These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
42-1406262
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Class:
|
|
Outstanding at July 28, 2014:
|
|
Common Stock, $.01 par value
|
|
6,184,047 Common Shares
|
|
2
|
||
|
2
|
||
| 2 | ||
| 3 | ||
| 4 | ||
| 5 | ||
| 6 | ||
| 7 | ||
|
38
|
||
|
50
|
||
|
54
|
||
|
56
|
||
|
56
|
||
|
56
|
||
|
57
|
||
|
57
|
||
|
57
|
||
|
57
|
||
|
57
|
||
|
58
|
||
|
ASSETS
|
June 30,
2014
|
September 30,
2013
|
||||||
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
30,861
|
$
|
40,063
|
||||
|
Investment securities available for sale
|
433,017
|
299,821
|
||||||
|
Mortgage-backed securities available for sale
|
603,412
|
581,372
|
||||||
|
Investment securities held to maturity
|
209,147
|
211,099
|
||||||
|
Mortgage-backed securities held to maturity
|
72,102
|
76,927
|
||||||
|
Loans receivable - net of allowance for loan losses of $4,895 at June 30, 2014 and $3,930 at September 30, 2013
|
471,940
|
380,428
|
||||||
|
Federal Home Loan Bank Stock, at cost
|
16,845
|
9,994
|
||||||
|
Accrued interest receivable
|
10,868
|
8,582
|
||||||
|
Insurance receivable
|
400
|
400
|
||||||
|
Premises, furniture, and equipment, net
|
16,770
|
17,664
|
||||||
|
Bank-owned life insurance
|
35,183
|
33,830
|
||||||
|
Foreclosed real estate and repossessed assets
|
116
|
116
|
||||||
|
Intangible assets
|
2,485
|
2,339
|
||||||
|
Prepaid assets
|
8,452
|
8,539
|
||||||
|
Deferred taxes
|
7,355
|
14,297
|
||||||
|
MPS accounts receivable
|
3,119
|
3,707
|
||||||
|
Assets held for sale
|
-
|
1,120
|
||||||
|
Other assets
|
1,261
|
1,691
|
||||||
|
|
||||||||
|
Total assets
|
$
|
1,923,333
|
$
|
1,691,989
|
||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
|
||||||||
|
LIABILITIES
|
||||||||
|
Non-interest-bearing checking
|
$
|
1,123,013
|
$
|
1,086,258
|
||||
|
Interest-bearing checking
|
33,964
|
31,181
|
||||||
|
Savings deposits
|
28,521
|
26,229
|
||||||
|
Money market deposits
|
43,480
|
40,016
|
||||||
|
Time certificates of deposit
|
117,081
|
131,599
|
||||||
|
Total deposits
|
1,346,059
|
1,315,283
|
||||||
|
Advances from Federal Home Loan Bank
|
7,000
|
7,000
|
||||||
|
Federal funds purchased
|
360,000
|
190,000
|
||||||
|
Securities sold under agreements to repurchase
|
8,478
|
9,146
|
||||||
|
Subordinated debentures
|
10,310
|
10,310
|
||||||
|
Accrued interest payable
|
299
|
291
|
||||||
|
Contingent liability
|
331
|
331
|
||||||
|
Accrued expenses and other liabilities
|
21,638
|
16,644
|
||||||
|
Total liabilities
|
1,754,115
|
1,549,005
|
||||||
|
|
||||||||
|
STOCKHOLDERS’ EQUITY
|
||||||||
|
Preferred stock, 3,000,000 shares authorized, no shares issued or outstanding at June 30, 2014 and September 30, 2013, respectively
|
-
|
-
|
||||||
|
Common stock, $.01 par value; 10,000,000 shares authorized,6,184,047 and 6,132,744 shares issued, 6,139,672 and 6,070,654 shares outstanding at June 30, 2014 and September 30, 2013, respectively
|
62
|
61
|
||||||
|
Additional paid-in capital
|
94,069
|
92,963
|
||||||
|
Retained earnings
|
81,231
|
71,268
|
||||||
|
Accumulated other comprehensive income (loss)
|
(5,417
|
)
|
(20,285
|
)
|
||||
|
Treasury stock, 44,375 and 62,090 common shares, at cost, at June 30, 2014 and September 30, 2013, respectively
|
(727
|
)
|
(1,023
|
)
|
||||
|
Total stockholders’ equity
|
169,218
|
142,984
|
||||||
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
$
|
1,923,333
|
$
|
1,691,989
|
||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Interest and dividend income:
|
|
|
|
|
||||||||||||
|
Loans receivable, including fees
|
$
|
5,062
|
$
|
4,091
|
$
|
14,283
|
$
|
11,953
|
||||||||
|
Mortgage-backed securities
|
3,898
|
3,024
|
11,506
|
9,069
|
||||||||||||
|
Other investments
|
3,606
|
2,710
|
10,001
|
8,151
|
||||||||||||
|
|
12,566
|
9,825
|
35,790
|
29,173
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposits
|
232
|
286
|
726
|
995
|
||||||||||||
|
FHLB advances and other borrowings
|
406
|
380
|
1,105
|
1,317
|
||||||||||||
|
|
638
|
666
|
1,831
|
2,312
|
||||||||||||
|
|
||||||||||||||||
|
Net interest income
|
11,928
|
9,159
|
33,959
|
26,861
|
||||||||||||
|
|
||||||||||||||||
|
Provision (recovery) for loan losses
|
300
|
-
|
600
|
(300
|
)
|
|||||||||||
|
|
||||||||||||||||
|
Net interest income after provision for loan losses
|
11,628
|
9,159
|
33,359
|
27,161
|
||||||||||||
|
|
||||||||||||||||
|
Non-interest income:
|
||||||||||||||||
|
Card fees
|
11,805
|
12,547
|
36,753
|
38,043
|
||||||||||||
|
Loan fees
|
183
|
188
|
828
|
690
|
||||||||||||
|
Bank-owned life insurance
|
283
|
289
|
853
|
707
|
||||||||||||
|
Deposit fees
|
159
|
150
|
456
|
472
|
||||||||||||
|
Gain (loss) on sale of securities available for sale, net (Includes $0 and $97 reclassified from accumulated other comprehensive income (loss) for net gains on available for sale securities for the threeand nine months ended June 30, 2014, respectively)
|
(0
|
)
|
525
|
97
|
2,501
|
|||||||||||
|
Gain (loss) on foreclosed real estate
|
1
|
39
|
6
|
(274
|
)
|
|||||||||||
|
Other income
|
50
|
(179
|
)
|
138
|
(75
|
)
|
||||||||||
|
Total non-interest income
|
12,481
|
13,559
|
39,131
|
42,064
|
||||||||||||
|
|
||||||||||||||||
|
Non-interest expense:
|
||||||||||||||||
|
Compensation and benefits
|
9,318
|
8,524
|
28,288
|
25,917
|
||||||||||||
|
Card processing
|
3,850
|
3,480
|
11,668
|
12,143
|
||||||||||||
|
Occupancy and equipment
|
2,309
|
2,188
|
6,858
|
6,195
|
||||||||||||
|
Legal and consulting
|
540
|
1,183
|
2,706
|
2,957
|
||||||||||||
|
Data processing
|
320
|
299
|
992
|
910
|
||||||||||||
|
Marketing
|
267
|
276
|
700
|
747
|
||||||||||||
|
Impairment on assets held for sale
|
-
|
-
|
-
|
361
|
||||||||||||
|
Other expense
|
2,233
|
2,074
|
6,429
|
7,457
|
||||||||||||
|
Total non-interest expense
|
18,837
|
18,024
|
57,641
|
56,687
|
||||||||||||
|
|
||||||||||||||||
|
Income before income tax expense
|
5,272
|
4,694
|
14,849
|
12,538
|
||||||||||||
|
Income tax expense (Includes $0 and $35 income tax expense reclassified from accumulated other comprehensive income (loss) for the three and nine months ended June 30, 2014, respectively)
|
1,068
|
1,022
|
2,500
|
2,594
|
||||||||||||
|
|
||||||||||||||||
|
Net income
|
$
|
4,204
|
$
|
3,672
|
$
|
12,349
|
$
|
9,944
|
||||||||
|
|
||||||||||||||||
|
Earnings per common share:
|
||||||||||||||||
|
Basic
|
$
|
0.69
|
$
|
0.67
|
$
|
2.02
|
$
|
1.81
|
||||||||
|
Diluted
|
$
|
0.68
|
$
|
0.66
|
$
|
1.99
|
$
|
1.80
|
||||||||
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
|
June 30,
|
June 30,
|
||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Net income
|
$
|
4,204
|
$
|
3,672
|
$
|
12,349
|
$
|
9,944
|
||||||||
|
|
||||||||||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Change in net unrealized gain (loss) on securities
|
15,837
|
(29,219
|
)
|
23,581
|
(40,666
|
)
|
||||||||||
|
Losses (gains) realized in net income
|
-
|
(525
|
)
|
(97
|
)
|
(2,501
|
)
|
|||||||||
|
|
15,837
|
(29,744
|
)
|
23,484
|
(43,167
|
)
|
||||||||||
|
Deferred income tax effect
|
5,769
|
(11,624
|
)
|
8,616
|
(16,759
|
)
|
||||||||||
|
Total other comprehensive income (loss)
|
10,068
|
(18,120
|
)
|
14,868
|
(26,408
|
)
|
||||||||||
|
Total comprehensive income (loss)
|
$
|
14,272
|
$
|
(14,448
|
)
|
$
|
27,217
|
$
|
(16,464
|
)
|
||||||
|
|
|
|
|
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 ($0.39 per share)
|
-
|
-
|
(2,141
|
)
|
-
|
-
|
(2,141
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Issuance of common shares from the sales of equity securities
|
-
|
(318
|
)
|
-
|
-
|
-
|
(318
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Issuance of 54,033 common shares from treasury stock due to issuance of restricted stock
|
-
|
(72
|
)
|
-
|
-
|
1,046
|
974
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
