x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
42-1406262
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
|
Smaller Reporting Company o
|
Class:
|
|
Outstanding at February 4, 2014:
|
Common Stock, $.01 par value
|
|
6,107,820 Common Shares
|
PART I - FINANCIAL INFORMATION
|
2
|
|
2
|
||
2 | ||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
37
|
||
48
|
||
51
|
||
PART II - OTHER INFORMATION
|
53
|
|
53
|
||
53
|
||
53
|
||
53
|
||
53
|
||
53
|
||
53
|
||
|
54
|
ASSETS
|
December 31, 2013
|
September 30, 2013
|
||||||
Cash and cash equivalents
|
$
|
31,865
|
$
|
40,063
|
||||
Investment securities available for sale
|
364,942
|
299,821
|
||||||
Mortgage-backed securities available for sale
|
605,387
|
581,372
|
||||||
Investment securities held to maturity
|
217,859
|
211,099
|
||||||
Mortgage-backed securities held to maturity
|
75,210
|
76,927
|
||||||
Loans receivable - net of allowance for loan losses of $4,258 at December 31, 2013 and $3,930 at September 30, 2013
|
402,478
|
380,428
|
||||||
Federal Home Loan Bank Stock, at cost
|
11,794
|
9,994
|
||||||
Accrued interest receivable
|
9,663
|
8,582
|
||||||
Insurance receivable
|
400
|
400
|
||||||
Premises, furniture, and equipment, net
|
17,269
|
17,664
|
||||||
Bank-owned life insurance
|
34,619
|
33,830
|
||||||
Foreclosed real estate and repossessed assets
|
116
|
116
|
||||||
Intangible assets
|
2,422
|
2,339
|
||||||
Prepaid assets
|
9,812
|
8,539
|
||||||
Deferred taxes
|
17,120
|
14,297
|
||||||
MPS accounts receivable
|
3,878
|
3,707
|
||||||
Assets held for sale
|
1,120
|
1,120
|
||||||
Other assets
|
1,005
|
1,691
|
||||||
|
||||||||
Total assets
|
$
|
1,806,959
|
$
|
1,691,989
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
||||||||
LIABILITIES
|
||||||||
Non-interest-bearing checking
|
$
|
1,177,936
|
$
|
1,086,258
|
||||
Interest-bearing checking
|
32,399
|
31,181
|
||||||
Savings deposits
|
26,279
|
26,229
|
||||||
Money market deposits
|
39,041
|
40,016
|
||||||
Time certificates of deposit
|
105,479
|
131,599
|
||||||
Total deposits
|
1,381,134
|
1,315,283
|
||||||
Advances from Federal Home Loan Bank
|
7,000
|
7,000
|
||||||
Federal funds purchased
|
235,000
|
190,000
|
||||||
Securities sold under agreements to repurchase
|
15,249
|
9,146
|
||||||
Subordinated debentures
|
10,310
|
10,310
|
||||||
Accrued interest payable
|
250
|
291
|
||||||
Contingent liability
|
331
|
331
|
||||||
Accrued expenses and other liabilities
|
15,046
|
16,644
|
||||||
Total liabilities
|
1,664,320
|
1,549,005
|
||||||
|
||||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Preferred stock, 3,000,000 shares authorized, no shares issued or outstanding at December 31, 2013 and September 30, 2013, respectively Common stock, $.01 par value; 10,000,000 shares authorized,6,134,361 and 6,132,744 shares issued, 6,089,986 and 6,070,654 shares outstandingat December 31, 2013 and September 30, 2013, respectively
|
61
|
61
|
||||||
Additional paid-in capital
|
93,319
|
92,963
|
||||||
Retained earnings
|
74,479
|
71,268
|
||||||
Accumulated other comprehensive income (loss)
|
(24,493
|
)
|
(20,285
|
)
|
||||
