|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
December 31, 2011 | September 30, 2011 | |||||||
(Dollars in Thousands) | ||||||||
One to four family residential mortgage loans | $ | 37,506 | $ | 33,753 | ||||
One to four family residential mortgage loans held for sale | - | 375 | ||||||
Commercial and multi-family real estate loans | 194,444 | 194,414 | ||||||
Agricultural real estate loans | 20,070 | 20,320 | ||||||
Consumer loans | 34,359 | 32,418 | ||||||
Consumer loans held for sale | 1,362 | 1,980 | ||||||
Commercial business loans | 12,640 | 14,955 | ||||||
Agricultural business loans | 22,071 | 21,200 | ||||||
Total Loans Receivable | 322,452 | 319,415 | ||||||
Less: | ||||||||
Allowance for loan losses | (4,565 | ) | (4,926 | ) | ||||
Net deferred loan origination fees | (83 | ) | (79 | ) | ||||
Total Loans Receivable, Net | $ | 317,804 | $ | 314,410 | ||||
Three Months Ended | ||||||||
December 31, | ||||||||
(Dollars in Thousands) | 2011 | 2010 | ||||||
Beginning balance | $ | 4,926 | $ | 5,234 | ||||
Provision for loan losses | 699 | (28 | ) | |||||
Charge-offs | (1,069 | ) | (515 | ) | ||||
Recoveries | 9 | 72 | ||||||
Ending balance | $ | 4,565 | $ | 4,763 | ||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Three Months Ended December 31, 2011 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 165 | $ | 3,901 | $ | - | $ | 16 | $ | 36 | $ | 67 | $ | 741 | $ | 4,926 | ||||||||||||||||
Provision charged (credited) to expense | 15 | 775 | - | 3 | (2 | ) | (2 | ) | (90 | ) | 699 | |||||||||||||||||||||
Losses charged off | - | (1,067 | ) | - | (2 | ) | - | - | - | (1,069 | ) | |||||||||||||||||||||
Recoveries | 1 | - | - | 4 | 4 | - | - | 9 | ||||||||||||||||||||||||
Ending balance | $ | 181 | $ | 3,609 | $ | - | $ | 21 | $ | 38 | $ | 65 | $ | 651 | $ | 4,565 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 11 | $ | 1,425 | $ | - | $ | - | $ | 3 | $ | - | $ | - | $ | 1,439 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 170 | $ | 2,184 | $ | - | $ | 21 | $ | 35 | $ | 65 | $ | 651 | $ | 3,126 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 178 | $ | 14,608 | $ | - | $ | - | $ | 91 | $ | - | $ | - | $ | 14,877 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 37,328 | $ | 179,836 | $ | 20,070 | $ | 34,359 | $ | 12,549 | $ | 22,071 | $ | - | $ | 306,213 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | Unallocated | Total | |||||||||||||||||||||||||
Three Months Ended December 31, 2010 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 50 | $ | 3,053 | $ | 111 | $ | 738 | $ | 131 | $ | 125 | $ | 1,026 | $ | 5,234 | ||||||||||||||||
Provision charged to expense | (3 | ) | 136 | (86 | ) | 60 | (21 | ) | (23 | ) | (91 | ) | (28 | ) | ||||||||||||||||||
Losses charged off | - | (15 | ) | - | (500 | ) | - | - | - | (515 | ) | |||||||||||||||||||||
Recoveries | - | - | - | 72 | - | - | - | 72 | ||||||||||||||||||||||||
Ending balance | $ | 47 | $ | 3,174 | $ | 25 | $ | 370 | $ | 110 | $ | 102 | $ | 935 | $ | 4,763 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 47 | $ | 877 | $ | 19 | $ | 1 | $ | 17 | $ | - | $ | - | $ | 961 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | - | $ | 2,297 | $ | 6 | $ | 369 | $ | 93 | $ | 102 | $ | 935 | $ | 3,802 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 137 | $ | 7,888 | $ | 1,826 | $ | 5 | $ | 113 | $ | - | $ | - | $ | 9,969 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 38,013 | $ | 193,123 | $ | 19,081 | $ | 42,238 | $ | 16,814 | $ | 28,107 | $ | - | $ | 337,376 | ||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||
December 31, 2011 | ||||||||||||||||||||||||