|
Stock compensation
|
-
|
125
|
-
|
-
|
-
|
125
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net change in unrealized losses on securities, net of income taxes
|
-
|
-
|
-
|
(26,408
|
)
|
-
|
(26,408
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
-
|
-
|
9,944
|
-
|
-
|
9,944
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance, June 30, 2013
|
$
|
56
|
$
|
78,504
|
$
|
68,579
|
$
|
(17,895
|
)
|
$
|
(1,209
|
)
|
$
|
128,035
|
||||||||||
|
|
||||||||||||||||||||||||
|
Balance, September 30, 2013
|
$
|
61
|
$
|
92,963
|
$
|
71,268
|
$
|
(20,285
|
)
|
$
|
(1,023
|
)
|
$
|
142,984
|
||||||||||
|
|
||||||||||||||||||||||||
|
Cash dividends declared on common stock ($0.39 per share)
|
-
|
-
|
(2,386
|
)
|
-
|
-
|
(2,386
|
)
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Issuance of common shares from the sales of equity securities
|
1
|
(52
|
)
|
-
|
-
|
-
|
(51
|
)
|
||||||||||||||||
|
Issuance of 17,715 common shares from treasury stock due to exercise of stock options
|
-
|
1,026
|
-
|
-
|
296
|
1,322
|
||||||||||||||||||
|
Stock compensation
|
-
|
132
|
-
|
-
|
-
|
132
|
||||||||||||||||||
|
Net change in unrealized losses on securities, net of income taxes
|
-
|
-
|
-
|
14,868
|
-
|
14,868
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net income
|
-
|
-
|
12,349
|
-
|
-
|
12,349
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Balance, June 30, 2014
|
$
|
62
|
$
|
94,069
|
$
|
81,231
|
$
|
(5,417
|
)
|
$
|
(727
|
)
|
$
|
169,218
|
||||||||||
|
|
Nine Months Ended June 30,
|
|||||||
|
|
2014
|
2013
|
||||||
|
|
|
|
||||||
|
Cash flows from operating activities:
|
|
|
||||||
|
Net income
|
$
|
12,349
|
$
|
9,944
|
||||
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
||||||||
|
Depreciation, amortization and accretion, net
|
13,580
|
15,850
|
||||||
|
Provision (recovery) for loan losses
|
600
|
(300
|
)
|
|||||
|
Provision (recovery) for deferred taxes
|
(1,675
|
)
|
-
|
|||||
|
(Gain) loss on other assets
|
(39
|
)
|
67
|
|||||
|
(Gain) loss on sale of securities available for sale, net
|
(97
|
)
|
(2,501
|
)
|
||||
|
Net change in accrued interest receivable
|
(2,286
|
)
|
(2,078
|
)
|
||||
|
Impairment on assets held for sale
|
-
|
361
|
||||||
|
Net change in other assets
|
(490
|
)
|
(22,435
|
)
|
||||
|
Net change in accrued interest payable
|
8
|
97
|
||||||
|
Net change in accrued expenses and other liabilities
|
4,994
|
(26,797
|
)
|
|||||
|
Net cash provided by (used in) operating activities
|
26,944
|
(27,792
|
)
|
|||||
|
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of securities available for sale
|
(267,616
|
)
|
(468,103
|
)
|
||||
|
Proceeds from sales of securities available for sale
|
68,167
|
182,156
|
||||||
|
Proceeds from maturities and principal repayments of securities available for sale
|
60,031
|
155,390
|
||||||
|
Purchase of securities held to maturity
|
(10,684
|
)
|
(5,576
|
)
|
||||
|
Proceeds from maturities and principal repayments of securities held to maturity
|
14,858
|
-
|
||||||
|
Purchase of bank owned life insurance
|
(500
|
)
|
(18,000
|
)
|
||||
|
Loans purchased
|
(1,816
|
)
|
(10,446
|
)
|
||||
|
Net change in loans receivable
|
(90,296
|
)
|
(1,435
|
)
|
||||
|
Proceeds from sales of foreclosed real estate
|
-
|
431
|
||||||
|
Federal Home Loan Bank stock purchases
|
(311,171
|
)
|
(309,358
|
)
|
||||
|
Federal Home Loan Bank stock redemptions
|
304,320
|
306,160
|
||||||
|
Proceeds from the sale of premises and equipment
|
1,169
|
-
|
||||||
|
Purchase of premises and equipment
|
(1,733
|
)
|
(4,427
|
)
|
||||
|
Net cash provided by (used in) investing activities
|
(235,271
|
)
|
(173,208
|
)
|
||||
|
|
||||||||
|
Cash flows from financing activities:
|
||||||||
|
Net change in checking, savings, and money market deposits
|
45,294
|
19,845
|
||||||
|
Net change in time deposits
|
(14,518
|
)
|
16,238
|
|||||
|
Repayment of FHLB and other borrowings
|
-
|
(4,000
|
)
|
|||||
|
Proceeds from federal funds purchased
|
170,000
|
65,000
|
||||||
|
Net change in securities sold under agreements to repurchase
|
(668
|
)
|
(13,275
|
)
|
||||
|
Cash dividends paid
|
(2,386
|
)
|
(2,141
|
)
|
||||
|
Stock compensation
|
132
|
125
|
||||||
|
Proceeds from issuance of common stock
|
1,271
|
656
|
||||||
|
Net cash provided by (used in) financing activities
|
199,125
|
82,448
|
||||||
|
|
||||||||
|
Net change in cash and cash equivalents
|
(9,202
|
)
|
(118,552
|
)
|
||||
|
|
||||||||
|
Cash and cash equivalents at beginning of period
|
40,063
|
145,051
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
30,861
|
$
|
26,499
|
||||
|
|
||||||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest
|
$
|
1,824
|
$
|
2,763
|
||||
|
Income taxes
|
3,262
|
3,408
|
||||||
|
|
||||||||
|
Supplemental schedule of non-cash investing activities:
|
||||||||
|
Loans transferred to foreclosed real estate
|
$
|
-
|
$
|
48
|
||||
|
Assets transferred to held for sale
|
-
|
1,708
|
||||||
|
Securities transferred from available for sale to held to maturity
|
-
|
282,195
|
||||||
|
June 30, 2014
|
September 30, 2013
|
|||||||
|
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
One to four family residential mortgage loans
|
$
|
108,713
|
$
|
82,287
|
||||
|
Commercial and multi-family real estate loans
|
216,904
|
192,786
|
||||||
|
Agricultural real estate loans
|
56,945
|
29,552
|
||||||
|
Consumer loans
|
29,379
|
30,314
|
||||||
|
Commercial operating loans
|
26,683
|
16,264
|
||||||
|
Agricultural operating loans
|
38,958
|
33,750
|
||||||
|
Total Loans Receivable
|
477,582
|
384,953
|
||||||
|
|
||||||||
|
Less:
|
||||||||
|
Allowance for loan losses
|
(4,895
|
)
|
(3,930
|
)
|
||||
|
Net deferred loan origination fees
|
(747
|
)
|
(595
|
)
|
||||
|
Total Loans Receivable, Net
|
$
|
471,940
|
$
|
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 June 30, 2014
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
287
|
$
|
1,666
|
$
|
235
|
$
|
71
|
$
|
66
|
$
|
478
|
$
|
1,769
|
$
|
4,572
|
||||||||||||||||
|
Provision (recovery) for loan losses
|
(74
|
)
|
23
|
112
|
6
|
14
|
277
|
(58
|
)
|
300
|
||||||||||||||||||||||
|
Loan charge offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Recoveries
|
2
|
19
|
-
|
-
|
-
|
2
|
-
|
23
|
||||||||||||||||||||||||
|
Ending balance
|
$
|
215
|
$
|
1,708
|
$
|
347
|
$
|
77
|
$
|
80
|
$
|
757
|
$
|
1,711
|
$
|
4,895
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Nine Months Ended June 30, 2014
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
333
|
$
|
1,937
|
$
|
112
|
$
|
74
|
$
|
49
|
$
|
267
|
$
|
1,158
|
$
|
3,930
|
||||||||||||||||
|
Provision (recovery) for loan losses
|
(120
|
)
|
(576
|
)
|
235
|
3
|
31
|
474
|
553
|
600
|
||||||||||||||||||||||
|
Loan charge offs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Recoveries
|
2
|
347
|
-
|
-
|
-
|
16
|
-
|
365
|
||||||||||||||||||||||||
|
Ending balance
|
$
|
215
|
$
|
1,708
|
$
|
347
|
$
|
77
|
$
|
80
|
$
|
757
|
$
|
1,711
|
$
|
4,895
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending balance: individually evaluated for impairment
|
-
|
358
|
-
|
-
|
-
|
-
|
-
|
358
|
||||||||||||||||||||||||
|
Ending balance: collectively evaluated for impairment
|
215
|
1,350
|
347
|
77
|
80
|
757
|
1,711
|
4,537
|
||||||||||||||||||||||||
|
Total
|
$
|
215
|
$
|
1,708
|
$
|
347
|
$
|
77
|
$
|
80
|
$
|
757
|
$
|
1,711
|
$
|
4,895
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Ending balance: individually evaluated for impairment
|
389
|
5,678
|
-
|
-
|
28
|
-
|
-
|
6,095
|
||||||||||||||||||||||||
|
Ending balance: collectively evaluated for impairment
|
108,324
|
211,226
|
56,945
|
29,379
|
26,655
|
38,958
|
-
|
471,487
|
||||||||||||||||||||||||
|
Total
|
$
|
108,713
|
$
|
216,904
|
$
|
56,945
|
$
|
29,379
|
$
|
26,683
|
$
