 35 | - | - | ||||||||||||||||||
| $ | 34,128 | $ | 194,414 | $ | 20,320 | $ | 34,398 | $ | 14,955 | $ | 21,200 | |||||||||||||
September 30, 2010 | ||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | |||||||||||||||||||
Pass | $ | 39,704 | $ | 182,812 | $ | 19,752 | $ | 47,349 | $ | 18,501 | $ | 22,874 | ||||||||||||
Watch | 750 | 4,869 | 3,094 | 119 | 710 | 8,261 | ||||||||||||||||||
Special Mention | - | 7,109 | - | 197 | 108 | 1,393 | ||||||||||||||||||
Substandard | - | 8,081 | 3,050 | 259 | 390 | - | ||||||||||||||||||
Doubtful | - | 1,949 | - | 189 | - | - | ||||||||||||||||||
| $ | 40,454 | $ | 204,820 | $ | 25,896 | $ | 48,113 | $ | 19,709 | $ | 32,528 | |||||||||||||
September 30, 2011 | 30-59 Days Past Due | 60-89 Days Past Due | Greater Than 90 Days | Total Past Due | Current | Total Loans Receivable | Loans > 90 Days and Accruing | |||||||||||||||||||||
Residential 1-4 Family | $ | 51 | $ | 30 | $ | 127 | $ | 208 | $ | 33,920 | $ | 34,128 | $ | - | ||||||||||||||
Commercial Real Estate and Multi Family | 2,460 | - | 9,075 | 11,535 | 182,879 | 194,414 | - | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 20,320 | 20,320 | - | |||||||||||||||||||||
Consumer | 26 | 14 | 24 | 64 | 34,334 | 34,398 | 24 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 14,955 | 14,955 | - | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 21,200 | 21,200 | - | |||||||||||||||||||||
Total | $ | 2,537 | $ | 44 | $ | 9,226 | $ | 11,807 | $ | 307,608 | $ | 319,415 | $ | 24 | ||||||||||||||
September 30, 2010 | ||||||||||||||||||||||||||||
Residential 1-4 Family | $ | 192 | $ | 9 | $ | 443 | $ | 644 | $ | 39,570 | $ | 40,214 | $ | 404 | ||||||||||||||
Commercial Real Estate and Multi Family | 3,900 | 746 | 4,394 | 9,040 | 195,780 | 204,820 | 257 | |||||||||||||||||||||
Agricultural Real Estate | - | - | 2,196 | 2,196 | 23,700 | 25,896 | - | |||||||||||||||||||||
Consumer | 192 | 38 | 124 | 354 | 47,759 | 48,113 | 124 | |||||||||||||||||||||
Commercial Operating | 329 | - | 202 | 531 | 19,178 | 19,709 | - | |||||||||||||||||||||
Agricultural Operating | - | - | 400 | 400 | 32,128 | 32,528 | - | |||||||||||||||||||||
Total | $ | 4,613 | $ | 793 | $ | 7,759 | $ | 13,165 | $ | 358,115 | $ | 371,280 | $ | 785 | ||||||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
September 30, 2011 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | - | |||||||||||||||
Agricultural Real Estate | - | - | - | - | - | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Commercial Operating | - | - | - | - | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 127 | $ | 172 | $ | 1 | $ | 117 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 13,025 | 18,427 | 1,845 | 9,306 | - | |||||||||||||||
Agricultural Real Estate | - | - | - | 1,176 | - | |||||||||||||||
Consumer | - | - | - | 36 | - | |||||||||||||||
Commercial Operating | 30 | 45 | 3 | 109 | - | |||||||||||||||
Agricultural Operating | - | - | - | 80 | - | |||||||||||||||
Total | $ | 13,182 | $ | 18,644 | $ | 1,849 | $ | 10,824 | $ | - | ||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
September 30, 2010 | ||||||||||||||||||||
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 | $ | 39 | $ | 39 | $ | 2 | $ | 165 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 4,137 | 9,684 | 266 | 8,336 | - | |||||||||||||||
Agricultural Real Estate | 2,650 | 2,650 | 21 | 530 | - | |||||||||||||||
Consumer | - | - | - | 26 | - | |||||||||||||||
Commercial Operating | 241 | 241 | 121 | 501 | - | |||||||||||||||
Agricultural Operating | 400 | 400 | 60 | 80 | - | |||||||||||||||