Treasury stock, 44,375 and 62,090 common shares, at cost, at December 31, 2013 and September 30, 2013, respectively
|
(727
|
)
|
(1,023
|
)
|
||||
Total stockholders’ equity
|
142,639
|
142,984
|
||||||
|
||||||||
Total liabilities and stockholders’ equity
|
$
|
1,806,959
|
$
|
1,691,989
|
|
Three Months Ended
|
|||||||
|
December 31,
|
|||||||
|
||||||||
|
2013
|
2012
|
||||||
|
||||||||
Interest and dividend income:
|
||||||||
Loans receivable, including fees
|
$
|
4,471
|
$
|
4,127
|
||||
Mortgage-backed securities
|
3,683
|
2,934
|
||||||
Other investments
|
3,008
|
2,569
|
||||||
|
11,162
|
9,630
|
||||||
Interest expense:
|
||||||||
Deposits
|
273
|
425
|
||||||
FHLB advances and other borrowings
|
376
|
408
|
||||||
|
649
|
833
|
||||||
|
||||||||
Net interest income
|
10,513
|
8,797
|
||||||
|
||||||||
Provision (recovery) for loan losses
|
-
|
-
|
||||||
|
||||||||
Net interest income after provision for loan losses
|
10,513
|
8,797
|
||||||
|
||||||||
Non-interest income:
|
||||||||
Card fees
|
12,893
|
11,536
|
||||||
Gain (loss) on sale of securities available for sale, net (Includes ($1) reclassified from accumulated other comprehensive income for net gains on available for sale securities for the three months ended December 31, 2013)
|
(1
|
)
|
1,654
|
|||||
Bank-owned life insurance
|
289
|
125
|
||||||
Loan fees
|
207
|
268
|
||||||
Deposit fees
|
157
|
168
|
||||||
Gain (loss) on foreclosed real estate
|
3
|
(400
|
)
|
|||||
Other income
|
39
|
59
|
||||||
Total non-interest income
|
13,587
|
13,410
|
||||||
|
||||||||
Non-interest expense:
|
||||||||
Compensation and benefits
|
8,951
|
8,277
|
||||||
Card processing
|
4,245
|
3,685
|
||||||
Occupancy and equipment
|
2,051
|
2,021
|
||||||
Legal and consulting
|
1,383
|
920
|
||||||
Data processing
|
334
|
320
|
||||||
Marketing
|
220
|
270
|
||||||
Other expense
|
1,877
|
2,585
|
||||||
Total non-interest expense
|
19,061
|
18,078
|
||||||
|
||||||||
Income before income tax expense
|
5,039
|
4,129
|
||||||
|
||||||||
Income tax expense (Includes $0 income tax expense reclassified from accumulated other comprehensive income for the three months ended December 31, 2013)
|
1,037
|
1,004
|
||||||
|
||||||||
Net income
|
$
|
4,002
|
$
|
3,125
|
||||
|
||||||||
Earnings per common share:
|
||||||||
Basic
|
$
|
0.66
|
$
|
0.57
|
||||
Diluted
|
$
|
0.65
|
$
|
0.57
|
|
Three Months Ended
|
|||||||
|
December 31,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
|
||||||||
Net income
|
$
|
4,002
|
$
|
3,125
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
Change in net unrealized gain (loss)on securities
|
(6,541
|
)
|
(3,143
|
)
|
||||
Losses (gains) realized in net income
|
1
|
(1,654
|
)
|
|||||
|
(6,540
|
)
|
(4,797
|
)
|
||||
Deferred income tax effect
|
(2,332
|
)
|
(1,835
|
)
|
||||
Total other comprehensive income (loss)
|
(4,208
|
)
|
(2,962
|
)
|
||||
Total comprehensive income (loss)
|
$
|
(206
|
)
|
$
|
163
|
|
Accumulated
|
|||||||||||||||||||||||
|
Additional
|
Other
|
Total
|
|||||||||||||||||||||
|
Common
|
Paid-in
|
Retained
|
Comprehensive
|
Treasury
|
Stockholders’
|
||||||||||||||||||
|
Stock
|
Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Equity