1-4 Family Residential | Commercial and Multi Family Real Estate | Agricultural Real Estate | Consumer | Commercial Business | Agricultural Operating | |||||||||||||||||||
Pass | $ | 37,226 | $ | 167,063 | $ | 20,070 | $ | 34,073 | $ | 11,345 | $ | 15,594 | ||||||||||||
Watch | 263 | 7,386 | - | 164 | 715 | 6,477 | ||||||||||||||||||
Special Mention | 17 | 598 | - | 1 | 331 | - | ||||||||||||||||||
Substandard | - | 19,371 | - | 91 | 249 | - | ||||||||||||||||||
Doubtful | - | 26 | - | 30 | - | - | ||||||||||||||||||
| $ | 37,506 | $ | 194,444 | $ | 20,070 | $ | 34,359 | $ | 12,640 | $ | 22,071 | |||||||||||||
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 | $ | 31,967 | $ | 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 | $ | 32,418 | $ | 14,955 | $ | 21,200 | |||||||||||||
December 31, 2011 | 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 | $ | 347 | $ | - | $ | - | $ | 347 | $ | 36,981 | $ | 178 | $ | 37,506 | ||||||||||||||
Commercial Real Estate and Multi Family | 1,631 | - | - | 1,631 | 182,575 | 10,238 | 194,444 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 20,070 | - | 20,070 | |||||||||||||||||||||
Consumer | 28 | 44 | 23 | 95 | 34,264 | - | 34,359 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 12,615 | 25 | 12,640 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 22,071 | - | 22,071 | |||||||||||||||||||||
Total | $ | 2,006 | $ | 44 | $ | 23 | $ | 2,073 | $ | 308,576 | $ | 10,441 | $ | 321,090 | ||||||||||||||
September 30, 2011 | ||||||||||||||||||||||||||||
Residential 1-4 Family | $ | 51 | $ | 30 | $ | - | $ | 81 | $ | 33,920 | $ | 127 | $ | 34,128 | ||||||||||||||
Commercial Real Estate and Multi Family | 2,460 | - | - | 2,460 | 178,929 | 13,025 | 194,414 | |||||||||||||||||||||
Agricultural Real Estate | - | - | - | - | 20,320 | - | 20,320 | |||||||||||||||||||||
Consumer | 26 | 14 | 24 | 64 | 32,354 | - | 32,418 | |||||||||||||||||||||
Commercial Operating | - | - | - | - | 14,925 | 30 | 14,955 | |||||||||||||||||||||
Agricultural Operating | - | - | - | - | 21,200 | - | 21,200 | |||||||||||||||||||||
Total | $ | 2,537 | $ | 44 | $ | 24 | $ | 2,605 | $ | 301,648 | $ | 13,182 | $ | 317,435 | ||||||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
December 31, 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 | $ | 178 | $ | 232 | $ | 11 | $ | 145 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 14,608 | 20,043 | 1,425 | 11,401 | - | |||||||||||||||
Agricultural Real Estate | - | - | - | 646 | - | |||||||||||||||
Consumer | - | - | - | 11 | - | |||||||||||||||
Commercial Operating | 91 | 134 | 3 | 78 | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | 14,877 | $ | 20,409 | $ | 1,439 | $ | 12,281 | $ | - | ||||||||||
Recorded Balance | Unpaid Principal Balance | Specific Allowance | Average Investment in Impaired Loans | Interest Income Recognized | ||||||||||||||||
September 30, 2011 | ||||||||||||||||||||
Loans without a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | - | |||||||||||||||
Agricultural Real Estate | - | - | - | - | - | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Commercial Operating | - | - | - | - | - | |||||||||||||||
Agricultural Operating | - | - | - | - | - | |||||||||||||||
Total | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Loans with a specific valuation allowance | ||||||||||||||||||||
Residential 1-4 Family | $ | 127 | $ | 172 | $ | 1 | $ | 117 | $ | - | ||||||||||
Commercial Real Estate and Multi Family | 13,025 | 18,427 | 1,845 | 9,306 | - | |||||||||||||||
Agricultural Real Estate | - | - | - | 1,176 | - | |||||||||||||||
Consumer | - | - | - | 36 | - | |||||||||||||||