Total | $ | 7,467 | $ | 13,014 | $ | 470 | $ | 9,638 | $ | - | ||||||||||
September 30, 2011 | September 30, 2010 | |||||||||||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | Number of Loans | Pre-Modification Outstanding Recorded Balance | Post-Modification Outstanding Recorded Balance | |||||||||||||||||||
Residential 1-4 Family | 3 | $ | 328 | $ | 328 | 1 | $ | 45 | $ | 45 | ||||||||||||||
Commercial Real Estate and Multi Family | 8 | 8,390 | 8,424 | 2 | 377 | 377 | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | 1 | 19 | 19 | - | - | - | ||||||||||||||||||
Commercial Operating | 3 | 67 | 111 | - | - | - | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | 15 | $ | 8,804 | $ | 8,881 | 3 | $ | 422 | $ | 422 | ||||||||||||||
With Payment Deafaults During the Following Periods | ||||||||||||||||
September 30, 2011 | September 30, 2010 | |||||||||||||||
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 | - | $ | - | ||||||||||
|
|||
2011 | 2010 | |||||||
(Dollars in Thousands) | ||||||||
Mortgage loan portfolios serviced for FNMA | $ | 15,965 | $ | 15,837 | ||||
Other | 8,794 | 11,281 | ||||||
| $ | 24,759 | $ | 27,118 | |||||
|
|||
September 30, | 2011 | 2010 | ||||||
(Dollars in Thousands) | ||||||||
Land | $ | 2,429 | $ | 2,429 | ||||
Buildings | 13,369 | 13,357 | ||||||
Furniture, fixtures, and equipment | 21,673 | 21,266 | ||||||
| 37,471 | 37,052 | |||||||
Less accumulated depreciation | (20,303 | ) | (17,675 | ) | ||||
| $ | 17,168 | $ | 19,377 | |||||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2012 | $ | 62,357 | ||
2013 | 41,721 | |||
2014 | 5,607 | |||
2015 | 4,402 | |||
2016 | 2,475 | |||
Total Certificates | $ | 116,562 | ||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2012 | $ | - | ||
2013 | 2,500 | |||
2014 | - | |||
2015 | 1,500 | |||
2016 | - | |||
Thereafter | 7,000 | |||
Total FHLB Advances | $ | 11,000 | ||
|
|||
September 30, | 2011 | 2010 | ||||||
(Dollars in Thousands) | ||||||||
Highest month-end balance | $ | 11,787 | $ | 11,880 | ||||
Average balance | 6,018 | 7,479 | ||||||
Weighted average interest rate for the year | 0.50 | % | 0.50 | % | ||||
Weighted average interest rate at yearend | 0.50 | % | 0.50 | % | ||||
|
|||
|
|||
September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Allocated shares | 248,427 | 213,900 | 209,438 | |||||||||
Unearned shares | - | - | - | |||||||||
Total ESOP shares | 248,427 | 213,900 | 209,438 | |||||||||
Fair value of unearned shares | $ | - | $ | - | $ | - | ||||||
|
|||
Year Ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Total employee stock-based compensation expense recognized in income, net of tax effects of $45, $89 and $75, respectively | $ | 244 | $ | 450 | $ | 714 | ||||||
Year Ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Risk-free interest rate | 0.95% - 0.96 | % | 1.27% - 2.36 | % | 1.50% - 2.82 | % | ||||||
Expected annual standard deviation | ||||||||||||
Range | 55.31% - 55.50 | % | 44.89% - 45.89 | % | 46.48% - 68.70 | % | ||||||
Weighted average | 55.32 | % | 45.06 | % | 51.04 | % | ||||||
Expected life (years) | 5 | 5 | 6 | |||||||||
Expected dividend yield | ||||||||||||
Range | 2.83% - 2.96 | % | 1.64% - 3.02 | % | 2.26% - 6.30 | % | ||||||
Weighted average | 2.95 | % | 1.69 | % | 3.05 | % | ||||||
Weighted average fair value of options granted during period | $ | 6.62 | $ | 10.83 | $ | 7.44 | ||||||
Intrinsic value of options exercised during period | $ | 64 | $ | 426 | $ | 181 | ||||||
Year Ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||||||