|
||||||||||||||||||
|
||||||||||||||||||||||||
Balance, September 30, 2012
|
$
|
56
|
$
|
78,769
|
$
|
60,776
|
$
|
8,513
|
$
|
(2,255
|
)
|
$
|
145,859
|
|||||||||||
|
||||||||||||||||||||||||
Cash dividends declared on common stock ($.39 per share)
|
-
|
-
|
(712
|
)
|
-
|
-
|
(712
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Issuance of common shares from the sales of equity securities
|
-
|
(62
|
)
|
-
|
-
|
-
|
(62
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Issuance of 37,846 common shares from treasury stock due to issuance of restricted stock
|
-
|
48
|
-
|
-
|
693
|
741
|
||||||||||||||||||
|
||||||||||||||||||||||||
Stock compensation
|
-
|
5
|
-
|
-
|
-
|
5
|
||||||||||||||||||
|
||||||||||||||||||||||||
Net change in unrealized losses on securities, net of income taxes
|
-
|
-
|
-
|
(2,962
|
)
|
-
|
(2,962
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Net income
|
-
|
-
|
3,125
|
-
|
-
|
3,125
|
||||||||||||||||||
|
||||||||||||||||||||||||
Balance, December 31, 2012
|
$
|
56
|
$
|
78,760
|
$
|
63,189
|
$
|
5,551
|
$
|
(1,562
|
)
|
$
|
145,994
|
|||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Balance, September 30, 2013
|
$
|
61
|
$
|
92,963
|
$
|
71,268
|
$
|
(20,285
|
)
|
$
|
(1,023
|
)
|
$
|
142,984
|
||||||||||
|
||||||||||||||||||||||||
Cash dividends declared on common stock ($0.13 per share)
|
-
|
-
|
(791
|
)
|
-
|
-
|
(791
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Issuance of common shares from the sales of equity securities
|
-
|
(47
|
)
|
-
|
-
|
-
|
(47
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Issuance of common shares from treasury stock due to exercise of stock options
|
-
|
401
|
-
|
-
|
296
|
697
|
||||||||||||||||||
|
||||||||||||||||||||||||
Stock compensation
|
-
|
2
|
-
|
-
|
-
|
2
|
||||||||||||||||||
|
||||||||||||||||||||||||
Net change in unrealized losses on securities, net of income taxes
|
-
|
-
|
-
|
(4,208
|
)
|
-
|
(4,208
|
)
|
||||||||||||||||
|
||||||||||||||||||||||||
Net income
|
-
|
-
|
4,002
|
-
|
-
|
4,002
|
||||||||||||||||||
|
||||||||||||||||||||||||
Balance, December 31, 2013
|
$
|
61
|
$
|
93,319
|
$
|
74,479
|
$
|
(24,493
|
)
|
$
|
(727
|
)
|
$
|
142,639
|
|
Three Months Ended December 31,
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
4,002
|
$
|
3,125
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
Depreciation, amortization and accretion, net
|
4,446
|
5,057
|
||||||
Provision (recovery) for deferred taxes
|
(492
|
)
|
-
|
|||||
(Gain) loss on other assets
|
(29
|
)
|
(7
|
)
|
||||
(Gain) loss on sale of securities available for sale, net
|
1
|
(1,654
|
)
|
|||||
Net change in accrued interest receivable
|
(1,081
|
)
|
(2,090
|
)
|
||||
Net change in other assets
|
(1,687
|
)
|
(257
|
)
|
||||
Net change in accrued interest payable
|
(41
|
)
|
41
|
|||||
Net change in accrued expenses and other liabilities
|
(1,598
|
)
|
(16,171
|
)
|
||||
Net cash provided by (used in) operating activities
|
3,521
|
(11,956
|
)
|
|||||
|
||||||||
Cash flows from investing activities:
|
||||||||
Purchase of securities available for sale
|
(122,273
|
)
|
(363,998
|
)
|
||||
