Delaware
|
42-1406262
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Class:
|
Outstanding at February 2, 2015:
|
|
Common Stock, $.01 par value
|
6,421,218 Common Shares
|
2
|
|||
Item 1.
|
2
|
||
2
|
|||
3
|
|||
4 | |||
5 | |||
6 | |||
7
|
|||
Item 2.
|
40
|
||
Item 3.
|
52
|
||
Item 4.
|
56
|
||
57
|
|||
Item 1.
|
57
|
||
Item 1A.
|
57
|
||
Item 2.
|
58
|
||
Item 3.
|
58
|
||
Item 4.
|
58
|
||
Item 5.
|
58
|
||
Item 6.
|
58
|
||
59
|
ASSETS
|
December 31, 2014
|
September 30, 2014
|
||||||
Cash and cash equivalents
|
$
|
52,470
|
$
|
29,832
|
||||
Investment securities available for sale
|
470,997
|
482,346
|
||||||
Mortgage-backed securities available for sale
|
577,460
|
657,870
|
||||||
Investment securities held to maturity
|
232,531
|
212,899
|
||||||
Mortgage-backed securities held to maturity
|
70,784
|
70,034
|
||||||
Loans receivable - net of allowance for loan losses of $5,225 at December 31, 2014 and $5,397 at September 30, 2014
|
590,442
|
493,007
|
||||||
Federal Home Loan Bank Stock, at cost
|
5,685
|
21,245
|
||||||
Accrued interest receivable
|
12,397
|
11,222
|
||||||
Insurance receivable
|
-
|
269
|
||||||
Premises, furniture, and equipment, net
|
17,607
|
16,462
|
||||||
Bank-owned life insurance
|
35,755
|
35,469
|
||||||
Foreclosed real estate and repossessed assets
|
-
|
15
|
||||||
Goodwill
|
11,578
|
-
|
||||||
Intangible assets
|
10,709
|
2,588
|
||||||
Prepaid assets
|
9,003
|
9,495
|
||||||
Deferred taxes
|
4,566
|
6,591
|
||||||
MPS accounts receivable
|
4,487
|
3,935
|
||||||
Other assets
|
1,592
|
752
|
||||||
Total assets
|
$
|
2,108,063
|
$
|
2,054,031
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Non-interest-bearing checking
|
$
|
1,586,382
|
$
|
1,126,715
|
||||
Interest-bearing checking
|
35,843
|
37,188
|
||||||
Savings deposits
|
27,775
|
27,610
|
||||||
Money market deposits
|
38,476
|
40,475
|
||||||
Time certificates of deposit
|
100,403
|
134,553
|
||||||
Total deposits
|
1,788,879
|
1,366,541
|
||||||
Advances from Federal Home Loan Bank
|
7,000
|
7,000
|
||||||
Federal funds purchased
|
81,000
|
470,000
|
||||||
Securities sold under agreements to repurchase
|
14,221
|
10,411
|
||||||
Subordinated debentures
|
10,310
|
10,310
|
||||||
Accrued interest payable
|
255
|
318
|
||||||
Contingent liability
|
331
|
331
|
||||||
Accrued expenses and other liabilities
|
22,384
|
14,318
|
||||||
Total liabilities
|
1,924,380
|
1,879,229
|
||||||
STOCKHOLDERS’ EQUITY
|
||||||||
Preferred stock, 3,000,000 shares authorized, no shares issued or outstanding at December 31, 2014 and September 30, 2014, respectively
|
-
|
-
|
||||||
Common stock, $.01 par value; 10,000,000 shares authorized, 6,231,640 and 6,213,979 shares issued, 6,211,390 and 6,169,604 shares outstanding at December 31, 2014 and September 30, 2014, respectively
|
62
|
62
|
||||||
Additional paid-in capital
|
95,816
|
95,079
|
||||||
Retained earnings
|
86,587
|
83,797
|
||||||
Accumulated other comprehensive income (loss)
|
1,528
|
(3,409
|
)
|
|||||
Treasury stock, 20,250 and 44,375 common shares, at cost, at December 31, 2014 and September 30, 2014, respectively
|
(310
|
)
|
(727
|
)
|
||||
Total stockholders’ equity
|
183,683
|
174,802
|
||||||
Total liabilities and stockholders’ equity
|
$
|
2,108,063
|
$
|
2,054,031
|