Commercial Operating | 30 | 45 | 3 | 109 | - | |||||||||||||||
Agricultural Operating | - | - | - | 80 | - | |||||||||||||||
Total | $ | 13,182 | $ | 18,644 | $ | 1,849 | $ | 10,824 | $ | - | ||||||||||
For the Three Months Ended December 31, 2011 | For the Three Months Ended December 31, 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 | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | - | - | ||||||||||||||||||
Agricultural Real Estate | - | - | - | - | - | - | ||||||||||||||||||
Consumer | - | - | - | - | - | - | ||||||||||||||||||
Commercial Operating | - | - | - | - | - | - | ||||||||||||||||||
Agricultural Operating | - | - | - | - | - | - | ||||||||||||||||||
Total | - | $ | - | $ | - | - | $ | - | $ | - | ||||||||||||||
With Payment Defaults During the Following Periods | ||||||||||||||||
For the Three Month Period Ended | For the Three Month Period Ended | |||||||||||||||
December 31, 2011 | December 31, 2010 | |||||||||||||||
Number of Loans | Recorded Investment | Number of Loans | Recorded Investment | |||||||||||||
Residential 1-4 Family | - | $ | - | - | $ | - | ||||||||||
Commercial Real Estate and Multi Family | - | - | - | - | ||||||||||||
Agricultural Real Estate | - | - | - | - | ||||||||||||
Consumer | - | - | - | - | ||||||||||||
Commercial Operating | - | - | - | - | ||||||||||||
Agricultural Operating | - | - | - | - | ||||||||||||
Total | - | $ | - | - | $ | - | ||||||||||
|
|||
|
|||
Three Months Ended December 31, | 2011 | 2010 | ||||||
(Dollars in Thousands, Except Share and Per Share Data) | ||||||||
Earnings | ||||||||
Net Income | $ | 3,091 | $ | 721 | ||||
Basic EPS | ||||||||
Weighted average common shares outstanding | 3,177,570 | 3,111,898 | ||||||
Less weighted average unallocated ESOP and nonvested shares | - | (1,667 | ) | |||||
Weighted average common shares outstanding | 3,177,570 | 3,110,231 | ||||||
Earnings Per Common Share | ||||||||
Basic | $ | 0.97 | $ | 0.23 | ||||
Diluted EPS | ||||||||
Weighted average common shares outstanding for basic earnings per common share | 3,177,570 | 3,110,231 | ||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits | 3,061 | - | ||||||
Weighted average common and dilutive potential common shares outstanding | 3,180,631 | 3,110,231 | ||||||
Earnings Per Common Share | ||||||||
Diluted | $ | 0.97 | $ | 0.23 | ||||
|
|||
December 31, 2011 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 40,286 | $ | 8 | $ | (6,700 | ) | $ | 33,594 | |||||||
Obligations of states and political subdivisions | 8,438 | 396 | - | 8,834 | ||||||||||||
Mortgage-backed securities | 751,366 | 19,177 | (165 | ) | 770,378 | |||||||||||
Total debt securities | $ | 800,090 | $ | 19,581 | $ | (6,865 | ) | $ | 812,806 | |||||||
September 30, 2011 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 30,582 | $ | - | $ | (8,470 | ) | $ | 22,112 | |||||||
Obligations of states and political subdivisions | 5,937 | 281 | - | 6,218 | ||||||||||||
Mortgage-backed securities | 572,467 | 18,591 | (140 | ) | 590,918 | |||||||||||
Total debt securities | $ | 608,986 | $ | 18,872 | $ | (8,610 | ) | $ | 619,248 | |||||||
At December 31, 2011 | ||||||||||||||||||
Issuer(1) | Book Value | Fair Value | Unrealized (Loss) | S&P Credit Rating | Moody Credit Rating | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||||
Key Corp. Capital I | $ | 4,983 | $ | 3,702 | $ | (1,281 | ) | BBB- | Baa3 | |||||||||
Huntington Capital Trust II SE | 4,973 | 3,791 | (1,182 | ) | BB+ | Baa3 | ||||||||||||
Bank Boston Capital Trust IV (2) | 4,965 | 3,610 | (1,355 | ) | BB+ | Ba1 | ||||||||||||
Bank America Capital III | 4,954 | 3,612 | (1,342 | ) | BB+ | Ba1 | ||||||||||||