Proceeds from sales of securities available for sale
|
4,596
|
110,516
|
||||||
Proceeds from maturities and principal repayments of securities available for sale
|
19,905
|
38,783
|
||||||
Purchase of securities held to maturity
|
(7,410
|
)
|
-
|
|||||
Proceeds from securities held to maturity
|
1,430
|
-
|
||||||
Purchase of bank owned life insurance
|
(500
|
)
|
(18,000
|
)
|
||||
Loans purchased
|
(250
|
)
|
(1,075
|
)
|
||||
Net change in loans receivable
|
(21,800
|
)
|
10,798
|
|||||
Proceeds from sales of foreclosed real estate
|
-
|
427
|
||||||
Federal Home Loan Bank stock purchases
|
(114,600
|
)
|
(116,901
|
)
|
||||
Federal Home Loan Bank stock redemptions
|
112,800
|
107,646
|
||||||
Proceeds from the sale of premises and equipment
|
39
|
5
|
||||||
Purchase of premises and equipment
|
(471
|
)
|
(725
|
)
|
||||
Other, net
|
-
|
1,835
|
||||||
Net cash provided by (used in) investing activities
|
(128,534
|
)
|
(230,689
|
)
|
||||
|
||||||||
Cash flows from financing activities:
|
||||||||
Net change in checking, savings, and money market deposits
|
91,971
|
(47,756
|
)
|
|||||
Net change in time deposits
|
(26,120
|
)
|
(15,780
|
)
|
||||
Repayment of FHLB and other borrowings
|
-
|
208,000
|
||||||
Proceeds from federal funds purchased
|
45,000
|
-
|
||||||
Net change in securities sold under agreements to repurchase
|
6,103
|
(14,097
|
)
|
|||||
Cash dividends paid
|
(791
|
)
|
(712
|
)
|
||||
Stock compensation
|
2
|
5
|
||||||
Proceeds from issuance of common stock
|
650
|
679
|
||||||
Net cash provided by (used in) financing activities
|
116,815
|
130,339
|
||||||
|
||||||||
Net change in cash and cash equivalents
|
(8,198
|
)
|
(112,306
|
)
|
||||
|
||||||||
Cash and cash equivalents at beginning of period
|
40,063
|
145,051
|
||||||
Cash and cash equivalents at end of period
|
$
|
31,865
|
$
|
32,745
|
||||
|
||||||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
690
|
$
|
793
|
||||
Income taxes
|
1,205
|
3,315
|
|
December 31, 2013
|
September 30, 2013
|
||||||
|
(Dollars in Thousands)
|
|||||||
|
||||||||
One to four family residential mortgage loans
|
$
|
92,202
|
$
|
82,287
|
||||
Commercial and multi-family real estate loans
|
204,246
|
192,786
|
||||||
Agricultural real estate loans
|
33,774
|
29,552
|
||||||
Consumer loans
|
27,895
|
30,314
|
||||||
Commercial operating loans
|
18,296
|
16,264
|
||||||
Agricultural operating loans
|
31,008
|
33,750
|
||||||
Total Loans Receivable
|
407,421
|
384,953
|
||||||
|
||||||||
Less:
|
||||||||
Allowance for loan losses
|
(4,258
|
)
|
(3,930
|
)
|
||||
Net deferred loan origination fees
|
(685
|
)
|
(595
|
)
|
||||
Total Loans Receivable, Net
|
$
|
402,478
|
$
|
380,428
|
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Unallocated
|
Total
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2013
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
333
|
$
|
1,937
|
$
|
112
|
$
|
74
|
$
|
49
|
$
|
267
|
$
|
1,158
|
$
|
3,930
|
||||||||||||||||
Provision (recovery) for loan losses
|
8
|
(713
|
)
|
12
|
(2
|
)
|
7
|
(19
|
)
|
707
|
-
|
|||||||||||||||||||||
Loan charge offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Recoveries