Three Months Ended
December 31, |
||||||||
2014
|
2013
|
|||||||
Interest and dividend income:
|
||||||||
Loans receivable, including fees
|
$
|
6,396
|
$
|
4,471
|
||||
Mortgage-backed securities
|
3,824
|
3,683
|
||||||
Other investments
|
4,012
|
3,008
|
||||||
14,232
|
11,162
|
|||||||
Interest expense:
|
||||||||
Deposits
|
232
|
273
|
||||||
FHLB advances and other borrowings
|
429
|
376
|
||||||
661
|
649
|
|||||||
Net interest income
|
13,571
|
10,513
|
||||||
Provision (recovery) for loan losses
|
48
|
-
|
||||||
Net interest income after provision for loan losses
|
13,523
|
10,513
|
||||||
Non-interest income:
|
||||||||
Card fees
|
13,089
|
12,893
|
||||||
Loan fees
|
314
|
207
|
||||||
Bank-owned life insurance
|
286
|
289
|
||||||
Deposit fees
|
156
|
157
|
||||||
Gain (loss) on sale of securities available for sale, net (Includes ($1,260) and ($1) reclassified from accumulated other comprehensive income (loss) for net gains (losses) on available for sale securities for the three months ended December 31, 2014 and 2013, respectively)
|
(1,260
|
)
|
(1
|
)
|
||||
Gain (loss) on foreclosed real estate
|
26
|
3
|
||||||
Other income
|
63
|
39
|
||||||
Total non-interest income
|
12,674
|
13,587
|
||||||
Non-interest expense:
|
||||||||
Compensation and benefits
|
10,531
|
8,951
|
||||||
Card processing
|
4,696
|
4,245
|
||||||
Occupancy and equipment
|
2,603
|
2,051
|
||||||
Legal and consulting
|
1,221
|
1,383
|
||||||
Data processing
|
350
|
334
|
||||||
Marketing
|
304
|
220
|
||||||
Other expense
|
2,708
|
1,877
|
||||||
Total non-interest expense
|
22,413
|
19,061
|
||||||
Income before income tax expense
|
3,784
|
5,039
|
||||||
|
||||||||
Income tax expense (Includes ($457) and $0 income tax expense reclassified from accumulated other comprehensive income (loss) for the three months ended December 31, 2014 and 2013, respectively)
|
189
|
1,037
|
||||||
Net income
|
$
|
3,595
|
$
|
4,002
|
||||
Earnings per common share:
|
||||||||
Basic
|
$
|
0.58
|
$
|
0.66
|
||||
Diluted
|
$
|
0.58
|
$
|
0.65
|
Three Months Ended
December 31, |
||||||||
|
2014
|
2013
|
||||||
Net income
|
$
|
3,595
|
$
|
4,002
|
||||
Other comprehensive income (loss):
|
||||||||
Change in net unrealized gain (loss) on securities
|
6,512
|
(6,541
|
)
|
|||||
Losses (gains) realized in net income
|
1,260
|
1
|
||||||
7,772
|
(6,540
|
)
|
||||||
Deferred income tax effect
|
2,835
|
(2,332
|
)
|
|||||
Total other comprehensive income (loss)
|
4,937
|
(4,208
|
)
|
|||||
Total comprehensive income (loss)
|
$
|
8,532
|
$
|
(206
|
)
|
Common
Stock |
Additional
Paid-in |
Retained
Earnings |
Accumulated
Other |
Treasury
Stock |
Total
Stockholders’ |
|||||||||||||||||||
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)
|
-
|
-
|
(792
|
)
|
-
|
-
|
(792
|
)
|
||||||||||||||||
Issuance of common shares from the sales of equity securities
|
-
|
(47
|
)
|
-
|
-
|
-
|
(47
|
)
|
||||||||||||||||
Issuance of common shares due to issuance of stock options and restricted stock
|
-
|
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
|
$
|
74,478
|
$
|
(24,493
|
)
|
$
|
(727
|
)
|
$
|
142,638
|
||||||||||
Balance, September 30, 2014
|
$
|
62
|
$
|
95,079
|
$
|
83,797
|
$
|
(3,409
|
)
|
$
|
(727
|
)
|
$
|
174,802
|
||||||||||
Cash dividends declared on common stock ($0.13 per share)