|
38,958
|
$
|
-
|
$
|
477,582
|
||||||||||||||||
|
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Unallocated
|
Total
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Three Months Ended June 30, 2013
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
265
|
$
|
2,329
|
$
|
1
|
$
|
4
|
$
|
25
|
$
|
17
|
$
|
1,065
|
$
|
3,706
|
||||||||||||||||
|
Provision (recovery) for loan losses
|
92
|
(563
|
)
|
34
|
-
|
(47
|
)
|
154
|
330
|
-
|
||||||||||||||||||||||
|
Loan charge offs
|
(25
|
)
|
(128
|
)
|
-
|
-
|
-
|
-
|
-
|
(153
|
)
|
|||||||||||||||||||||
|
Recoveries
|
-
|
94
|
-
|
-
|
23
|
-
|
-
|
117
|
||||||||||||||||||||||||
|
Ending balance
|
$
|
332
|
$
|
1,732
|
$
|
35
|
$
|
4
|
$
|
1
|
$
|
171
|
$
|
1,395
|
$
|
3,670
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Nine Months Ended June 30, 2013
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
193
|
$
|
3,113
|
$
|
1
|
$
|
3
|
$
|
49
|
$
|
-
|
$
|
612
|
$
|
3,971
|
||||||||||||||||
|
Provision (recovery) for loan losses
|
164
|
(1,341
|
)
|
34
|
-
|
(111
|
)
|
171
|
783
|
(300
|
)
|
|||||||||||||||||||||
|
Loan charge offs
|
(25
|
)
|
(136
|
)
|
-
|
-
|
-
|
-
|
-
|
(161
|
)
|
|||||||||||||||||||||
|
Recoveries
|
-
|
96
|
-
|
1
|
63
|
-
|
-
|
160
|
||||||||||||||||||||||||
|
Ending balance
|
$
|
332
|
$
|
1,732
|
$
|
35
|
$
|
4
|
$
|
1
|
$
|
171
|
$
|
1,395
|
$
|
3,670
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending balance: individually evaluated for impairment
|
25
|
409
|
-
|
-
|
-
|
-
|
-
|
434
|
||||||||||||||||||||||||
|
Ending balance: collectively evaluated for impairment
|
307
|
1,323
|
35
|
4
|
1
|
171
|
1,395
|
3,236
|
||||||||||||||||||||||||
|
Total
|
$
|
332
|
$
|
1,732
|
$
|
35
|
$
|
4
|
$
|
1
|
$
|
171
|
$
|
1,395
|
$
|
3,670
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Ending balance: individually evaluated for impairment
|
618
|
8,383
|
-
|
-
|
53
|
-
|
-
|
9,054
|
||||||||||||||||||||||||
|
Ending balance: collectively evaluated for impairment
|
75,544
|
153,587
|
28,567
|
30,763
|
15,766
|
29,941
|
-
|
334,168
|
||||||||||||||||||||||||
|
Total
|
$
|
76,162
|
$
|
161,970
|
$
|
28,567
|
$
|
30,763
|
$
|
15,819
|
$
|
29,941
|
$
|
-
|
$
|
343,222
|
||||||||||||||||
|
|
1-4 Family Residential
|
Commercial and Multi-Family Real Estate
|
Agricultural Real Estate
|
Consumer
|
Commercial Operating
|
Agricultural Operating
|
Total
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Pass
|
$
|
108,074
|
$
|
211,846
|
$
|
52,832
|
$
|
29,379
|
$
|
26,683
|
$
|
28,845
|
$
|
457,659
|
||||||||||||||
|
Watch
|
312
|
855
|
274
|
-
|
-
|
307
|
1,748
|
|||||||||||||||||||||
|
Special Mention
|
82
|
98
|
2,085
|
-
|
-
|
451
|
2,716
|
|||||||||||||||||||||
|
Substandard
|
245
|
4,105
|
1,754
|
-
|
-
|
9,355
|
15,459
|
|||||||||||||||||||||
|
Doubtful
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
|
|
$
|
108,713
|
$
|
216,904
|
$
|
56,945
|
$
|
29,379
|
$
|
26,683
|
$
|
38,958
|
$
|
477,582
|
||||||||||||||
|
|
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. |
|
June 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
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Residential 1-4 Family
|
$
|
86
|
$
|
4
|
$
|
-
|
$
|
90
|
$
|
108,341
|
$
|
282
|
$
|
108,713
|
||||||||||||||
|
Commercial Real Estate and Multi-Family
|
-
|
-
|
-
|
-
|
216,591
|
313
|
216,904
|
|||||||||||||||||||||
|
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
56,945
|
-
|
56,945
|
|||||||||||||||||||||
|
Consumer
|
208
|
-
|
34
|
242
|
29,137
|
-
|
29,379
|
|||||||||||||||||||||
|
Commercial Operating
|
-
|
-
|
-
|
-
|
26,683
|
-
|
26,683
|
|||||||||||||||||||||
|
Agricultural Operating
|
363
|
-
|
-
|
363
|
38,595
|
-
|
38,958
|
|||||||||||||||||||||
|
Total
|
$
|
657
|
$
|
4
|
$
|
34
|
$
|
695
|
$
|
476,292
|
$
|
595
|
$
|
477,582
|
||||||||||||||
|
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
|
|||||||||
|
June 30, 2014
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
Loans without a specific valuation allowance
|
|
|
|
|||||||||
|
Residential 1-4 Family
|
$
|
389
|
$
|
389
|
$
|
-
|
||||||
|
Commercial Real Estate and Multi-Family
|
4,391
|
4,391
|
-
|
|||||||||
|
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
|
Consumer
|
-
|
-
|
-
|
|||||||||
|
Commercial Operating
|
28
|
28
|
-
|
|||||||||
|
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
|
Total
|
$
|
4,808
|
$
|
4,808
|
$
|
-
|
||||||
|
Loans with a specific valuation allowance
|
||||||||||||
|
Residential 1-4 Family
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
|
Commercial Real Estate and Multi-Family
|
1,287
|
1,287
|
358
|
|||||||||
|
Agricultural Real Estate
|
-
|
-
|
-
|
|||||||||
|
Consumer
|
-
|
-
|
-
|
|||||||||
|
Commercial Operating
|
-
|
-
|
-
|
|||||||||
|
Agricultural Operating
|
-
|
-
|
-
|
|||||||||
|
Total
|
$
|
1,287
|
$
|
1,287
|
$
|
358
|
||||||
|
|
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 June 30,
|
Nine Months Ended June 30,
|
||||||||||||||
|
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
|
|
Average Recorded Investment
|
Average Recorded Investment
|
Average Recorded Investment
|
Average Recorded Investment
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Residential 1-4 Family
|
$
|
579
|
$
|
661
|
$
|
636
|
$
|
586
|
||||||||
|
Commercial Real Estate and Multi-Family
|
5,694
|
9,049
|
6,811
|
8,707
|
||||||||||||
|
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
||||||||||||
|
Consumer
|
-
|
-
|
-
|
1
|
||||||||||||
|
Commercial Operating
|
29
|
57
|
37
|
51
|
||||||||||||
|
Agricultural Operating
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total
|
$
|
6,302
|
$
|
9,767
|
$
|
7,484
|
$
|
9,345
|
||||||||
| NOTE 3. | ALLOWANCE FOR LOAN LOSSES |
| NOTE 4. | EARNINGS PER COMMON SHARE (“EPS”) |
|
Three Months Ended June 30,
|
2014
|
2013
|
||||||
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
||||||
|
|
|
|
||||||
|
Earnings
|
|
|
||||||
|
Net Income
|
$
|
4,204
|
$
|
3,672
|
||||
|
|
||||||||
|
Basic EPS
|
||||||||
|
Weighted average common shares outstanding
|
6,132,169
|
5,499,506
|
||||||
|
Less weighted average nonvested shares
|
(4,000
|
)
|
-
|
|||||
|
Weighted average common shares outstanding
|
6,128,169
|
5,499,506
|
||||||
|
|
||||||||
|
Earnings Per Common Share
|
||||||||
|
Basic
|
$
|
0.69
|
$
|
0.67
|
||||
|
|
||||||||
|
Diluted EPS
|
||||||||
|
Weighted average common shares outstanding for basic earnings per common share
|
6,128,169
|
5,499,506
|
||||||
|
Add dilutive effect of assumed exercises of stock options, net of tax benefits
|
77,201
|
54,118
|
||||||
|
Weighted average common and dilutive potential common shares outstanding
|
6,205,370
|
5,553,624
|
||||||
|
|
||||||||
|
Earnings Per Common Share
|
||||||||
|
Diluted
|
$
|
0.68
|
$
|
0.66
|
||||
|
Nine Months Ended June 30,
|
2014
|
2013
|
||||||
|
(Dollars in Thousands, Except Share and Per Share Data)
|
|
|
||||||
|
|
|
|
||||||
|
Earnings
|
|
|
||||||
|
Net Income
|
$
|
12,349
|
$
|
9,944
|
||||
|
|
||||||||
|
Basic EPS
|
||||||||
|
Weighted average common shares outstanding
|
6,109,955
|
5,484,060
|
||||||
|
Less weighted average unallocated ESOP and nonvested shares
|
(4,401
|
)
|
-
|
|||||
|
Weighted average common shares outstanding
|
6,105,554
|
5,484,060
|
||||||
|
|
||||||||
|
Earnings Per Common Share
|
||||||||
|
Basic
|
$
|
2.02
|
$
|
1.81
|
||||
|
|
||||||||
|
Diluted EPS
|
||||||||
|
Weighted average common shares outstanding for basic earnings per common share
|
6,105,554
|
5,484,060
|
||||||
|
Add dilutive effect of assumed exercises of stock options, net of tax benefits
|
91,409
|
41,560
|
||||||
|
Weighted average common and dilutive potential common shares outstanding
|
6,196,963
|
5,525,620
|
||||||
|
|
||||||||
|
Earnings Per Common Share
|
||||||||
|
Diluted
|
$
|
1.99
|
$
|
1.80
|
||||
|
NOTE 5.