|
-
|
328
|
-
|
-
|
-
|
-
|
-
|
328
|
||||||||||||||||||||||||
Ending balance
|
$
|
341
|
$
|
1,552
|
$
|
124
|
$
|
72
|
$
|
56
|
$
|
248
|
$
|
1,865
|
$
|
4,258
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
25
|
421
|
-
|
-
|
-
|
-
|
-
|
446
|
||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
316
|
1,131
|
124
|
72
|
56
|
248
|
1,865
|
3,812
|
||||||||||||||||||||||||
Total
|
$
|
341
|
$
|
1,552
|
$
|
124
|
$
|
72
|
$
|
56
|
$
|
248
|
$
|
1,865
|
$
|
4,258
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
678
|
8,417
|
-
|
-
|
41
|
-
|
-
|
9,136
|
||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
91,524
|
195,829
|
33,774
|
27,895
|
18,255
|
31,008
|
-
|
398,285
|
||||||||||||||||||||||||
Total
|
$
|
92,202
|
$
|
204,246
|
$
|
33,774
|
$
|
27,895
|
$
|
18,296
|
$
|
31,008
|
$
|
-
|
$
|
407,421
|
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Unallocated
|
Total
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2012
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
193
|
$
|
3,113
|
$
|
1
|
$
|
3
|
$
|
49
|
$
|
-
|
$
|
612
|
$
|
3,971
|
||||||||||||||||
Provision (recovery) for loan losses
|
(5
|
)
|
(235
|
)
|
-
|
-
|
1
|
18
|
221
|
-
|
||||||||||||||||||||||
Loan charge offs
|
-
|
(8
|
)
|
-
|
-
|
-
|
-
|
-
|
(8
|
)
|
||||||||||||||||||||||
Recoveries
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
Ending balance
|
$
|
188
|
$
|
2,870
|
$
|
1
|
$
|
3
|
$
|
50
|
$
|
18
|
$
|
833
|
$
|
3,963
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
10
|
443
|
-
|
-
|
-
|
-
|
-
|
453
|
||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
178
|
2,427
|
1
|
3
|
50
|
18
|
833
|
3,510
|
||||||||||||||||||||||||
Total
|
$
|
188
|
$
|
2,870
|
$
|
1
|
$
|
3
|
$
|
50
|
$
|
18
|
$
|
833
|
$
|
3,963
|
||||||||||||||||
|
||||||||||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
351
|
8,798
|
-
|
-
|
16
|
-
|
-
|
9,165
|
||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
55,613
|
168,086
|
23,446
|
30,736
|
13,553
|
20,926
|
-
|
312,360
|
||||||||||||||||||||||||
Total
|
$
|
55,964
|
$
|
176,884
|
$
|
23,446
|
$
|
30,736
|
$
|
13,569
|
$
|
20,926
|
$
|
-
|
$
|
321,525
|
December 31, 2013
|
||||||||||||||||||||||||||||
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Total
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Pass
|
$
|
91,596
|
$
|
192,886
|
$
|
30,572
|
$
|
27,895
|
$
|
18,119
|
$
|
23,906
|
$
|
384,974
|
||||||||||||||
Watch
|
277
|
4,025
|
3,202
|
-
|
177
|
1,858
|
9,539
|
|||||||||||||||||||||
Special Mention
|
84
|
3,195
|
-
|
-
|
-
|
5,244
|
8,523
|
|||||||||||||||||||||
Substandard
|
245
|
4,140
|
-
|
-
|
-
|
-
|
4,385
|
|||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
$
|
92,202
|
$
|
204,246
|
$
|
33,774
|
$
|
27,895
|
$
|
18,296
|
$
|
31,008
|
$
|
407,421
|
September 30, 2013
|
||||||||||||||||||||||||||||
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Total
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Pass
|
$
|
81,719
|
$
|
177,513
|
$
|
26,224
|
$
|
30,314
|
$
|
16,251
|
$
|
26,362
|
$
|
358,383
|
||||||||||||||
Watch
|
239
|
7,791
|
3,328
|
-
|
13
|
1,690
|
13,061
|
|||||||||||||||||||||
Special Mention
|
84