Weighted average fair value of nonvested shares granted during period | $ | 17.90 | $ | 23.01 | $ | 16.00 | ||||||
Total fair value of nonvested shares vested during period | $ | 147 | $ | 124 | $ | 124 | ||||||
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 | |||||||||||||
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 | ||||||||||
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, 2009 | 577,921 | $ | 23.74 | 7.12 | $ | 1,836 | ||||||||||
Granted | 55,153 | 30.96 | ||||||||||||||
Exercised | (41,544 | ) | 16.29 | |||||||||||||
Forfeited or expired | (100,537 | ) | 32.30 | |||||||||||||
Options outstanding, September 30, 2010 | 490,993 | $ | 23.39 | 6.49 | $ | 4,579 | ||||||||||
Options exercisable end of year | 448,793 | $ | 23.38 | 6.45 | $ | 4,204 | ||||||||||
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 | - | $ | - | |||||
Number of | Weighted Average | |||||||
Shares | Fair Value At Grant | |||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Nonvested shares outstanding, September 30, 2009 | 3,334 | $ | 24.43 | |||||
Granted | 3,600 | 23.01 | ||||||
Vested | (5,267 | ) | 23.46 | |||||
Forfeited or expired | - | - | ||||||
Nonvested shares outstanding, September 30, 2010 | 1,667 | $ | 24.43 | |||||
|
|||
Years ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Federal: | ||||||||||||
Current | $ | 4,101 | $ | 5,194 | $ | 299 | ||||||
Deferred | (783 | ) | 1,175 | (840 | ) | |||||||
| 3,318 | 6,369 | (541 | ) | |||||||||
State: | ||||||||||||
Current | 460 | 928 | 128 | |||||||||
Deferred | (155 | ) | 123 | (130 | ) | |||||||
| 305 | 1,051 | (2 | ) | |||||||||
Income tax expense (benefit) | $ | 3,623 | $ | 7,420 | $ | (543 | ) | |||||
Years ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Income tax expense (benefit) at 35% federal tax rate | $ | 2,892 | $ | 6,935 | $ | (682 | ) | |||||
Increase (decrease) resulting from: | ||||||||||||
State income taxes net of federal benefit | 198 | 683 | (1 | ) | ||||||||
Nontaxable buildup in cash surrender value | (184 | ) | (184 | ) | (174 | ) | ||||||
Incentive stock option expense | 52 | 46 | 200 | |||||||||
Tax exempt income | (38 | ) | (25 | ) | (19 | ) | ||||||
Nondeductible expenses | 728 | 78 | 101 | |||||||||
Other, net | (25 | ) | (113 | ) | 32 | |||||||
Total income tax expense (benefit) | $ | 3,623 | $ | 7,420 | $ | (543 | ) | |||||
September 30, | 2011 | 2010 | ||||||
(Dollars in Thousands) | ||||||||
Deferred tax assets: | ||||||||
Bad debts | $ | 1,884 | $ | 2,002 | ||||
Stock based compensation | 358 | 384 | ||||||
Operational reserve | 676 | 517 | ||||||
Other, net | 2,084 | 1,164 | ||||||
Gross deferred tax assets | 5,002 | 4,067 | ||||||
Deferred tax liabilities: | ||||||||
FHLB stock dividend | (433 | ) | (433 | ) | ||||
Premises and equipment | (1,232 | ) | (1,455 | ) | ||||
Patents | (503 | ) | (412 | ) | ||||
Prepaid expenses | (658 | ) | (529 | ) | ||||
Net unrealized gains on securities available for sale | (3,925 | ) | (985 | ) | ||||
Deferred loan fees | (63 | ) | (63 | ) | ||||
Gross deferred tax liabilities | (6,814 | ) | (3,877 | ) | ||||
Net deferred tax assets (liabilities) | $ | (1,812 | ) | $ | 190 | |||
|
|||
Actual | Minimum Requirement For Capital Adequacy Purposes | Minimum Requirement To Be Well Capitalized Under Prompt | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
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, 2010 | ||||||||||||||||||||||||
MetaBank | ||||||||||||||||||||||||
Tangible capital (to tangible assets) | $ | 74,642 | 7.29 | % | $ | 15,368 | 1.50 | % | n/a | n/a | ||||||||||||||