|
SECURITIES
|
|
Available For Sale
|
|
GROSS
|
GROSS
|
|
||||||||||||
|
|
AMORTIZED
|
UNREALIZED
|
UNREALIZED
|
FAIR
|
||||||||||||
|
At June 30, 2014
|
COST
|
GAINS
|
(LOSSES)
|
VALUE
|
||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||
|
Debt securities
|
|
|
|
|
||||||||||||
|
Trust preferred and corporate securities
|
$
|
55,906
|
$
|
178
|
$
|
(2,846
|
)
|
$
|
53,238
|
|||||||
|
Small business administration securities
|
52,553
|
614
|
(57
|
)
|
53,110
|
|||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
330,629
|
1,540
|
(6,321
|
)
|
325,848
|
|||||||||||
|
Mortgage-backed securities
|
608,263
|
5,996
|
(10,847
|
)
|
603,412
|
|||||||||||
|
Total debt securities
|
1,047,351
|
8,328
|
(20,071
|
)
|
1,035,608
|
|||||||||||
|
Common equities and mutual funds
|
542
|
286
|
(7
|
)
|
821
|
|||||||||||
|
Total available for sale securities
|
$
|
1,047,893
|
$
|
8,614
|
$
|
(20,078
|
)
|
$
|
1,036,429
|
|||||||
|
|
|
GROSS
|
GROSS
|
|
||||||||||||
|
|
AMORTIZED
|
UNREALIZED
|
UNREALIZED
|
FAIR
|
||||||||||||
|
At September 30, 2013
|
COST
|
GAINS
|
(LOSSES)
|
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 available for sale securities
|
$
|
916,408
|
$
|
4,586
|
$
|
(39,801
|
)
|
$
|
881,193
|
|||||||
|
Held to Maturity
|
|
GROSS
|
GROSS
|
|
||||||||||||
|
|
AMORTIZED
|
UNREALIZED
|
UNREALIZED
|
FAIR
|
||||||||||||
|
At June 30, 2014
|
COST
|
GAINS
|
(LOSSES)
|
VALUE
|
||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||
|
Debt securities
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
19,321
|
43
|
(504
|
)
|
18,860
|
|||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
189,826
|
577
|
(4,212
|
)
|
186,191
|
|||||||||||
|
Mortgage-backed securities
|
72,102
|
-
|
(1,848
|
)
|
70,254
|
|||||||||||
|
Total held to maturity securities
|
$
|
281,249
|
$
|
620
|
$
|
(6,564
|
)
|
$
|
275,305
|
|||||||
|
|
|
GROSS
|
GROSS
|
|
||||||||||||
|
|
AMORTIZED
|
UNREALIZED
|
UNREALIZED
|
FAIR
|
||||||||||||
|
At September 30, 2013
|
COST
|
GAINS
|
(LOSSES)
|
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 held to maturity securities
|
$
|
288,026
|
$
|
13
|
$
|
(17,521
|
)
|
$
|
270,518
|
|||||||
|
At June 30, 2014
|
|
|
|
|
|
|||||||||||||||
|
|
Amortized
|
|
Unrealized
|
S&P
|
Moody's
|
|||||||||||||||
|
Issuer
(1)
|
Cost
|
Fair Value
|
Gain (Loss)
|
Credit Rating
|
Credit Rating
|
|||||||||||||||
|
|
(Dollars in Thousands)
|
|
||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||
|
Key Corp. Capital I
|
$
|
4,985
|
$
|
4,250
|
$
|
(735
|
)
|
BBB-
|
Baa3
|
|||||||||||
|
Huntington Capital Trust II SE
|
4,977
|
4,175
|
(802
|
)
|
BB+
|
Baa3
|
||||||||||||||
|
PNC Capital Trust
|
4,961
|
4,300
|
(661
|
)
|
BBB
|
Baa2
|
||||||||||||||
|
Wells Fargo (Corestates Capital) Trust
|
4,432
|
4,300
|
(132
|
)
|
A-
|
A3
|
||||||||||||||
|
Total
|
$
|
19,355
|
$
|
17,025
|
$
|
(2,330
|
)
|
|||||||||||||
|
At September 30, 2013
|
|
|
|
|
|
|||||||||||||||
|
|
Amortized
|
|
Unrealized
|
S&P |
Moody's
|
|||||||||||||||
|
Issuer
(1)
|
Cost
|
Fair Value
|
Gain (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
|
4,075
|
(901
|
)
|
BB+
|
Baa3
|
||||||||||||||
|
PNC Capital Trust
|
4,959
|
4,175
|
(784
|
)
|
BBB
|
Baa2
|
||||||||||||||
|
Wells Fargo (Corestates Capital) Trust
|
4,399
|
4,050
|
(349
|
)
|
A- |
A3
|
||||||||||||||
|
Total
|
$
|
19,318
|
$
|
16,400
|
$
|
(2,918
|
)
|
|||||||||||||
|
Available For Sale
|
LESS THAN 12 MONTHS
|
OVER 12 MONTHS
|
TOTAL
|
|||||||||||||||||||||
|
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
|
At June 30, 2014
|
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
||||||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Trust preferred and corporate securities
|
$
|
-
|
$
|
-
|
$
|
38,081
|
$
|
(2,846
|
)
|
$
|
38,081
|
$
|
(2,846
|
)
|
||||||||||
|
Small Business Administration securities
|
8,539
|
(57
|
)
|
-
|
-
|
8,539
|
(57
|
)
|
||||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
5,826
|
(26
|
)
|
228,375
|
(6,295
|
)
|
234,201
|
(6,321
|
)
|
|||||||||||||||
|
Mortgage-backed securities
|
78,245
|
(556
|
)
|
270,405
|
(10,291
|
)
|
348,650
|
(10,847
|
)
|
|||||||||||||||
|
Total debt securities
|
92,610
|
(639
|
)
|
536,861
|
(19,432
|
)
|
629,471
|
(20,071
|
)
|
|||||||||||||||
|
Common equities and mutual funds
|
124
|
(7
|
)
|
-
|
-
|
124
|
(7
|
)
|
||||||||||||||||
|
Total available for sale securities
|
$
|
92,734
|
$
|
(646
|
)
|
$
|
536,861
|
$
|
(19,432
|
)
|
$
|
629,595
|
$
|
(20,078
|
)
|
|||||||||
|
|
LESS THAN 12 MONTHS
|
OVER 12 MONTHS
|
TOTAL
|
|||||||||||||||||||||
|
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
|
At September 30, 2013
|
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
||||||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Trust preferred and corporate securities
|
$
|
29,312
|
$
|
(1,433
|
)
|
$
|
13,477
|
$
|
(2,816
|
)
|
$
|
42,789
|
$
|
(4,249
|
)
|
|||||||||
|
Obligations of states and political subdivisions
|
1,727
|
(153
|
)
|
-
|
-
|
1,727
|
(153
|
)
|
||||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
238,729
|
(16,460
|
)
|
-
|
-
|
238,729
|
(16,460
|
)
|
||||||||||||||||
|
Mortgage-backed securities
|
357,850
|
(18,939
|
)
|
-
|
-
|
357,850
|
(18,939
|
)
|
||||||||||||||||
|
Total available for sale securities
|
$
|
627,618
|
$
|
(36,985
|
)
|
$
|
13,477
|
$
|
(2,816
|
)
|
$
|
641,095
|
$
|
(39,801
|
)
|
|||||||||
|
Held To Maturity
|
LESS THAN 12 MONTHS
|
OVER 12 MONTHS
|
TOTAL
|
|||||||||||||||||||||
|
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
|
At June 30, 2014
|
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
||||||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Obligations of states and political subdivisions
|
6,534
|
(134
|
)
|
9,096
|
(370
|
)
|
15,630
|
(504
|
)
|
|||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
8,393
|
(133
|
)
|
162,244
|
(4,079
|
)
|
170,637
|
(4,212
|
)
|
|||||||||||||||
|
Mortgage-backed securities
|
-
|
-
|
70,254
|
(1,848
|
)
|
70,254
|
(1,848
|
)
|
||||||||||||||||
|
Total held to maturity securities
|
$
|
14,927
|
$
|
(267
|
)
|
$
|
241,594
|
$
|
(6,297
|
)
|
$
|
256,521
|
$
|
(6,564
|
)
|
|||||||||
|
|
LESS THAN 12 MONTHS
|
OVER 12 MONTHS
|
TOTAL
|
|||||||||||||||||||||
|
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
|
At September 30, 2013
|
Value
|
(Losses)
|
Value
|
(Losses)
|
Value
|
(Losses)
|
||||||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
||||||||||||||||||
|
Agency and instrumentality securities
|
$
|
9,613
|
$
|
(390
|
)
|
-
|
-
|
9,613
|
(390
|
)
|
||||||||||||||
|
Obligations of states and political subdivisions
|
17,253
|
(1,220
|
)
|
-
|
-
|
17,253
|
(1,220
|
)
|
||||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
169,462
|
(12,085
|
)
|
-
|
-
|
169,462
|
(12,085
|
)
|
||||||||||||||||
|
Mortgage-backed securities
|
73,101
|
(3,826
|
)
|
-
|
-
|
73,101
|
(3,826
|
)
|
||||||||||||||||
|
Total held to maturity securities
|
$
|
269,429
|
$
|
(17,521
|
)
|
$
|
-
|
$
|
-
|
$
|
269,429
|
$
|
(17,521
|
)
|
||||||||||
|
Available For Sale
|
AMORTIZED
|
FAIR
|
||||||
|
|
COST
|
VALUE
|
||||||
|
June 30, 2014
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
Due in one year or less
|
$
|
-
|
$
|
-
|
||||
|
Due after one year through five years
|
11,184
|
11,375
|
||||||
|
Due after five years through ten years
|
260,022
|
258,608
|
||||||
|
Due after ten years
|
167,882
|
162,213
|
||||||
|
|
439,088
|
432,196
|
||||||
|
Mortgage-backed securities
|
608,263
|
603,412
|
||||||
|
Common equities and mutual funds
|
542
|
821
|
||||||
|
Total available for sale securities
|
$
|
1,047,893
|
$
|
1,036,429
|
||||
|
|
AMORTIZED
|
FAIR
|
||||||
|
|
COST
|
VALUE
|
||||||
|
September 30, 2013
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