|
102
|
-
|
-
|
-
|
5,698
|
5,884
|
|||||||||||||||||||||
Substandard
|
245
|
7,380
|
-
|
-
|
-
|
-
|
7,625
|
|||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
$
|
82,287
|
$
|
192,786
|
$
|
29,552
|
$
|
30,314
|
$
|
16,264
|
$
|
33,750
|
$
|
384,953
|
· | A recommendation regarding additional controls needed to mitigate the concentration exposure. |
· | A limitation or cap placed on the size of the concentration. |
· | The potential necessity for increased capital and/or credit reserves to cover the increased risk caused by the concentration(s). |
· | A strategy to reduce to acceptable levels those concentration(s) that are determined to create undue risk to the Bank. |
December 31, 2013
|
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
|
$
|
72
|
$
|
-
|
$
|
-
|
$
|
72
|
$
|
91,846
|
$
|
284
|
$
|
92,202
|
||||||||||||||
Commercial Real Estate and Multi-Family
|
-
|
-
|
-
|
-
|
203,927
|
319
|
204,246
|
|||||||||||||||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
33,774
|
-
|
33,774
|
|||||||||||||||||||||
Consumer
|
31
|
5
|
4
|
40
|
27,855
|
-
|
27,895
|
|||||||||||||||||||||
Commercial Operating
|
-
|
-
|
-
|
-
|
18,290
|
6
|
18,296
|
|||||||||||||||||||||
Agricultural Operating
|
-
|
-
|
-
|
-
|
31,008
|
-
|
31,008
|
|||||||||||||||||||||
Total
|
$
|
103
|
$
|
5
|
$
|
4
|
$
|
112
|
$
|
406,700
|
$
|
609
|
$
|
407,421
|
September 30, 2013
|
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
|
$
|
53
|
$
|
-
|
$
|
245
|
$
|
298
|
$
|
81,744
|
$
|
245
|
$
|
82,287
|
||||||||||||||
Commercial Real Estate and Multi-Family
|
102
|
-
|
107
|
209
|
192,150
|
427
|
192,786
|
|||||||||||||||||||||
Agricultural Real Estate
|
1,169
|
-
|
-
|
1,169
|
28,383
|
-
|
29,552
|
|||||||||||||||||||||
Consumer
|
29
|
21
|
13
|
63
|
30,251
|
-
|
30,314
|
|||||||||||||||||||||
Commercial Operating
|
-
|
-
|
-
|
-
|
16,257
|
7
|
16,264
|
|||||||||||||||||||||
Agricultural Operating
|
-
|
-
|
-
|
-
|
33,750
|
-
|
33,750
|
|||||||||||||||||||||
Total
|
$
|
1,353
|
$
|
21
|
$
|
365
|
$
|
1,739
|
$
|
382,535
|
$
|
679
|
$
|
384,953
|
|
Recorded Balance
|
Unpaid Principal Balance
|
Specific Allowance
|
|||||||||
December 31, 2013
|
||||||||||||
|
||||||||||||
Loans without a specific valuation allowance
|
||||||||||||
Residential 1-4 Family
|
$
|
397
|
$
|
397
|
$
|
-
|
||||||
Commercial Real Estate and Multi-Family
|
3,949
|
3,949
|
-
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
41
|
56
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
4,387
|
$
|
4,402
|
$
|
-
|
||||||
Loans with a specific valuation allowance
|
||||||||||||
Residential 1-4 Family
|
$
|
281
|
$
|
281
|
$
|
25
|
||||||
Commercial Real Estate and Multi-Family
|
4,468
|
4,468
|
421
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
-
|
-
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
4,749
|
$
|
4,749
|
$
|
446
|
|
Recorded Balance
|
Unpaid Principal Balance
|
Specific Allowance
|
|||||||||
September 30, 2013
|
||||||||||||
|
||||||||||||
Loans without a specific valuation allowance
|
||||||||||||
Residential 1-4 Family
|
$
|
359
|
$
|
359
|
$
|
-
|
||||||
Commercial Real Estate and Multi-Family
|
4,527
|
4,535
|