Tier 1 (core) capital (to adjusted total assets) | 74,642 | 7.29 | 40,981 | 4.00 | $ | 51,226 | 5.00 | % | ||||||||||||||||
Tier 1 (core) capital (to risk-weighted assets) | 74,642 | 17.57 | 16,991 | 4.00 | 25,487 | 6.00 | ||||||||||||||||||
Total risk based capital (to risk weighted assets) | 79,876 | 18.80 | 33,983 | 8.00 | 42,478 | 10.00 | ||||||||||||||||||
|
|||
|
|||
September 30, | ||||
(Dollars in Thousands) | ||||
2012 | $ | 1,548 | ||
2013 | 1,353 | |||
2014 | 1,186 | |||
2015 | 1,126 | |||
2016 | 1,150 | |||
Thereafter | 3,093 | |||
Total Leases Commitments | $ | 9,456 | ||
|
|||
Retail Banking | Meta Payment 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 (loss) | 23,122 | 11,529 | (339 | ) | 34,312 | |||||||||||
Provision 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 | |||||||||||
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 Banking | Meta Payment 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 (loss) | 20,616 | 12,905 | (431 | ) | 33,090 | |||||||||||
Provision 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 | |||||||||||
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 | |||||||||||
Retail Banking | Meta Payment Systems® | All Others | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Year Ended September 30, 2009 | ||||||||||||||||
Interest income | $ | 35,083 | $ | 9,415 | $ | (7,772 | ) | $ | 36,726 | |||||||
Interest expense | 15,332 | 844 | (7,269 | ) | 8,907 | |||||||||||
Net interest income (loss) | 19,751 | 8,571 | (503 | ) | 27,819 | |||||||||||
Provision for loan losses | 10,427 | 8,286 | - | 18,713 | ||||||||||||
Non-interest income | 2,480 | 77,396 | 93 | 79,969 | ||||||||||||
Non-interest expense | 18,800 | 71,016 | 1,265 | 91,081 | ||||||||||||
Income (loss) before tax | (6,996 | ) | 6,665 | (1,675 | ) | (2,006 | ) | |||||||||
Income tax expense (benefit) | (2,545 | ) | 2,567 | (565 | ) | (543 | ) | |||||||||
Income (loss) | $ | (4,451 | ) | $ | 4,098 | $ | (1,110 | ) | $ | (1,463 | ) | |||||
Inter-segment revenue (expense) | $ | 8,466 | $ | (8,466 | ) | $ | - | $ | - | |||||||
Total assets | 389,053 | 441,794 | 3,930 | 834,777 | ||||||||||||
Total deposits | 231,961 | 422,090 | (304 | ) | 653,747 | |||||||||||
Fiscal Year Ended September 30, | 2011 | 2010 | 2009 | |||||||||
Interest income | $ | 11,682 | $ | 13,267 | $ | 9,415 | ||||||
Interest expense | 153 | 362 | 844 | |||||||||
Net interest income | 11,529 | 12,905 | 8,571 | |||||||||
Provision for loan losses | (372 | ) | 11,416 | 8,286 | ||||||||
Non-interest income | 53,486 | 93,202 | 77,396 | |||||||||
Card processing expense | 23,261 | 38,242 | 34,350 | |||||||||
Gross Profit | 42,126 | 56,449 | 43,331 | |||||||||
Other non-interest expense | 35,918 | 36,220 | 36,666 | |||||||||
Income from operations before tax | 6,208 | 20,229 | 6,665 | |||||||||
Income tax expense | 2,304 | 7,606 | 2,567 | |||||||||
Income from operations | $ | 3,904 | $ | 12,623 | $ | 4,098 | ||||||
|
|||
CONDENSED STATEMENTS OF FINANCIAL CONDITION | ||||||||
September 30, | 2011 | 2010 | ||||||
(Dollars in Thousands) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 1,624 | $ | 883 | ||||
Securities available for sale | - | 658 | ||||||
Investment in subsidiaries | 88,476 | 79,146 | ||||||
Other assets | 881 | 1,697 | ||||||
Total assets | $ | 90,981 | $ | 82,384 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
LIABILITIES | ||||||||
Subordinated debentures | $ | 10,310 | $ | 10,310 | ||||
Other liabilities | 94 | 30 | ||||||
Total liabilities | $ | 10,404 | $ | 10,340 | ||||