Due in one year or less
|
$
|
-
|
$
|
-
|
||||
|
Due after one year through five years
|
9,929
|
10,061
|
||||||
|
Due after five years through ten years
|
162,203
|
155,014
|
||||||
|
Due after ten years
|
147,933
|
134,746
|
||||||
|
|
320,065
|
299,821
|
||||||
|
Mortgage-backed securities
|
596,343
|
581,372
|
||||||
|
Total available for sale securities
|
$
|
916,408
|
$
|
881,193
|
||||
|
Held To Maturity
|
AMORTIZED
|
FAIR
|
||||||
|
|
COST
|
VALUE
|
||||||
|
June 30, 2014
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
Due in one year or less
|
$
|
349
|
$
|
350
|
||||
|
Due after one year through five years
|
4,008
|
3,989
|
||||||
|
Due after five years through ten years
|
81,125
|
79,237
|
||||||
|
Due after ten years
|
123,665
|
121,475
|
||||||
|
|
209,147
|
205,051
|
||||||
|
Mortgage-backed securities
|
72,102
|
70,254
|
||||||
|
Total held to maturity securities
|
$
|
281,249
|
$
|
275,305
|
||||
|
|
AMORTIZED
|
FAIR
|
||||||
|
|
COST
|
VALUE
|
||||||
|
September 30, 2013
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
Due in one year or less
|
$
|
649
|
$
|
649
|
||||
|
Due after one year through five years
|
2,234
|
2,203
|
||||||
|
Due after five years through ten years
|
50,547
|
47,519
|
||||||
|
Due after ten years
|
157,669
|
147,046
|
||||||
|
|
211,099
|
197,417
|
||||||
|
Mortgage-backed securities
|
76,927
|
73,101
|
||||||
|
Total held to maturity securities
|
$
|
288,026
|
$
|
270,518
|
||||
|
|
|
|
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, 2013
|
318,648
|
$
|
24.44
|
4.18
|
$
|
4,376
|
||||||||||
|
Granted
|
-
|
-
|
-
|
|||||||||||||
|
Exercised
|
(81,882
|
)
|
22.31
|
1,360
|
||||||||||||
|
Forfeited or expired
|
-
|
-
|
-
|
|||||||||||||
|
Options outstanding, June 30, 2014
|
236,766
|
$
|
25.18
|
4.02
|
$
|
3,508
|
||||||||||
|
|
||||||||||||||||
|
Options exercisable, June 30, 2014
|
236,766
|
$
|
25.18
|
4.02
|
$
|
3,508
|
||||||||||
|
|
Weighted
|
|||||||
|
|
|
Average
|
||||||
|
|
Number of
|
Fair Value
|
||||||
|
|
Shares
|
at Grant
|
||||||
|
(Dollars in Thousands, Except Share and Per Share Data)
|
||||||||
|
|
|
|
||||||
|
Nonvested shares outstanding, September 30, 2013
|
4,000
|
$
|
25.67
|
|||||
|
Granted
|
4,150
|
37.85
|
||||||
|
Vested
|
(4,150
|
)
|
35.02
|
|||||
|
Forfeited or expired
|
-
|
-
|
||||||
|
Nonvested shares outstanding, June 30, 2014
|
4,000
|
$
|
28.61
|
|||||
|
|
Retail
|
Meta Payment
|
|
|
||||||||||||
|
|
Banking
|
Systems
®
|
All Others
|
Total
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Three Months Ended June 30, 2014
|
|
|
|
|
||||||||||||
|
Interest income
|
$
|
8,223
|
$
|
4,343
|
$
|
-
|
$
|
12,566
|
||||||||
|
Interest expense
|
499
|
27
|
112
|
638
|
||||||||||||
|
Net interest income (expense)
|
7,724
|
4,316
|
(112
|
)
|
11,928
|
|||||||||||
|
Provision (recovery) for loan losses
|
300
|
-
|
-
|
300
|
||||||||||||
|
Non-interest income
|
732
|
11,749
|
-
|
12,481
|
||||||||||||
|
Non-interest expense
|
4,852
|
13,904
|
81
|
18,837
|
||||||||||||
|
Income (loss) before income tax expense (benefit)
|
3,304
|
2,161
|
(193
|
)
|
5,272
|
|||||||||||
|
Income tax expense (benefit)
|
653
|
495
|
(80
|
)
|
1,068
|
|||||||||||
|
Net income (loss)
|
$
|
2,651
|
$
|
1,666
|
$
|
(113
|
)
|
$
|
4,204
|
|||||||
|
|
||||||||||||||||
|
Inter-segment revenue (expense)
|
$
|
2,976
|
(2,976
|
)
|
$
|
-
|
$
|
-
|
||||||||
|
Total assets
|
678,116
|
1,241,967
|
3,250
|
1,923,333
|
||||||||||||
|
Total deposits
|
254,215
|
1,098,262
|
(6,418
|
)
|
1,346,059
|
|||||||||||
|
|
Retail
|
Meta Payment
|
|
|
||||||||||||
|
|
Banking
|
Systems
®
|
All Others
|
Total
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended June 30, 2014
|
|
|
|
|
||||||||||||
|
Interest income
|
$
|
23,481
|
$
|
12,309
|
$
|
-
|
$
|
35,790
|
||||||||
|
Interest expense
|
1,410
|
84
|
337
|
1,831
|
||||||||||||
|
Net interest income (expense)
|
22,071
|
12,225
|
(337
|
)
|
33,959
|
|||||||||||
|
Provision (recovery) for loan losses
|
600
|
-
|
-
|
600
|
||||||||||||
|
Non-interest income
|
2,540
|
36,591
|
-
|
39,131
|
||||||||||||
|
Non-interest expense
|
15,306
|
41,619
|
716
|
57,641
|
||||||||||||
|
Income (loss) before income tax expense (benefit)
|
8,705
|
7,197
|
(1,053
|
)
|
14,849
|
|||||||||||
|
Income tax expense (benefit)
|
1,489
|
1,400
|
(389
|
)
|
2,500
|
|||||||||||
|
Net income (loss)
|
$
|
7,216
|
$
|
5,797
|
$
|
(664
|
)
|
$
|
12,349
|
|||||||
|
|
||||||||||||||||
|
Inter-segment revenue (expense)
|
$
|
9,602
|
$
|
(9,602
|
)
|
$
|
-
|
$
|
-
|
|||||||
|
Total assets
|
678,116
|
1,241,967
|
3,250
|
1,923,333
|
||||||||||||
|
Total deposits
|
254,215
|
1,098,262
|
(6,418
|
)
|
1,346,059
|
|||||||||||
|
|
Retail Banking
|
Meta Payment Systems
®
|
All Others
|
Total
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Three Months Ended June 30, 2013
|
|
|
|
|
||||||||||||
|
Interest income
|
$
|
6,112
|
$
|
3,713
|
$
|
-
|
$
|
9,825
|
||||||||
|
Interest expense
|
521
|
30
|
115
|
666
|
||||||||||||
|
Net interest income (expense)
|
5,591
|
3,683
|
(115
|
)
|
9,159
|
|||||||||||
|
Provision (recovery) for loan losses
|
-
|
-
|
-
|
-
|
||||||||||||
|
Non-interest income
|
1,262
|
12,297
|
-
|
13,559
|
||||||||||||
|
Non-interest expense
|
4,415
|
13,359
|
250
|
18,024
|
||||||||||||
|
Income (loss) before tax
|
2,438
|
2,621
|
(365
|
)
|
4,694
|
|||||||||||
|
Income tax expense (benefit)
|
519
|
636
|
(133
|
)
|
1,022
|
|||||||||||
|
Net income (loss)
|
$
|
1,919
|
$
|
1,985
|
$
|
(232
|
)
|
$
|
3,672
|
|||||||
|
|
||||||||||||||||
|
Inter-segment revenue (expense)
|
$
|
2,981
|
$
|
(2,981
|
)
|
$
|
-
|
$
|
-
|
|||||||
|
Total assets
|
340,517
|
1,316,786
|
2,635
|
1,659,938
|
||||||||||||
|
Total deposits
|
236,724
|
1,179,856
|
(703
|
)
|
1,415,877
|
|||||||||||
|
|
Retail Banking
|
Meta Payment Systems
®
|
All Others
|
Total
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended June 30, 2013
|
|
|
|
|
||||||||||||
|
Interest income
|
$
|
18,130
|
$
|
11,043
|
$
|
-
|
$
|
29,173
|
||||||||
|
Interest expense
|
1,860
|
98
|
354
|
2,312
|
||||||||||||
|
Net interest income (expense)
|
16,270
|
10,945
|
(354
|
)
|
26,861
|
|||||||||||
|
Provision (recovery) for loan losses
|
(300
|
)
|
-
|
-
|
(300
|
)
|
||||||||||
|
Non-interest income
|
4,362
|
37,702
|
-
|
42,064
|
||||||||||||
|
Non-interest expense
|
14,782
|
41,118
|
787
|
56,687
|
||||||||||||
|
Income (loss) before tax
|
6,150
|
7,529
|
(1,141
|
)
|
12,538
|
|||||||||||
|
Income tax expense (benefit)
|
1,367
|
1,649
|
(422
|
)
|
2,594
|
|||||||||||
|
Net income (loss)
|
$
|
4,783
|
$
|
5,880
|
$
|
(719
|
)
|
$
|
9,944
|
|||||||
|
|
||||||||||||||||
|
Inter-segment revenue (expense)
|
$
|
8,899
|
$
|
(8,899
|
)
|
$
|
-
|
$
|
-
|
|||||||
|
Total assets
|
340,517
|
1,316,786
|
2,635
|
1,659,938
|
||||||||||||
|
Total deposits
|
236,724
|
1,179,856
|
(703
|
)
|
1,415,877
|
|||||||||||
|
Nine Months Ended June 30,
|
2014
|
2013
|
||||||
|
|
|
|
||||||
|
Interest income
|
$
|
12,309
|
$
|
11,043
|
||||
|
Interest expense
|
84
|
98
|
||||||
|
Net interest income
|
12,225
|
10,945
|
||||||
|
|
||||||||
|
Provision (recovery) for loan losses
|
-
|
-
|
||||||
|
Non-interest income
|
36,591
|
37,702
|
||||||
|
Card processing expense
|
11,643
|
12,115
|
||||||
|
Gross Profit
|
37,173
|
36,532
|
||||||
|
|
||||||||
|
Other non-interest expense
|
29,976
|
29,003
|
||||||
|
|
||||||||
|
Income (loss) before income tax expense (benefit)
|
7,197
|
7,529
|
||||||
|
Income tax expense
|
1,400
|
1,649
|
||||||
|
Net Income
|
$
|
5,797
|
$
|
5,880
|
||||
|
Three Months Ended June 30,
|
2014
|
2013
|
||||||
|
|
|
|
||||||
|
Interest income
|
$
|
4,343
|
$
|
3,713
|
||||
|
Interest expense
|
27
|
30
|
||||||
|
Net interest income
|
4,316
|
3,683
|
||||||
|
|
||||||||