-
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
45
|
60
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
4,931
|
$
|
4,954
|
$
|
-
|
||||||
Loans with a specific valuation allowance
|
||||||||||||
Residential 1-4 Family
|
$
|
282
|
$
|
282
|
$
|
25
|
||||||
Commercial Real Estate and Multi-Family
|
2,107
|
2,107
|
404
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
-
|
-
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
2,389
|
$
|
2,389
|
$
|
429
|
|
Three Months Ended December 31,
|
|||||||
|
2013
|
2012
|
||||||
|
Average Recorded Investment
|
Average Recorded Investment
|
||||||
|
||||||||
|
||||||||
Residential 1-4 Family
|
$
|
653
|
$
|
446
|
||||
Commercial Real Estate and Multi-Family
|
7,228
|
8,969
|
||||||
Agricultural Real Estate
|
-
|
-
|
||||||
Consumer
|
-
|
1
|
||||||
Commercial Operating
|
44
|
34
|
||||||
Agricultural Operating
|
-
|
-
|
||||||
Total
|
$
|
7,925
|
$
|
9,450
|
NOTE 3. | ALLOWANCE FOR LOAN LOSSES |
NOTE 4. | EARNINGS PER COMMON SHARE (“EPS”) |
Three Months Ended December 31,
|
2013
|
2012
|
||||||
(Dollars in Thousands, Except Share and Per Share Data)
|
||||||||
|
||||||||
Earnings
|
||||||||
Net Income
|
$
|
4,002
|
$
|
3,125
|
||||
|
||||||||
Basic EPS
|
||||||||
Weighted average common shares outstanding
|
6,078,457
|
5,462,154
|
||||||
Less weighted average nonvested shares
|
(4,247
|
)
|
-
|
|||||
Weighted average common shares outstanding
|
6,074,210
|
5,462,154
|
||||||
|
||||||||
Earnings Per Common Share
|
||||||||
Basic
|
$
|
0.66
|
$
|
0.57
|
||||
|
||||||||
Diluted EPS
|
||||||||
Weighted average common shares outstanding for basic earnings per common share
|
6,074,210
|
5,462,154
|
||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits
|
96,738
|
36,346
|
||||||
Weighted average common and dilutive potential common shares outstanding
|
6,170,948
|
5,498,500
|
||||||
|
||||||||
Earnings Per Common Share
|
||||||||
Diluted
|
$
|
0.65
|
$
|
0.57
|
NOTE 5.
|
SECURITIES
|
Available For Sale
|
||||||||||||||||
|
Gross
|
Gross
|
||||||||||||||
December 31, 2013
|
Amortized Cost
|
Unrealized Gains
|
Unrealized (Losses)
|
Fair Value
|
||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||
Debt securities
|
||||||||||||||||
Trust preferred and corporate securities
|
$
|
55,898
|
$
|
183
|
$
|
(4,405
|
)
|
$
|
51,676
|
|||||||
Small Business Administration securities
|
30,026
|
347
|
(102
|
)
|
30,271
|
|||||||||||
Obligations of states and political subdivisions
|
1,869
|
-
|
(155
|
)
|
1,714
|
|||||||||||
Non-bank qualified obligations of states and political subdivisions
|
299,277
|
2
|
(18,794
|
)
|
280,485
|
|||||||||||
Common equities and mutual funds
|
542
|
265
|
(11
|
)
|
796
|
|||||||||||
Mortgage-backed securities
|
624,361
|
2,557
|
(21,531
|
)
|
605,387
|
|||||||||||
Total debt securities
|
$
|
1,011,973
|
$
|
3,354
|
$
|
(44,998
|
)
|
$
|
970,329
|
|
Gross
|
Gross
|
||||||||||||||
September 30, 2013
|
Amortized Cost
|
Unrealized Gains
|
Unrealized (Losses)
|
Fair Value
|
||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||
Debt securities
|
||||||||||||||||
Trust preferred and corporate securities
|
$
|
52,897
|
$
|
136