STOCKOLDERS' EQUITY | ||||||||
Common stock | 34 | 34 | ||||||
Additional paid-in capital | 32,471 | 32,381 | ||||||
Retained earnings | 45,494 | 42,475 | ||||||
Accumulated other comprehensive income | 6,336 | 1,599 | ||||||
Treasury stock, at cost | (3,758 | ) | (4,445 | ) | ||||
Total stockholders' equity | $ | 80,577 | $ | 72,044 | ||||
Total liabilities and stockholders' equity | $ | 90,981 | $ | 82,384 | ||||
CONDENSED STATEMENTS OF OPERATIONS | ||||||||||||
Years ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
Gain on sale of securities available for sale | $ | 385 | $ | - | $ | - | ||||||
Other income | 153 | 55 | 115 | |||||||||
Total income | 538 | 55 | 115 | |||||||||
Interest expense | 467 | 487 | 617 | |||||||||
Other expense | 397 | 804 | 1,095 | |||||||||
Total expense | 864 | 1,291 | 1,712 | |||||||||
Income (loss) before income taxes and equity in undistributed net income (loss) of subsidiaries | (326 | ) | (1,236 | ) | (1,597 | ) | ||||||
Income tax benefit | (132 | ) | (498 | ) | (536 | ) | ||||||
Income (loss) before equity in undistributed net income (loss) of subsidiaries | (194 | ) | (738 | ) | (1,061 | ) | ||||||
Equity in undistributed net income (loss) of subsidiaries | 4,834 | 13,130 | (402 | ) | ||||||||
Net income (loss) | $ | 4,640 | $ | 12,392 | $ | (1,463 | ) | |||||
CONDENSED STATEMENTS OF CASH FLOWS | ||||||||||||
For the Years Ended September 30, | 2011 | 2010 | 2009 | |||||||||
(Dollars in Thousands) | ||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||
Net income (loss) | $ | 4,640 | $ | 12,393 | $ | (1,463 | ) | |||||
Adjustments to reconcile net income to net cash provided by (used in) operating activites | ||||||||||||
Equity in undistributed net income (loss) of subsidiaries | (4,834 | ) | (13,130 | ) | 402 | |||||||
Gain on sale of securities available for sale | (385 | ) | - | - | ||||||||
Change in other assets | 816 | (423 | ) | (1,047 | ) | |||||||
Change in other liabilities | 64 | (777 | ) | 452 | ||||||||
Other, net | - | - | 5 | |||||||||
Net cash provided by (used in) operating activities | 301 | (1,937 | ) | (1,651 | ) | |||||||
CASH FLOWS FROM INVESTING ACTIVITES | ||||||||||||
Investment in subsidiary | 246 | - | - | |||||||||
Capital contributions subsidiaries | - | (6,157 | ) | - | ||||||||
Proceeds from the sale of securities available for sale | 1,035 | - | - | |||||||||
Other, net | 3 | 262 | 15 | |||||||||
Net cash provided by (used in) investing activites | 1,284 | (5,895 | ) | 15 | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||
Net change in loan payable to subsidiaries | - | (250 | ) | (250 | ) | |||||||
Cash dividends paid | (1,621 | ) | (1,544 | ) | (1,353 | ) | ||||||
Proceeds from exercise of stock options | 575 | 1,330 | 15 | |||||||||
Other, net | 202 | 9,083 | 1,224 | |||||||||
Net cash (used in) provided by financing activities | (844 | ) | 8,619 | (364 | ) | |||||||
Net change in cash and cash equivalents | $ | 741 | $ | 787 | $ | (2,000 | ) | |||||
CASH AND CASH EQUIVALENTS | ||||||||||||
Beginning of year | $ | 883 | $ | 96 | $ | 2,096 | ||||||
End of year | $ | 1,624 | $ | 883 | $ | 96 | ||||||
|
|||
QUARTER ENDED | ||||||||||||||||
December 31 | March 31 | June 30 | September 30 | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
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 | ||||||||||||
Fiscal Year 2009 | ||||||||||||||||
Interest income | $ | 8,726 | $ | 10,534 | $ | 8,465 | $ | 9,001 | ||||||||
Interest expense | 2,565 | 2,289 | 2,121 | 1,932 | ||||||||||||