|
-
|
-
|
(805
|
)
|
-
|
-
|
(805
|
)
|
||||||||||||||||
Issuance of common shares from the sales of equity securities
|
-
|
279
|
-
|
-
|
-
|
279
|
||||||||||||||||||
Issuance of common shares due to issuance of stock options and restricted stock
|
-
|
18
|
-
|
-
|
417
|
435
|
||||||||||||||||||
Stock compensation
|
-
|
440
|
-
|
-
|
-
|
440
|
||||||||||||||||||
Net change in unrealized losses on securities, net of income taxes
|
-
|
-
|
-
|
4,937
|
-
|
4,937
|
||||||||||||||||||
Net income
|
-
|
-
|
3,595
|
-
|
-
|
3,595
|
||||||||||||||||||
Balance, December 31, 2014
|
$
|
62
|
$
|
95,816
|
$
|
86,587
|
$
|
1,528
|
$
|
(310
|
)
|
$
|
183,683
|
Three Months Ended December 31,
|
||||||||
2014
|
2013
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
3,595
|
$
|
4,002
|
||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
Depreciation, amortization and accretion, net
|
5,702
|
4,446
|
||||||
Provision (recovery) for loan losses
|
48
|
-
|
||||||
Provision (recovery) for deferred taxes
|
(810
|
)
|
(492
|
)
|
||||
(Gain) loss on other assets
|
(526
|
)
|
(29
|
)
|
||||
(Gain) loss on sale of securities available for sale, net
|
1,260
|
1
|
||||||
Capital lease interest expense
|
(32
|
)
|
-
|
|||||
Net change in accrued interest receivable
|
(1,175
|
)
|
(1,081
|
)
|
||||
Net change in other assets
|
(719
|
)
|
(1,687
|
)
|
||||
Net change in accrued interest payable
|
(63
|
)
|
(41
|
)
|
||||
Net change in accrued expenses and other liabilities
|
3,638
|
(1,598
|
)
|
|||||
Net cash provided by (used in) operating activities
|
10,918
|
3,521
|
||||||
Cash flows from investing activities:
|
||||||||
Purchase of securities available for sale
|
(105,864
|
)
|
(122,273
|
)
|
||||
Proceeds from sales of securities available for sale
|
175,362
|
4,596
|
||||||
Proceeds from maturities and principal repayments of securities available for sale
|
24,691
|
19,905
|
||||||
Purchase of securities held to maturity
|
(22,643
|
)
|
(7,410
|
)
|
||||
Proceeds from maturities and principal repayments of securities held to maturity
|
1,768
|
1,430
|
||||||
Purchase of bank owned life insurance
|
-
|
(500
|
)
|
|||||
Loans purchased
|
-
|
(250
|
)
|
|||||
Loans sold
|
(102
|
)
|
-
|
|||||
Net change in loans receivable
|
(23,260
|
)
|
(21,800
|
)
|
||||
Proceeds from sales of foreclosed real estate
|
(78
|
)
|
-
|
|||||
Net cash paid for acquisition
|
(92,308
|
)
|
-
|
|||||
Federal Home Loan Bank stock purchases
|
(134,160
|
)
|
(114,600
|
)
|
||||
Federal Home Loan Bank stock redemptions
|
149,720
|
112,800
|
||||||
Proceeds from the sale of premises and equipment
|
2,096
|
39
|
||||||
Purchase of premises and equipment
|
(985
|
)
|
(471
|
)
|
||||
Net cash provided by (used in) investing activities
|
(25,763
|
)
|
(128,534
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Net change in checking, savings, and money market deposits
|
456,488
|
91,971
|
||||||
Net change in time deposits
|
(34,150
|
)
|
(26,120
|
)
|
||||
Proceeds from federal funds purchased
|
(389,000
|
)
|
45,000
|
|||||
Net change in securities sold under agreements to repurchase
|
3,809
|
6,103
|
||||||
Capital lease amortization
|
(13
|
)
|
-
|
|||||
Cash dividends paid
|
(805
|
)
|
(791
|
)
|
||||
Stock compensation
|
440
|
2
|
||||||