|
Provision (recovery) for loan losses
|
-
|
-
|
||||||
|
Non-interest income
|
11,749
|
12,297
|
||||||
|
Card processing expense
|
3,843
|
3,472
|
||||||
|
Gross Profit
|
12,222
|
12,508
|
||||||
|
|
||||||||
|
Other non-interest expense
|
10,061
|
9,887
|
||||||
|
|
||||||||
|
Income (loss) before income tax expense (benefit)
|
2,161
|
2,621
|
||||||
|
Income tax expense (benefit)
|
495
|
636
|
||||||
|
Net Income (Loss)
|
$
|
1,666
|
$
|
1,985
|
||||
| NOTE 10. | FAIR VALUE MEASUREMENTS |
|
|
Fair Value at June 30, 2014
|
|||||||||||||||||||||||||||||||
|
|
Available For Sale
|
Held to Maturity
|
||||||||||||||||||||||||||||||
|
(Dollars in Thousands)
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Trust preferred and corporate securities
|
$
|
53,238
|
$
|
-
|
$
|
53,238
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
|
Small business administration securities
|
53,110
|
-
|
53,110
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Obligations of states and political subdivisions
|
-
|
-
|
-
|
-
|
18,860
|
-
|
18,860
|
-
|
||||||||||||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
325,848
|
-
|
325,848
|
-
|
186,191
|
-
|
186,191
|
-
|
||||||||||||||||||||||||
|
Mortgage-backed securities
|
603,412
|
-
|
603,412
|
-
|
70,254
|
-
|
70,254
|
-
|
||||||||||||||||||||||||
|
Total debt securities
|
1,035,608
|
-
|
1,035,608
|
-
|
275,305
|
-
|
275,305
|
-
|
||||||||||||||||||||||||
|
Common equities and mutual funds
|
821
|
821
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Total securities
|
$
|
1,036,429
|
$
|
821
|
$
|
1,035,608
|
$
|
-
|
$
|
275,305
|
$
|
-
|
$
|
275,305
|
$
|
-
|
||||||||||||||||
|
|
Fair Value at September 30, 2013
|
|||||||||||||||||||||||||||||||
|
|
Available For Sale
|
Held to Maturity
|
||||||||||||||||||||||||||||||
|
(Dollars in Thousands)
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||||||||||
|
Debt securities
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Trust preferred and corporate securities
|
$
|
48,784
|
$
|
-
|
$
|
48,784
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||
|
Agency and instrumentality securities
|
-
|
-
|
-
|
-
|
9,613
|
-
|
9,613
|
-
|
||||||||||||||||||||||||
|
Small business administration securities
|
10,581
|
-
|
10,581
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Obligations of states and political subdivisions
|
1,727
|
-
|
1,727
|
-
|
18,342
|
-
|
18,342
|
-
|
||||||||||||||||||||||||
|
Non-bank qualified obligations of states and political subdivisions
|
238,729
|
-
|
238,729
|
-
|
169,462
|
-
|
169,462
|
-
|
||||||||||||||||||||||||
|
Mortgage-backed securities
|
581,372
|
-
|
581,372
|
-
|
73,101
|
-
|
73,101
|
-
|
||||||||||||||||||||||||
|
Total securities
|
$
|
881,193
|
$
|
-
|
$
|
881,193
|
$
|
-
|
$
|
270,518
|
$
|
-
|
$
|
270,518
|
$
|
-
|
||||||||||||||||
|
|
Fair Value at June 30, 2014
|
|||||||||||||||
|
(Dollars in Thousands)
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Impaired Loans, net
|
|
|
|
|
||||||||||||
|
One to four family residential mortgage loans
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Commercial and multi-family real estate loans
|
929
|
-
|
-
|
929
|
||||||||||||
|
Total Impaired Loans
|
929
|
-
|
-
|
929
|
||||||||||||
|
Foreclosed Assets, net
|
116
|
-
|
-
|
116
|
||||||||||||
|
Total
|
$
|
1,045
|
$
|
-
|
$
|
-
|
$
|
1,045
|
||||||||
|
|
Fair Value at September 30, 2013
|
|||||||||||||||
|
(Dollars in Thousands)
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
|
Impaired Loans, net
|
|
|
|
|
||||||||||||
|
One to four family residential mortgage loans
|
$
|
257
|
$
|
-
|
$
|
-
|
$
|
257
|
||||||||
|
Commercial and multi-family real estate loans
|
1,810
|
-
|
-
|
1,810
|
||||||||||||
|
Total Impaired Loans
|
2,067
|
-
|
-
|
2,067
|
||||||||||||
|
Foreclosed Assets, net
|
116
|
-
|
-
|
116
|
||||||||||||
|
Total
|
$
|
2,183
|
$
|
-
|
$
|
-
|
$
|
2,183
|
||||||||
|
Quantitative Information About Level 3 Fair Value Measurements
|
||||||
|
(Dollars in Thousands)
|
Fair Value at June 30, 2014
|
Valuation Technique
|
Unobservable Input
|
|||
|
|
|
|
|
|||
|
Impaired Loans, net
|
$
|
929
|
Market approach
|
Appraised values
(1)
|
||
|
Foreclosed Assets, net
|
116
|
Market approach
|
Appraised values
(1)
|
|||
|
(1)
|
The Company generally relies on external appraisers to develop this information. Management reduced the appraised value by estimated selling costs in a range of 4% to 10%.
|
|
|
Quantitative Information About Level 3 Fair Value Measurements
|
|||||
|
(Dollars in Thousands)
|
Fair Value at September 30, 2013
|
Valuation Technique
|
Unobservable Input
|
|||
|
|
|
|
|
|||
|
Impaired Loans, net
|
$
|
2,067
|
Market approach
|
Appraised values
(1)
|
||
|
Foreclosed Assets, net
|
116
|
Market approach
|
Appraised values
(1)
|
|||
|
(1)
|
The Company generally relies on external appraisers to develop this information. Management reduced the appraised value by estimated selling costs in a range of 4% to 10%.
|
|
|
June 30, 2014
|
|||||||||||||||||||
|
|
Carrying
|
Estimated
|
|
|
|
|||||||||||||||
|
|
Amount
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Financial assets
|
|
|
|
|
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
30,861
|
$
|
30,861
|
$
|
30,861
|
$
|
-
|
$
|
-
|
||||||||||
|
|
||||||||||||||||||||
|
Securities available for sale
|
1,036,429
|
1,036,429
|
821
|
1,035,608
|
-
|
|||||||||||||||
|
Securities held to maturity
|
281,249
|
275,305
|
-
|
275,305
|
-
|
|||||||||||||||
|
Total securities
|
1,317,678
|
1,311,734
|
821
|
1,310,913
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Loans receivable:
|
||||||||||||||||||||
|
One to four family residential mortgage loans
|
108,713
|
103,057
|
-
|
-
|
103,057
|
|||||||||||||||
|
Commercial and multi-family real estate loans
|
216,904
|
222,942
|
-
|
-
|
222,942
|
|||||||||||||||
|
Agricultural real estate loans
|
56,945
|
55,072
|
-
|
-
|
55,072
|
|||||||||||||||
|
Consumer loans
|
29,379
|
29,114
|
-
|
-
|
29,114
|
|||||||||||||||
|
Commercial operating loans
|
26,683
|
21,301
|
-
|
-
|
21,301
|
|||||||||||||||
|
Agricultural operating loans
|
38,958
|
40,424
|
-
|
-
|
40,424
|
|||||||||||||||
|
Total loans receivable
|
477,582
|
471,910
|
-
|
-
|
471,910
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Federal Home Loan Bank stock
|
16,845
|
16,845
|
-
|
16,845
|
-
|
|||||||||||||||
|
Accrued interest receivable
|
10,868
|
10,868
|
10,868
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||
|
Noninterest bearing demand deposits
|
1,123,013
|
1,123,013
|
1,123,013
|
-
|
-
|
|||||||||||||||
|
Interest bearing demand deposits, savings, and money markets
|
105,965
|
105,965
|
105,965
|
-
|
-
|
|||||||||||||||
|
Certificates of deposit
|
117,081
|
117,449
|
-
|
117,449
|
-
|
|||||||||||||||
|
Total deposits
|
1,346,059
|
1,346,427
|
1,228,978
|
117,449
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Advances from Federal Home Loan Bank
|
7,000
|
8,988
|
-
|
8,988
|
-
|
|||||||||||||||
|
Federal funds purchased
|
360,000
|
360,000
|
360,000
|
|||||||||||||||||
|
Securities sold under agreements to repurchase
|
8,478
|
8,478
|
-
|
8,478
|
-
|
|||||||||||||||
|
Subordinated debentures
|
10,310
|
10,264
|
-
|
10,264
|
-
|
|||||||||||||||
|
Accrued interest payable
|
299
|
299
|
299
|
-
|
-
|
|||||||||||||||
|
|
September 30, 2013
|
|||||||||||||||||||
|
|
Carrying
|
Estimated
|
|
|
|
|||||||||||||||
|
|
Amount
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||
|
Financial assets
|
|
|
|
|
|
|||||||||||||||
|
Cash and cash equivalents
|
$
|
40,063
|
$
|
40,063
|
$
|
40,063
|
$
|
-
|
$
|
-
|
||||||||||
|
|
||||||||||||||||||||
|
Securities available for sale
|
881,193
|
881,193
|
-
|
881,193
|
-
|
|||||||||||||||
|