Net interest income | 6,161 | 8,245 | 6,344 | 7,069 | ||||||||||||
Provision for loan losses | 2,129 | 10,270 | 6,277 | 37 | ||||||||||||
Income (loss) | 673 | 1,175 | (2,582 | ) | (729 | ) | ||||||||||
Earnings (loss) per common and common equivalent share | ||||||||||||||||
Basic | $ | 0.26 | $ | 0.45 | $ | (0.99 | ) | $ | (0.28 | ) | ||||||
Diluted | $ | 0.26 | $ | 0.45 | $ | (0.99 | ) | $ | (0.28 | ) | ||||||
Dividend declared per share | 0.13 | 0.13 | 0.13 | 0.13 | ||||||||||||
|
|||
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, 2010 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 17,551 | $ | - | $ | 17,551 | $ | - | ||||||||
Obligations of states and political subdivisions | 3,916 | - | 3,916 | - | ||||||||||||
Mortgage-backed securities | 485,385 | - | 485,385 | - | ||||||||||||
Securities available for sale | $ | 506,852 | $ | - | $ | 506,852 | $ | - | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 2,671 | $ | - | $ | 2,671 | $ | - | ||||||||
Loans | 20,200 | - | - | 20,200 | ||||||||||||
Total | $ | 22,871 | $ | - | $ | 2,671 | $ | 20,200 | ||||||||
Fair Value at September 30, 2010 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 1,295 | $ | - | $ | 1,295 | $ | - | ||||||||
Loans | 13,919 | - | - | 13,919 | ||||||||||||
Total | $ | 15,214 | $ | - | $ | 1,295 | $ | 13,919 | ||||||||
September 30, | 2011 | 2010 | ||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Financial assets | ||||||||||||||||
Cash and cash equivalents | $ | 276,893 | $ | 276,893 | $ | 87,503 | $ | 87,503 | ||||||||
Securities available for sale | 619,248 | 619,248 | 506,852 | 506,852 | ||||||||||||
Loans receivable, net | 314,410 | 316,152 | 366,045 | 369,301 | ||||||||||||
FHLB stock | 4,737 | 4,737 | 5,283 | 5,283 | ||||||||||||
Accrued interest receivable | 4,133 | 4,133 | 4,759 | 4,759 | ||||||||||||
Financial liabilities | ||||||||||||||||
Noninterest bearing demand deposits | 945,956 | 945,956 | 675,163 | 675,163 | ||||||||||||
Interest bearing demand deposits, savings, and money markets | 79,102 | 79,102 | 76,219 | 76,219 | ||||||||||||
Certificates of deposit | 116,562 | 118,288 | 146,072 | 148,490 | ||||||||||||
Total deposits | 1,141,620 | 1,143,346 | 897,454 | 899,872 | ||||||||||||
Advances from FHLB | 11,000 | 14,128 | 22,000 | 25,563 | ||||||||||||
Securities sold under agreements to repurchase | 8,055 | 8,055 | 8,904 | 8,904 | ||||||||||||
Subordinated debentures | 10,310 | 10,325 | 10,310 | 10,294 | ||||||||||||
Accrued interest payable | 223 | 223 | 392 | 392 | ||||||||||||
Off-balance-sheet instruments, loan commitments | - | - | - | - | ||||||||||||
|
|||
Traditional | Meta Payment | Meta Payment | ||||||||||||||
Banking | Systems® | Systems® | ||||||||||||||
Goodwill | Patents | Other | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Balance as of September 30, 2010 | $ | 1,508 | $ | 1,078 | $ | 77 | $ | 2,663 | ||||||||
Acquisitions during the period | - | 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 | ||||||||
Traditional | Meta Payment | Meta Payment | ||||||||||||||
Banking | Systems® | Systems® | ||||||||||||||
Goodwill | Patents | Other | Total | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Balance as of September 30, 2009 | $ | 1,508 | $ | 707 | $ | - | $ | 2,215 | ||||||||
Acquisitions during the period | - | 425 | 231 | 656 | ||||||||||||
Amortization during the period | - | - | (154 | ) | (154 | ) | ||||||||||
Dispositions during the period | - | (54 | ) | - | (54 | ) | ||||||||||
Balance as of September 30, 2010 | $ | 1,508 | $ | 1,078 | $ | 77 | $ | 2,663 | ||||||||