Proceeds from issuance of common stock
|
714
|
650
|
||||||
Net cash provided by (used in) financing activities
|
37,483
|
116,815
|
||||||
Net change in cash and cash equivalents
|
22,638
|
(8,198
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
29,832
|
40,063
|
||||||
Cash and cash equivalents at end of period
|
$
|
52,470
|
$
|
31,865
|
||||
Supplemental disclosure of cash flow information
|
||||||||
Cash paid during the period for:
|
||||||||
Interest
|
$
|
724
|
$
|
690
|
||||
Income taxes
|
1,706
|
1,205
|
||||||
Franchise taxes
|
20
|
|||||||
Supplemental schedule of non-cash investing activities:
|
||||||||
Securities transferred from available for sale to held to maturity
|
$
|
310
|
$
|
-
|
||||
Sale leaseback
|
2,259
|
-
|
NOTE 2. | ACQUISITION |
As of December 2, 2014
|
||||
(Dollars in Thousands)
|
||||
Fair value of consideration paid
|
||||
Cash
|
$
|
99,255
|
||
Total consideration paid
|
99,255
|
|||
Fair value of assets acquired
|
||||
Cash and cash equivalents
|
6,947
|
|||
Loans receivable, net
|
74,120
|
|||
Prepaid assets
|
156
|
|||
Furniture and equipment, net
|
449
|
|||
Intangible assets
|
8,213
|
|||
Other assets
|
6
|
|||
Total assets
|
89,891
|
|||
Fair value of liabilities assumed
|
||||
Accrued expenses and other liabilities
|
2,214
|
|||
Total liabilities assumed
|
2,214
|
|||
Fair value of net assets acquired
|
87,677
|
|||
Goodwill resulting from acquisition
|
$
|
11,578
|
(Dollars in Thousands)
|
||||
Revenue
|
$
|
770
|
||
Net Income
|
83
|
NOTE 3. | CREDIT DISCLOSURES |
December 31, 2014
|
September 30, 2014
|
|||||||
(Dollars in Thousands)
|
||||||||
1-4 Family Real Estate
|
$
|
111,773
|
$
|
116,395
|
||||
Commercial and Multi-Family Real Estate
|
251,022
|
224,302
|
||||||
Agricultural Real Estate
|
58,193
|
56,071
|
||||||
Consumer
|
33,796
|
29,329
|
||||||
Commercial Operating
|
28,057
|
30,846
|
||||||
Agricultural Operating
|
39,325
|
42,258
|
||||||
Premium Finance
|
74,156
|
-
|
||||||
Total Loans Receivable
|
596,322
|
499,201
|
||||||
Less:
|
||||||||
Allowance for Loan Losses
|
(5,225
|
)
|
(5,397
|
)
|
||||
Net Deferred Loan Origination Fees
|
(655
|
)
|
(797
|
)
|
||||
Total Loans Receivable, Net
|
$
|
590,442
|
$
|
493,007
|
1-4 Family
Real Estate
|
Commercial and
Multi-Family
Real Estate
|
Agricultural
Real Estate
|
Consumer
|
Commercial
Operating
|
Agricultural
Operating
|
Premium
Finance
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2014
|
||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||||||
Beginning balance
|
$
|
552
|
$
|
1,575
|
$
|
263
|
$
|
78
|
$
|
93
|
$
|
719
|
$
|
-
|
$
|
2,117
|
$
|
5,397
|
||||||||||||||||||
Provision (recovery) for loan losses
|
(40
|
)
|
(169
|
)
|
3
|
(0
|
)
|
(9
|
)
|
(89
|
)
|
48
|
304
|
48
|
||||||||||||||||||||||
Loan charge offs
|
-
|
(214
|
)
|
-
|
-
|
-
|
-
|
(17
|
)
|
-
|
(231
|
)
|
||||||||||||||||||||||||
Recoveries
|
-
|
6
|
-
|
-
|
1
|
-
|
4
|
-
|
11
|
|||||||||||||||||||||||||||
Ending balance
|
$
|
512
|
$
|
1,198
|
$
|
266
|
$
|
78
|
$
|
85
|
$
|
630
|
$
|
35
|
$
|
2,421
|
$
|
5,225
|
||||||||||||||||||
Ending balance: individually evaluated for impairment
|
-
|
310
|
-
|
-
|
-
|
296
|
-
|
-
|
606
|
|||||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
512
|
888
|
266
|
78
|
85
|
334
|
35
|
2,421
|
4,619
|
|||||||||||||||||||||||||||