Securities held to maturity
|
288,026
|
270,518
|
-
|
270,518
|
-
|
|||||||||||||||
|
Total securities
|
1,169,219
|
1,151,711
|
-
|
1,151,711
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Loans receivable:
|
||||||||||||||||||||
|
One to four family residential mortgage loans
|
82,287
|
72,628
|
-
|
-
|
72,628
|
|||||||||||||||
|
Commercial and multi-family real estate loans
|
192,786
|
200,778
|
-
|
-
|
200,778
|
|||||||||||||||
|
Agricultural real estate loans
|
29,552
|
30,920
|
-
|
-
|
30,920
|
|||||||||||||||
|
Consumer loans
|
30,314
|
30,588
|
-
|
-
|
30,588
|
|||||||||||||||
|
Commercial operating loans
|
16,264
|
15,718
|
-
|
-
|
15,718
|
|||||||||||||||
|
Agricultural operating loans
|
33,750
|
35,175
|
-
|
-
|
35,175
|
|||||||||||||||
|
Total loans receivable
|
384,953
|
385,807
|
-
|
-
|
385,807
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Federal Home Loan Bank stock
|
9,994
|
9,994
|
-
|
9,994
|
-
|
|||||||||||||||
|
Accrued interest receivable
|
8,582
|
8,582
|
8,582
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Financial liabilities
|
||||||||||||||||||||
|
Noninterest bearing demand deposits
|
1,086,258
|
1,086,258
|
1,086,258
|
-
|
-
|
|||||||||||||||
|
Interest bearing demand deposits, savings, and money markets
|
97,426
|
97,426
|
97,426
|
-
|
-
|
|||||||||||||||
|
Certificates of deposit
|
131,599
|
132,187
|
-
|
132,187
|
-
|
|||||||||||||||
|
Total deposits
|
1,315,283
|
1,315,871
|
1,183,684
|
132,187
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Advances from Federal Home Loan Bank
|
7,000
|
9,089
|
-
|
9,089
|
-
|
|||||||||||||||
|
Federal funds purchased
|
190,000
|
190,000
|
190,000
|
|||||||||||||||||
|
Securities sold under agreements to repurchase
|
9,146
|
9,146
|
-
|
9,146
|
-
|
|||||||||||||||
|
Subordinated debentures
|
10,310
|
10,312
|
-
|
10,312
|
-
|
|||||||||||||||
|
Accrued interest payable
|
291
|
291
|
291
|
-
|
-
|
|||||||||||||||
| NOTE 11. | INTANGIBLE ASSETS |
|
|
Meta Payment
|
Meta Payment
|
|
|||||||||
|
|
Systems
®
|
Systems
®
|
|
|||||||||
|
|
Patents
|
Other
|
Total
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||
|
|
|
|
|
|||||||||
|
Balance as of September 30, 2013
|
$
|
2,339
|
$
|
-
|
$
|
2,339
|
||||||
|
|
||||||||||||
|
Patent costs capitalized during the period
|
202
|
-
|
202
|
|||||||||
|
|
||||||||||||
|
Amortization during the period
|
(56
|
)
|
-
|
(56
|
)
|
|||||||
|
|
||||||||||||
|
Balance as of June 30, 2014
|
$
|
2,485
|
$
|
-
|
$
|
2,485
|
||||||
|
|
Meta Payment
|
Meta Payment
|
|
|||||||||
|
|
Systems
®
|
Systems
®
|
|
|||||||||
|
|
Patents
|
Other
|
Total
|
|||||||||
|
|
(Dollars in Thousands)
|
|||||||||||
|
|
|
|
|
|||||||||
|
Balance as of September 30, 2012
|
$
|
2,026
|
$
|
9
|
$
|
2,035
|
||||||
|
|
||||||||||||
|
Acquisitions during the period
|
344
|
-
|
344
|
|||||||||
|
|
||||||||||||
|
Amortization during the period
|
(33
|
)
|
(9
|
)
|
(42
|
)
|
||||||
|
|
||||||||||||
|
Balance as of June 30, 2013
|
$
|
2,337
|
$
|
-
|
$
|
2,337
|
||||||
|
|
Non-Performing Assets As Of
|
|||||||
|
|
June 30, 2014
|
September 30, 2013
|
||||||
|
Non-Performing Loans
|
(Dollars in Thousands)
|
|||||||
|
|
|
|
||||||
|
Non-Accruing Loans:
|
|
|
||||||
|
1-4 Family
|
$
|
282
|
$
|
245
|
||||
|
Commercial & Multi Family
(1) (2)
|
313
|
427
|
||||||
|
Commercial Operating
(2)
|
-
|
7
|
||||||
|
Total
|
595
|
679
|
||||||
|
|
||||||||
|
Accruing Loans Delinquent 90 Days or More
|
||||||||
|
Consumer
|
35
|
13
|
||||||
|
Total
|
35
|
13
|
||||||
|
|
||||||||
|
Total Non-Performing Loans
|
630
|
692
|
||||||
|
|
||||||||
|
Other Assets
|
||||||||
|
|
||||||||
|
Foreclosed Assets:
|
||||||||
|
Commercial & Multi Family
|
116
|
116
|
||||||
|
Total
|
116
|
116
|
||||||
|
|
||||||||
|
Total Other Assets
|
116
|
116
|
||||||
|
|
||||||||
|
Total Non-Performing Assets
|
$
|
746
|
$
|
808
|
||||
|
Total as a Percentage of Total Assets
|
0.04
|
%
|
0.05
|
%
|
||||
|
(1)
|
At June 30, 2014, the Company had $313,000 of TDRs in Commercial & Multi Family.
|
|
(2)
|
At September 30, 2013, the Company had $320,000 of TDRs in Commercial & Multi Family and $7,000 of TDRs in Commercial Operating.
In addition to the non-performing TDRs in (1) and (2), the Company had an additional $4.5 million and $4.9 million TDRs performing in accordance with their terms at June 30, 2014 and September 30, 2013, respectively.
|
|
Three Months Ended June 30,
|
2014 | 2013 | ||||||||||||||||||||||
|
(Dollars in Thousands)
|
Average
|
Interest
|
|
Average
|
Interest
|
|
||||||||||||||||||
|
|
Outstanding
|
Earned /
|
Yield /
|
Outstanding
|
Earned /
|
Yield /
|
||||||||||||||||||
|
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans receivable
|
$
|
455,223
|
$
|
5,062
|
4.46
|
%
|
$
|
339,632
|
$
|
4,091
|
4.83
|
%
|
||||||||||||
|
Mortgage-backed securities
|
694,117
|
3,898
|
2.25
|
%
|
734,894
|
3,024
|
1.65
|
%
|
||||||||||||||||
|
Other investments and fed funds sold
|
729,858
|
3,606
|
2.78
|
%
|
578,400
|
2,710
|
2.74
|
%
|
||||||||||||||||
|
Total interest-earning assets
|
1,879,198
|
$
|
12,566
|
2.99
|
%
|
1,652,926
|
$
|
9,825
|
2.68
|
%
|
||||||||||||||
|
Non-interest-earning assets
|
109,410
|
80,280
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,988,608
|
$
|
1,733,206
|
||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest bearing deposits
|
$
|
1,299,987
|
$
|
-
|
0.00
|
%
|
$
|
1,189,436
|
$
|
-
|
0.00
|
%
|
||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing checking
|
33,939
|
24
|
0.28
|
%
|
32,268
|
28
|
0.35
|
%
|
||||||||||||||||
|
Savings
|
30,059
|
11
|
0.15
|
%
|
28,750
|
10
|
0.14
|
%
|
||||||||||||||||
|
Money markets
|
41,724
|
19
|
0.18
|
%
|
40,778
|
24
|
0.24
|
%
|
||||||||||||||||
|
Time deposits
|
107,471
|
178
|
0.66
|
%
|
95,337
|
224
|
0.94
|
%
|
||||||||||||||||
|
FHLB advances
|
7,000
|
124
|
7.11
|
%
|
7,000
|
124
|
7.11
|
%
|
||||||||||||||||
|
Overnight fed funds purchased
|
228,824
|
162
|
0.28
|
%
|
159,385
|
129
|
0.32
|
%
|
||||||||||||||||
|
Other borrowings
|
16,712
|
120
|
2.88
|
%
|
19,283
|
127
|
2.64
|
%
|
||||||||||||||||
|
Total interest-bearing liabilities
|
465,729
|
638
|
0.55
|
%
|
382,801
|
666
|
0.70
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total deposits and interest-bearing liabilities
|
1,765,716
|
$
|
638
|
0.14
|
%
|
1,572,237
|
$
|
666
|
0.17
|
%
|
||||||||||||||
|
Other non-interest bearing liabilities
|
61,759
|
13,969
|
||||||||||||||||||||||
|
Total liabilities
|
1,827,475
|
1,586,206
|
||||||||||||||||||||||
|
Shareholders' equity
|
161,133
|
147,000
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
1,988,608
|
$
|
1,733,206
|
||||||||||||||||||||
|
Net interest income and net interest rate spread including non-interest bearing deposits
|
$
|
11,928
|
2.85
|
%
|
$
|
9,159
|
2.51
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin
|
2.86
|
%
|
2.52
|
%
|
||||||||||||||||||||
|
Nine Months Ended June 30,
|
2014 | 2013 | ||||||||||||||||||||||
|
(Dollars in Thousands)
|
Average
|
Interest
|
|
Average
|
Interest
|
|
||||||||||||||||||
|
|
Outstanding
|
Earned /
|
Yield /
|
Outstanding
|
Earned /
|
Yield /
|
||||||||||||||||||
|
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
||||||||||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
||||||||||||||||||
|
Loans receivable
|
$
|
422,573
|
$
|
14,283
|
4.52
|
%
|
$
|
331,688
|
$
|
11,953
|
4.82
|
%
|
||||||||||||
|
Mortgage-backed securities
|
702,127
|
11,506
|
2.19
|
%
|
702,984
|
9,069
|
1.72
|
%
|
||||||||||||||||
|
Other investments and fed funds sold
|
705,394
|
10,001
|
2.68
|
%
|
598,181
|
8,151
|
2.58
|
%
|
||||||||||||||||
|
Total interest-earning assets
|
1,830,094
|
$
|
35,790
|
2.92
|
%
|
1,632,853
|
$
|
29,173
|
2.67
|
%
|
||||||||||||||
|