PNC Capital Trust | 4,955 | 3,683 | (1,272 | ) | BBB | Baa2 | ||||||||||||
Total | $ | 24,830 | $ | 18,398 | $ | (6,432 | ) | |||||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
December 31, 2011 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | 8,563 | $ | (269 | ) | $ | 18,398 | $ | (6,431 | ) | $ | 26,961 | $ | (6,700 | ) | |||||||||
Obligations of states and political subdivisions | - | - | - | - | - | - | ||||||||||||||||||
Mortgage-backed securities | 82,931 | (165 | ) | - | - | 82,931 | (165 | ) | ||||||||||||||||
Total debt securities | $ | 91,494 | $ | (434 | ) | $ | 18,398 | $ | (6,431 | ) | $ | 109,892 | $ | (6,865 | ) | |||||||||
LESS THAN 12 MONTHS | OVER 12 MONTHS | TOTAL | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
September 30, 2011 | Value | (Losses) | Value | (Losses) | Value | (Losses) | ||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Debt securities | ||||||||||||||||||||||||
Trust preferred and corporate securities | $ | 5,713 | $ | (42 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 22,112 | $ | (8,470 | ) | |||||||||
Obligations of states and political subdivisions | - | - | - | - | - | - | ||||||||||||||||||
Mortgage-backed securities | 23,886 | (140 | ) | - | - | 23,886 | (140 | ) | ||||||||||||||||
Total debt securities | $ | 29,599 | $ | (182 | ) | $ | 16,399 | $ | (8,428 | ) | $ | 45,998 | $ | (8,610 | ) | |||||||||
|
|||
|
|||
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 | 5.87 | $ | 463 | ||||||||||
Granted | - | - | ||||||||||||||
Exercised | (500 | ) | 9.00 | |||||||||||||
Forfeited or expired | (500 | ) | 9.00 | |||||||||||||
Options outstanding, December 31, 2011 | 484,352 | $ | 23.31 | 5.63 | $ | 174 | ||||||||||
Options exercisable, December 31, 2011 | 455,102 | $ | 23.24 | 5.66 | $ | 152 | ||||||||||
|
|||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended December 31, 2011 | ||||||||||||||||
Interest income | $ | 6,481 | $ | 3,134 | $ | - | $ | 9,615 | ||||||||
Interest expense | 824 | 38 | 115 | 977 | ||||||||||||
Net interest income (expense) | 5,657 | 3,096 | (115 | ) | 8,638 | |||||||||||
Provision for loan losses | 700 | (1 | ) | - | 699 | |||||||||||
Non-interest income | 1,803 | 13,873 | 6 | 15,682 | ||||||||||||
Non-interest expense | 4,783 | 13,942 | 66 | 18,791 | ||||||||||||
Income (loss) before tax | 1,977 | 3,028 | (175 | ) | 4,830 | |||||||||||
Income tax expense (benefit) | 716 | 1,093 | (70 | ) | 1,739 | |||||||||||
Net income (loss) | $ | 1,261 | $ | 1,935 | $ | (105 | ) | $ | 3,091 | |||||||
Inter-segment revenue (expense) | $ | 2,627 | $ | (2,627 | ) | $ | - | $ | - | |||||||
Total assets | 304,342 | 1,052,934 | 1,929 | 1,359,205 | ||||||||||||
Total deposits | 213,801 | 1,011,858 | (863 | ) | 1,224,796 | |||||||||||
Retail | Meta Payment | |||||||||||||||
Banking | Systems® | All Others | Total | |||||||||||||
Three Months Ended December 31, 2010 | ||||||||||||||||
Interest income | $ | 6,596 | $ | 3,018 | $ | 6 | $ | 9,620 | ||||||||
Interest expense | 1,173 | 47 | 122 | 1,342 | ||||||||||||
Net interest income (expense) | 5,423 | 2,971 | (116 | ) | 8,278 | |||||||||||
Provision for loan losses | - | (28 | ) | - | (28 | ) | ||||||||||
Non-interest income | 1,272 | 14,024 | 10 | 15,306 | ||||||||||||
Non-interest expense | 6,944 | 14,485 | 189 | 21,618 | ||||||||||||
Income (loss) before tax | (249 | ) | 2,538 | (295 | ) | 1,994 | ||||||||||
Income tax expense (benefit) | 424 | 958 | (109 | ) | 1,273 | |||||||||||
Net income (loss) | $ | (673 | ) | $ | 1,580 | $ | (186 | ) | $ | 721 | ||||||
Inter-segment revenue (expense) | $ | 2,304 | $ | (2,304 | ) | $ | - | $ | - | |||||||