Total
|
$
|
512
|
$
|
1,198
|
$
|
266
|
$
|
78
|
$
|
85
|
$
|
630
|
$
|
35
|
$
|
2,421
|
$
|
5,225
|
||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||||||||||
Ending balance: individually evaluated for impairment
|
348
|
1,427
|
-
|
-
|
20
|
296
|
-
|
-
|
2,091
|
|||||||||||||||||||||||||||
Ending balance: collectively evaluated for impairment
|
111,425
|
249,595
|
58,193
|
33,796
|
28,037
|
39,029
|
74,156
|
-
|
594,231
|
|||||||||||||||||||||||||||
Total
|
$
|
111,773
|
$
|
251,022
|
$
|
58,193
|
$
|
33,796
|
$
|
28,057
|
$
|
39,325
|
$
|
74,156
|
$
|
-
|
$
|
596,322
|
1-4 Family
Real Estate
|
Commercial and
Multi-Family
Real Estate
|
Agricultural
Real Estate
|
Consumer
|
Commercial
Operating
|
Agricultural
Operating
|
Premium
Finance
|
Unallocated
|
Total
|
||||||||||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||||||||||
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
|
December 31, 2014
|
1-4 Family
Real Estate
|
Commercial and
Multi-Family
Real Estate
|
Agricultural
Real Estate
|
Consumer
|
Commercial
Operating
|
Agricultural
Operating
|
Premium
Finance
|
Total
|
||||||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
111,014
|
$
|
248,129
|
$
|
54,603
|
$
|
33,796
|
$
|
27,921
|
$
|
30,554
|
$
|
74,156
|
$
|
580,173
|
||||||||||||||||
Watch
|
290
|
1,827
|
259
|
-
|
136
|
598
|
-
|
3,110
|
||||||||||||||||||||||||
Special Mention
|
224
|
95
|
1,562
|
-
|
-
|
62
|
-
|
1,943
|
||||||||||||||||||||||||
Substandard
|
245
|
971
|
1,769
|
-
|
-
|
8,111
|
-
|
11,096
|
||||||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
$
|
111,773
|
$
|
251,022
|
$
|
58,193
|
$
|
33,796
|
$
|
28,057
|
$
|
39,325
|
$
|
74,156
|
$
|
596,322
|
September 30, 2014
|
1-4 Family
Real Estate
|
Commercial and
Multi-Family
Real Estate
|
Agricultural
Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Premium Finance
|
Total
|
||||||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||||||
Pass
|
$
|
115,700
|
$
|
222,074
|
$
|
52,364
|
$
|
29,329
|
$
|
30,709
|
$
|
32,261
|
$
|
-
|
$
|
482,437
|
||||||||||||||||
Watch
|
369
|
852
|
273
|
-
|
137
|
369
|
-
|
2,000
|
||||||||||||||||||||||||
Special Mention
|
81
|
96
|
1,660
|
-
|
-
|
63
|
-
|
1,900
|
||||||||||||||||||||||||
Substandard
|
245
|
1,280
|
1,774
|
-
|
-
|
9,565
|
-
|
12,864
|
||||||||||||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
$
|
116,395
|
$
|
224,302
|
$
|
56,071
|
$
|
29,329
|
$
|
30,846
|
$
|
42,258
|
$
|
-
|
$
|
499,201
|
● | 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, 2014
|
30-59 Days Past Due
|
60-89 Days Past Due
|
Greater Than 90 Days
|
Total Past Due
|
Current
|
Non-Accrual Loans
|
Total Loans Receivable
|
|||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||
1-4 Family Real Estate
|
$
|
2
|
$
|
45
|
$
|
-
|
$
|
47
|
$
|
111,481
|
$
|
245
|
$
|
111,773
|
||||||||||||||
Commercial and Multi-Family Real Estate
|
-
|
-
|
-
|
-
|
250,050
|
972
|
251,022
|
|||||||||||||||||||||
Agricultural Real Estate
|
1,081
|
-
|
-
|
1,081
|
57,112
|
-
|
58,193
|
|||||||||||||||||||||
Consumer
|
-
|
-
|
19
|
19
|
33,777
|
-
|
33,796
|
|||||||||||||||||||||
Commercial Operating
|
3
|
-
|
-
|
3
|
28,054
|
-
|
28,057
|
|||||||||||||||||||||
Agricultural Operating
|
7
|
-
|
-
|
7
|
39,022
|
296
|
39,325
|
|||||||||||||||||||||