Non-interest-earning assets
|
74,452
|
78,697
|
||||||||||||||||||||||
|
Total assets
|
$
|
1,904,546
|
$
|
1,711,550
|
||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Non-interest bearing deposits
|
$
|
1,322,209
|
$
|
-
|
0.00
|
%
|
$
|
1,198,913
|
$
|
-
|
0.00
|
%
|
||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest-bearing checking
|
32,756
|
72
|
0.29
|
%
|
32,264
|
99
|
0.41
|
%
|
||||||||||||||||
|
Savings
|
29,288
|
35
|
0.16
|
%
|
28,416
|
31
|
0.15
|
%
|
||||||||||||||||
|
Money markets
|
40,788
|
56
|
0.18
|
%
|
40,426
|
77
|
0.25
|
%
|
||||||||||||||||
|
Time deposits
|
105,463
|
563
|
0.71
|
%
|
91,754
|
788
|
1.15
|
%
|
||||||||||||||||
|
FHLB advances
|
7,000
|
371
|
7.09
|
%
|
8,448
|
603
|
9.57
|
%
|
||||||||||||||||
|
Overnight fed funds purchased
|
167,403
|
364
|
0.29
|
%
|
128,100
|
318
|
0.33
|
%
|
||||||||||||||||
|
Other borrowings
|
18,819
|
370
|
2.63
|
%
|
21,079
|
396
|
2.51
|
%
|
||||||||||||||||
|
Total interest-bearing liabilities
|
401,517
|
1,831
|
0.61
|
%
|
350,487
|
2,312
|
0.88
|
%
|
||||||||||||||||
|
Total deposits and interest-bearing liabilities
|
1,723,726
|
$
|
1,831
|
0.14
|
%
|
1,549,400
|
$
|
2,312
|
0.20
|
%
|
||||||||||||||
|
Other non-interest bearing liabilities
|
28,367
|
16,335
|
||||||||||||||||||||||
|
Total liabilities
|
1,752,093
|
1,565,735
|
||||||||||||||||||||||
|
Stockholders' equity
|
152,453
|
145,815
|
||||||||||||||||||||||
|
Total liabilities and stockholders' equity
|
$
|
1,904,546
|
$
|
1,711,550
|
||||||||||||||||||||
|
Net interest income and net interest rate spread including non-interest bearing deposits
|
$
|
33,959
|
2.78
|
%
|
$
|
26,861
|
2.47
|
%
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin
|
2.78
|
%
|
2.48
|
%
|
||||||||||||||||||||
|
Three Months Ended June 30,
|
2014 | 2013 | ||||||||||||||||||||||
|
(Dollars in Thousands)
|
Average
|
Interest
|
|
Average
|
Interest
|
|
||||||||||||||||||
|
|
Outstanding
|
Earned /
|
Yield /
|
Outstanding
|
Earned /
|
Yield /
|
||||||||||||||||||
|
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
||||||||||||||||||
|
Securities Portfolio Assets
|
|
|
|
|
|
|
||||||||||||||||||
|
Mortgage-backed securities
|
694,118
|
3,898
|
2.25
|
%
|
734,894
|
3,024
|
1.65
|
%
|
||||||||||||||||
|
*Other investments
|
645,010
|
3,487
|
3.07
|
%
|
510,976
|
2,613
|
3.02
|
%
|
||||||||||||||||
|
Total Securities Portfolio Assets
|
$
|
1,339,128
|
$
|
7,385
|
2.65
|
%
|
$
|
1,245,870
|
$
|
5,637
|
2.21
|
%
|
||||||||||||
|
Nine Months Ended June 30,
|
2014 | 2013 | ||||||||||||||||||||||
|
(Dollars in Thousands)
|
Average
|
Interest
|
|
Average
|
Interest
|
|
||||||||||||||||||
|
|
Outstanding
|
Earned /
|
Yield /
|
Outstanding
|
Earned /
|
Yield /
|
||||||||||||||||||
|
|
Balance
|
Paid
|
Rate
|
Balance
|
Paid
|
Rate
|
||||||||||||||||||
|
Securities Portfolio Assets
|
|
|
|
|
|
|
||||||||||||||||||
|
Mortgage-backed securities
|
702,127
|
11,506
|
2.19
|
%
|
702,984
|
9,069
|
1.72
|
%
|
||||||||||||||||
|
*Other investments
|
607,936
|
9,683
|
3.04
|
%
|
516,204
|
7,874
|
2.91
|
%
|
||||||||||||||||
|
Total Securities Portfolio Assets
|
1,310,063
|
$
|
21,189
|
2.59
|
%
|
1,219,188
|
$
|
16,943
|
2.23
|
%
|
||||||||||||||
|
|
|
|
|
|
Minimum
|
|||||||||||||||||||
|
|
|
|
|
|
Requirement to Be
|
|||||||||||||||||||
|
|
|
|
Minimum
|
Well Capitalized
|
||||||||||||||||||||
|
|
|
|
Requirement For
|
Under Prompt
|
||||||||||||||||||||
|
|
|
|
Capital Adequacy
|
Corrective Action
|
||||||||||||||||||||
|
|
Actual
|
Purposes
|
Provisions
|
|||||||||||||||||||||
|
At June 30, 2014
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
|
MetaBank
|
|
|
|
|
|
|
||||||||||||||||||
|
Tangible capital (to tangible assets)
|
$
|
173,139
|
9.00
|
%
|
$
|
28,845
|
1.50
|
%
|
$
|
n/
|
a
|
n/a
|
%
|
|||||||||||
|
Tier 1 (core) capital (to adjusted total assets)
|
173,139
|
9.00
|
76,921
|
4.00
|
96,151
|
5.00
|
||||||||||||||||||
|
Tier 1 (core) capital (to risk-weighted assets)
|
173,139
|
21.52
|
32,178
|
4.00
|
48,266
|
6.00
|
||||||||||||||||||
|
Total risk-based capital (to risk-weighted assets)
|
178,034
|
22.13
|
64,355
|
8.00
|
80,444
|
10.00
|
||||||||||||||||||
|
Net Sensitive Earnings at Risk
|
||||||||||||||||
|
|
Standard (Parallel Shift) Year 1
|
|||||||||||||||
|
|
Net Interest Income at Risk %
|
|||||||||||||||
|
|
-100
|
+100
|
+200
|
+300
|
||||||||||||
|
Basis Point Change Scenario
|
-2.1
|
%
|
-5.0
|
%
|
-10.1
|
%
|
-15.3
|
%
|
||||||||
|
Board Policy Limits
|
-5.0
|
%
|
-5.0
|
%
|
-10.0
|
%
|
-15.0
|
%
|
||||||||
|
|
|
|
Change in Interest Income/Expense
|
|||||||||||||||||||||||||
|
|
|
% of
|
for a given change in interest rates
|
|||||||||||||||||||||||||
|
|
Total Earning
|
Total Earning
|
Over / (Under) Base Case Parallel Ramnp
|
|||||||||||||||||||||||||
|
Basis Point Change Scenario
|
Assets
|
Assets
|
-100
|
Base
|
+100
|
+200
|
+300
|
|||||||||||||||||||||
|
Total Loans
|
471,747
|
25.7
|
%
|
21,509
|
22,257
|
23,038
|
23,939
|
24,872
|
||||||||||||||||||||
|
Total Investments (non-TEY) and other Earning Assets
|
1,362,554
|
74.3
|
%
|
25,131
|
26,009
|
27,295
|
28,456
|
29,595
|
||||||||||||||||||||
|
Total Interest-Sensitive Income
|
1,834,301
|
100.0
|
%
|
46,640
|
48,266
|
50,333
|
52,395
|
54,467
|
||||||||||||||||||||
|
Total Interest-Bearing Deposits
|
223,046
|
37.3
|
%
|
644
|
863
|
1,676
|
2,541
|
3,461
|
||||||||||||||||||||
|
Total Borrowings
|
375,478
|
62.7
|
%
|
1,089
|
1,548
|
5,080
|
8,612
|
12,145
|
||||||||||||||||||||
|
Total Interest-Sensitive Expense
|
598,524
|
100.0
|
%
|
1,733
|
2,411
|
6,756
|
11,153
|
15,606
|
||||||||||||||||||||
|
|
Standard (Parallel Shift)
|
|||||||||||||||
|
|
Economic Value of Equity at Risk %
|
|||||||||||||||
|
|
-100
|
+100
|
+200
|
+300
|
||||||||||||
|
Basis Point Change Scenario
|
-4.7
|
%
|
-1.0
|
%
|
-4.2
|
%
|
-8.8
|
%
|
||||||||
|
Board Policy Limits
|
-10.0
|
%
|
-10.0
|
%
|
-20.0
|
%
|
-30.0
|
%
|
||||||||
|
|
|
|
Change in Economic Value
|
|||||||||||||||||||||
|
|
|
% of
|
for a given change in interest rates
|
|||||||||||||||||||||
|
|
Book
|
Total
|
Over / (Under) Base Case Parallel Ramnp
|
|||||||||||||||||||||
|
Basis Point Change Scenario
|
Value
|
Assets
|
-100
|
+100
|
+200
|
+300
|
||||||||||||||||||
|
Total Loans
|
471,747
|
24.6
|
%
|
2.3
|
%
|
-3.1
|
%
|
-6.0
|
%
|
-8.8
|
%
|
|||||||||||||
|
Total Investments (non-TEY) and other Earning Assets
|
1,334,620
|
69.5
|
%
|
4.0
|
%
|
-4.5
|
%
|
-9.0
|
%
|
-13.4
|
%
|
|||||||||||||
|
Other Assets
|
113,716
|
5.9
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||
|
Assets
|
1,920,083
|
100.0
|
%
|
3.3
|
%
|
-3.9
|
%
|
-7.7
|
%
|
-11.4
|
%
|
|||||||||||||
|
Interest-Bearing Deposits
|
223,046
|
12.8
|
%
|
1.8
|
%
|
-1.6
|
%
|
-3.1
|
%
|
-4.3
|
%
|
|||||||||||||
|
Non-Interest Bearing Deposits
|
1,129,431
|
64.5
|
%
|
7.2
|
%
|
-6.7
|
%
|
-12.7
|
%
|
-18.1
|
%
|
|||||||||||||
|
Total Borrowings and Other Liabilities
|
397,496
|
22.7
|
%
|
0.1
|
%
|
-0.1
|
%
|
-0.3
|
%
|
-0.4
|
%
|
|||||||||||||
|
Liabilities
|
1,749,973
|
100.0
|
%
|
4.7
|
%
|
-4.4
|
%
|
-8.3
|
%
|
-11.9
|
%
|
|||||||||||||
|
|
META FINANCIAL GROUP, INC.
|
|
|
|
|
Date:
August 5, 2014
|
By:
/s/ J. Tyler Haahr
|
|
|
J. Tyler Haahr, Chairman of the Board
|
|
|
and Chief Executive Officer
|
|
|
|
|
Date:
August 5, 2014
|
By:
/s/ Glen W. Herrick
|
|
|
Glen W. Herrick, Executive Vice President
|
|
|
and Chief Financial Officer
|
|
Exhibit
Number
|
Description
|
|
|
|
|
Section 302 certification of Chief Executive Officer.
|
|
|
Section 302 certification of Chief Financial Officer.
|
|
|
Section 906 certification of Chief Executive Officer.
|
|
|
Section 906 certification of Chief Financial Officer.
|
|
|
101.INS
|
Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|