Total assets | 304,167 | 823,787 | 1,701 | 1,129,655 | ||||||||||||
Total deposits | 213,641 | 790,087 | (1,511 | ) | 1,002,217 | |||||||||||
Three Months Ended December 31, | 2011 | 2010 | ||||||
Interest income | $ | 3,134 | $ | 3,018 | ||||
Interest expense | 38 | 47 | ||||||
Net interest income | 3,096 | 2,971 | ||||||
Provision for loan losses | (1 | ) | (28 | ) | ||||
Non-interest income | 13,873 | 14,024 | ||||||
Card processing expense | 5,310 | 5,224 | ||||||
Gross Profit | 11,660 | 11,799 | ||||||
Other non-interest expense | 8,632 | 9,261 | ||||||
Income from operations before tax | 3,028 | 2,538 | ||||||
Income tax expense | 1,093 | 958 | ||||||
Income from operations | $ | 1,935 | $ | 1,580 | ||||
|
|||
|
|||
Fair Value at December 31, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Debt securities | ||||||||||||||||
Trust preferred and corporate securities | $ | 33,594 | $ | - | $ | 33,594 | $ | - | ||||||||
Obligations of states and political subdivisions | 8,834 | - | 8,834 | - | ||||||||||||
Mortgage-backed securities | 770,378 | - | 770,378 | - | ||||||||||||
Securities available for sale | $ | 812,806 | $ | - | $ | 812,806 | $ | - | ||||||||
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 December 31, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 3,954 | $ | - | $ | - | $ | 3,954 | ||||||||
Loans | 14,877 | - | - | 14,877 | ||||||||||||
Total | $ | 18,831 | $ | - | $ | - | $ | 18,831 | ||||||||
Fair Value at September 30, 2011 | ||||||||||||||||
(Dollars in Thousands) | Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Foreclosed Assets, net | $ | 2,671 | $ | - | $ | - | $ | 2,671 | ||||||||
Loans | 13,182 | - | - | 13,182 | ||||||||||||
Total | $ | 15,853 | $ | - | $ | - | $ | 15,853 | ||||||||
December 31, 2011 | September 30, 2011 | |||||||||||||||
Carrying | Estimated | Carrying | Estimated | |||||||||||||
Amount | Fair Value | Amount | Fair Value | |||||||||||||
(Dollars in Thousands) | ||||||||||||||||
Financial assets | ||||||||||||||||
Cash and cash equivalents | $ | 156,882 | $ | 156,882 | $ | 276,893 | $ | 276,893 | ||||||||
Securities available for sale | 812,806 | 812,806 | 619,248 | 619,248 | ||||||||||||
Loans receivable, net | 317,804 | 324,688 | 314,410 | 316,152 | ||||||||||||
FHLB stock | 10,744 | 10,744 | 4,737 | 4,737 | ||||||||||||
Accrued interest receivable | 4,442 | 4,442 | 4,133 | 4,133 | ||||||||||||
Financial liabilities | ||||||||||||||||
Noninterest bearing demand deposits | 1,035,421 | 1,035,421 | 945,956 | 945,956 | ||||||||||||
Interest bearing demand deposits, savings, and money markets | 82,702 | 82,702 | 79,102 | 79,102 | ||||||||||||
Certificates of deposit | 106,673 | 108,722 | 116,562 | 118,288 | ||||||||||||
Total deposits | 1,224,796 | 1,226,845 | 1,141,620 | 1,143,346 | ||||||||||||
Advances from FHLB | 11,000 | 14,027 | 11,000 | 14,128 | ||||||||||||
Securities sold under agreements to repurchase | 7,451 | 7,451 | 8,055 | 8,055 | ||||||||||||
Subordinated debentures | 10,310 | 10,300 | 10,310 | 10,325 | ||||||||||||
Accrued interest payable | 207 | 207 | 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 | - | 253 | - | 253 | ||||||||||||
Amortizations during the period | - | (6 | ) | - | (6 | ) | ||||||||||
Balance as of December 31, 2011 | $ | - | $ | 1,562 | $ | - | $ | 1,562 | ||||||||
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 | - | 104 | - | 104 | ||||||||||||
Amortizations during the period | - | - | (58 | ) | (58 | ) | ||||||||||
Write-offs during the period | (1,508 | ) | - | - | (1,508 | ) | ||||||||||
Balance as of December 31, 2010 | $ | - | $ | 1,182 | $ | 19 | $ | 1,201 | ||||||||
|
|||
|
|||