Premium Finance
|
805
|
293
|
592
|
1,690
|
72,466
|
-
|
74,156
|
|||||||||||||||||||||
Total
|
$
|
1,898
|
$
|
338
|
$
|
611
|
$
|
2,847
|
$
|
591,962
|
$
|
1,513
|
$
|
596,322
|
||||||||||||||
September 30, 2014
|
30-59 Days Past Due
|
60-89 Days Past Due
|
Greater Than 90 Days
|
Total Past Due
|
Current
|
Non-Accrual Loans
|
Total Loans Receivable
|
|||||||||||||||||||||
(Dollars in Thousands)
|
||||||||||||||||||||||||||||
1-4 Family Real Estate
|
$
|
111
|
$
|
37
|
$
|
-
|
$
|
148
|
$
|
115,966
|
$
|
281
|
$
|
116,395
|
||||||||||||||
Commercial and Multi-Family Real Estate
|
-
|
-
|
-
|
-
|
223,990
|
312
|
224,302
|
|||||||||||||||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
56,071
|
-
|
56,071
|
|||||||||||||||||||||
Consumer
|
2
|
12
|
54
|
68
|
29,261
|
-
|
29,329
|
|||||||||||||||||||||
Commercial Operating
|
-
|
-
|
-
|
-
|
30,846
|
-
|
30,846
|
|||||||||||||||||||||
Agricultural Operating
|
-
|
-
|
-
|
-
|
41,918
|
340
|
42,258
|
|||||||||||||||||||||
Total
|
$
|
113
|
$
|
49
|
$
|
54
|
$
|
216
|
$
|
498,052
|
$
|
933
|
$
|
499,201
|
Recorded Balance
|
Unpaid Principal Balance
|
Specific Allowance
|
||||||||||
December 31, 2014
|
(Dollars in Thousands)
|
|||||||||||
Loans without a specific valuation allowance
|
||||||||||||
1-4 Family Real Estate
|
$
|
348
|
$
|
348
|
$
|
-
|
||||||
Commercial and Multi-Family Real Estate
|
455
|
455
|
-
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
20
|
20
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Premium Finance
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
823
|
$
|
823
|
$
|
-
|
||||||
Loans with a specific valuation allowance
|
||||||||||||
1-4 Family Real Estate
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Commercial and Multi-Family Real Estate
|
972
|
1,186
|
310
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
-
|
-
|
-
|
|||||||||
Agricultural Operating
|
296
|
296
|
296
|
|||||||||
Premium Finance
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
1,268
|
$
|
1,482
|
$
|
606
|
Recorded Balance
|
Unpaid Principal Balance
|
Specific Allowance
|
||||||||||
September 30, 2014
|
(Dollars in Thousands)
|
|||||||||||
Loans without a specific valuation allowance
|
||||||||||||
1-4 Family Real Estate
|
$
|
142
|
$
|
142
|
$
|
-
|
||||||
Commercial and Multi-Family Real Estate
|
4,375
|
4,375
|
-
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
22
|
22
|
-
|
|||||||||
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
Total
|
$
|
4,539
|
$
|
4,539
|
$
|
-
|
||||||
Loans with a specific valuation allowance
|
||||||||||||
1-4 Family Real Estate
|
$
|
245
|
$
|
245
|
$
|
23
|
||||||
Commercial and Multi-Family Real Estate
|
1,280
|
1,280
|
350
|
|||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Commercial Operating
|
-
|
-
|
-
|
|||||||||
Agricultural Operating
|
340
|
340
|
340
|
|||||||||
Total
|
$
|
1,865
|
$
|
1,865
|
$
|
713
|
Three Months Ended December 31,
|
||||||||
2014
|
2013
|
|||||||
Average Recorded Investment
|
Average Recorded Investment
|
|||||||
(Dollars in Thousands)
|
||||||||
1-4 Family Real Estate
|
$
|
374
|
$
|
653
|
||||
Commercial and Multi-Family Real Estate
|
4,246
|
7,228
|
||||||
Agricultural Real Estate
|
-
|
-
|
||||||
Consumer
|
-
|
-
|
||||||
Commercial Operating
|
22
|
44
|
||||||
Agricultural Operating