|
$
|
(4,249
|
)
|
$
|
48,784
|
|||||||
Small Business Administration securities
|
10,099
|
482
|
-
|
10,581
|
||||||||||||
Obligations of states and political subdivisions
|
1,880
|
-
|
(153
|
)
|
1,727
|
|||||||||||
Non-bank qualified obligations of states and political subdivisions
|
255,189
|
-
|
(16,460
|
)
|
238,729
|
|||||||||||
Mortgage-backed securities
|
596,343
|
3,968
|
(18,939
|
)
|
581,372
|
|||||||||||
Total debt securities
|
$
|
916,408
|
$
|
4,586
|
$
|
(39,801
|
)
|
$
|
881,193
|
Held to Maturity
|
||||||||||||||||
|
Gross
|
Gross
|
Estimated
|
|||||||||||||
December 31, 2013
|
Amortized Cost
|
Unrealized Gains
|
Unrealized (Losses)
|
Fair Value
|
||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||
Debt securities
|
||||||||||||||||
Agency and instrumentality securities
|
$
|
10,001
|
$
|
-
|
$
|
(634
|
)
|
$
|
9,367
|
|||||||
Obligations of states and political subdivisions
|
20,621
|
9
|
(1,340
|
)
|
19,290
|
|||||||||||
Non-bank qualified obligations of states and political subdivisions
|
187,237
|
-
|
(13,374
|
)
|
173,863
|
|||||||||||
Mortgage-backed securities
|
75,210
|
-
|
(4,622
|
)
|
70,588
|
|||||||||||
Total debt securities
|
$
|
293,069
|
$
|
9
|
$
|
(19,970
|
)
|
$
|
273,108
|
|
Gross
|
Gross
|
Estimated
|
|||||||||||||
September 30, 2013
|
Amortized Cost
|
Unrealized Gains
|
Unrealized (Losses)
|
Fair Value
|
||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||
Debt securities
|
||||||||||||||||
Agency and instrumentality securities
|
$
|
10,003
|
$
|
-
|
$
|
(390
|
)
|
$
|
9,613
|
|||||||
Obligations of states and political subdivisions
|
19,549
|
13
|
(1,220
|
)
|
18,342
|
|||||||||||
Non-bank qualified obligations of states and political subdivisions
|
181,547
|
-
|
(12,085
|
)
|
169,462
|
|||||||||||
Mortgage-backed securities
|
76,927
|
-
|
(3,826
|
)
|
73,101
|
|||||||||||
Total debt securities
|
$
|
288,026
|
$
|
13
|
$
|
(17,521
|
)
|
$
|
270,518
|
At December 31, 2013
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
S&P
|
|
Moody's
|
|||||||||||||||
Issuer(1)
|
Cost
|
Fair Value
|
(Loss)
|
Credit Rating
|
Credit Rating
|
|||||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
||||||||||||||||||||
Key Corp. Capital I
|
$
|
4,985
|
$
|
4,099
|
$
|
(886
|
)
|
BBB-
|
Baa3
|
|||||||||||
Huntington Capital Trust II SE
|
4,976
|
4,050
|
(926
|
)
|
BB+
|
Baa3
|
||||||||||||||
PNC Capital Trust
|
4,960
|
4,150
|
(810
|
)
|
BBB
|
Baa2
|
||||||||||||||
Wells Fargo (Corestates Capital) Trust
|
4,410
|
4,050
|
(360
|
)
|
A-
|
A3
|
||||||||||||||
Total
|
$
|
19,331
|
$
|
16,349
|
$
|
(2,982
|
)
|
(1)
|
Trust preferred securities are single-issuance. There are no known deferrals, defaults or excess subordination.
|
|
||||||||||||||||||||
|
||||||||||||||||||||
At September 30, 2013
|
||||||||||||||||||||
|
Amortized
|
Unrealized
|
S&P
|
|
Moody's
|
|||||||||||||||
Issuer(1)
|
Cost
|
Fair Value
|
(Loss)
|
Credit Rating
|
Credit Rating
|
|||||||||||||||
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
||||||||||||||||||||
Key Corp. Capital I
|
$
|
4,984
|
$
|
4,100
|
$
|
(884
|
)
|
BBB-
|
Baa3
|
|||||||||||
Huntington Capital Trust II SE
|
4,976
|
4,07 |