|
325
|
-
|
||||||
Premium Finance
|
-
|
-
|
||||||
Total
|
$
|
4,967
|
$
|
7,925
|
NOTE 4. | ALLOWANCE FOR LOAN LOSSES |
NOTE 5. | EARNINGS PER COMMON SHARE (“EPS”) |
Three Months Ended December 31,
|
2014
|
2013
|
||||||
(Dollars in Thousands, Except Share and Per Share Data)
|
||||||||
Earnings
|
||||||||
Net Income
|
$
|
3,595
|
$
|
4,002
|
||||
Basic EPS
|
||||||||
Weighted average common shares outstanding
|
6,182,080
|
6,078,457
|
||||||
Less weighted average nonvested shares
|
(4,000
|
)
|
(4,247
|
)
|
||||
Weighted average common shares outstanding
|
6,178,080
|
6,074,210
|
||||||
Earnings Per Common Share
|
||||||||
Basic
|
$
|
0.58
|
$
|
0.66
|
||||
Diluted EPS
|
||||||||
Weighted average common shares outstanding for basic earnings per common share
|
6,178,080
|
6,074,210
|
||||||
Add dilutive effect of assumed exercises of stock options, net of tax benefits
|
61,276
|
96,738
|
||||||
Weighted average common and dilutive potential common shares outstanding
|
6,239,356
|
6,170,948
|
||||||
Earnings Per Common Share
|
||||||||
Diluted
|
$
|
0.58
|
$
|
0.65
|
NOTE 6.
|
SECURITIES
|
Available For Sale
At December 31, 2014
|
AMORTIZED
COST |
GROSS
UNREALIZED |
GROSS
UNREALIZED |
FAIR
VALUE |
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Debt securities
|
||||||||||||||||
Trust preferred and corporate securities
|
$
|
23,684
|
$
|
35
|
$
|
(2,905
|
)
|
$
|
20,814
|
|||||||
Small business administration securities
|
36,449
|
1,175
|
-
|
37,624
|
||||||||||||
Non-bank qualified obligations of states and political subdivisions
|
409,945
|
4,047
|
(2,286
|
)
|
411,706
|
|||||||||||
Mortgage-backed securities
|
578,196
|
2,982
|
(3,718
|
)
|
577,460
|
|||||||||||
Total debt securities
|
1,048,274
|
8,239
|
(8,909
|
)
|
1,047,604
|
|||||||||||
Common equities and mutual funds
|
544
|
315
|
(6
|
)
|
853
|
|||||||||||
Total available for sale securities
|
$
|
1,048,818
|
$
|
8,554
|
$
|
(8,915
|
)
|
$
|
1,048,457
|
At September 30, 2014
|
AMORTIZED
COST |
GROSS
UNREALIZED |
GROSS
UNREALIZED |
FAIR
VALUE |
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Debt securities
|
||||||||||||||||
Trust preferred and corporate securities
|
$
|
48,747
|
$
|
191
|
$
|
(2,009
|
)
|
$
|
46,929
|
|||||||
Small business administration securities
|
66,541
|
543
|
(72
|
)
|
67,012
|
|||||||||||
Non-bank qualified obligations of states and political subdivisions
|
368,897
|
2,494
|
(3,811
|
)
|
367,580
|
|||||||||||
Mortgage-backed securities
|
663,690
|
3,519
|
(9,339
|
)
|
657,870
|
|||||||||||
Total available for sale securities
|
$
|
1,147,875
|
$
|
6,747
|
$
|
(15,231
|
)
|
$
|
1,139,391
|
|||||||
Common equities and mutual funds
|
$
|
539
|
$
|
291
|
$
|
(5
|
)
|
$
|
825
|
|||||||
Total available for sale securities
|
$
|
1,148,414
|
$
|
7,038
|
$
|
(15,236
|
)
|
$
|
1,140,216
|
Held to Maturity
At December 31, 2014
|
AMORTIZED
COST |
GROSS
UNREALIZED |
GROSS
UNREALIZED |
FAIR
VALUE |
||||||||||||
(Dollars in Thousands)
|
||||||||||||||||
Debt securities
|
||||||||||||||||
Obligations of states and political subdivisions
|
$
|
19,292
|
$
|
40
|
$
|
(264
|
)
|
$
|
19,068
|
|||||||
Non-bank qualified obligations of states and political subdivisions
|
213,239
|
1,365
|
(1,096
|
)
|
213,508
|
|||||||||||
Mortgage-backed securities
|