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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
Maryland
|
|
20-5120010
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification Number)
|
|
|
|
|
|
Title of Each Class
|
|
Name of Exchange on Which Registered
|
|
Common Stock, $.01 par value per share
|
|
NASDAQ Global Market
SM
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
¨
(do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
x
|
|
Emerging growth company
|
|
¨
|
|
|
|
|
|
|
||||
|
|
||||
|
|
|
|
Page Number
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
||
|
•
|
conditions in the financial markets and economic conditions generally;
|
|
•
|
the possibility of a deterioration in the residential real estate markets;
|
|
•
|
interest rate risk;
|
|
•
|
lending risk;
|
|
•
|
the sufficiency of loan allowances;
|
|
•
|
changes in the fair value or ratings downgrades of our securities;
|
|
•
|
competitive pressures among depository and other financial institutions;
|
|
•
|
our ability to realize the benefits of net deferred tax assets;
|
|
•
|
our ability to maintain or increase our market share;
|
|
•
|
acts of terrorism and political or military actions by the United States or other governments;
|
|
•
|
legislative or regulatory changes or actions, or significant litigation, adversely affecting the Bank;
|
|
•
|
increases in FDIC insurance premiums or special assessments by the FDIC;
|
|
•
|
disintermediation risk;
|
|
•
|
our inability to obtain needed liquidity;
|
|
•
|
our ability to raise capital needed to fund growth or meet regulatory requirements;
|
|
•
|
the possibility that our internal controls and procedures could fail or be circumvented;
|
|
•
|
our ability to attract and retain key personnel;
|
|
•
|
our ability to keep pace with technological change;
|
|
•
|
cybersecurity risks;
|
|
•
|
risks posed by acquisitions and other expansion opportunities;
|
|
•
|
changes in accounting principles, policies or guidelines and their impact on financial performance;
|
|
•
|
restrictions on our ability to pay dividends; and
|
|
•
|
the potential volatility of our stock price.
|
|
•
|
risks of unknown or contingent liabilities;
|
|
•
|
unanticipated costs and delays;
|
|
•
|
risks that acquired new businesses do not perform consistent with our growth and profitability expectations;
|
|
•
|
risks of entering new markets or product areas where we have limited experience;
|
|
•
|
risks that growth will strain our infrastructure, staff, internal controls and management, which may require additional personnel, time and expenditures;
|
|
•
|
exposure to potential asset quality issues with acquired institutions;
|
|
•
|
difficulties, expenses and delays of integrating the operations and personnel of acquired institutions, and start-up delays and costs of other expansion activities;
|
|
•
|
potential disruptions to our business;
|
|
•
|
possible loss of key employees and customers of acquired institutions;
|
|
•
|
potential short-term decreases in profitability, and
|
|
•
|
diversion of our management's time and attention from our existing operations and business
|
|
|
|
|
|
||
|
|
|
|
|
||
|
|
|
Lease
|
Net Book Value
|
||
|
|
Owned or
|
Expiration
|
at September 30, 2017
|
||
|
Location
|
Leased
|
Date
|
(in thousands)
|
||
|
ADMINISTRATIVE OFFICES:
|
|
|
|
||
|
2174 EastRidge Center (1), (2)
|
Lease
|
December 31, 2027
|
|
||
|
Eau Claire, WI 54701
|
|
|
|
||
|
|
|
|
|
||
|
BRANCH OFFICES
|
|
|
|
||
|
Lake Hallie Branch (3)
|
Lease
|
October 31, 2026
|
|
||
|
2727 Commercial Boulevard
|
|
|
|
||
|
Chippewa Falls, WI 54729
|
|
|
|
||
|
|
|
|
|
||
|
Fairfax Branch
|
Owned
|
N/A
|
$
|
710
|
|
|
219 Fairfax Street
|
|
|
|
||
|
Altoona, WI 54720
|
|
|
|
||
|
|
|
|
|
||
|
Rice Lake South Branch (4)
|
Lease
|
October 14, 2023
|
|
||
|
2850 Decker Drive
|
|
|
|
||
|
Rice Lake, WI 54868
|
|
|
|
||
|
|
|
|
|
||
|
Barron Branch (5)
|
Lease
|
January 31, 2021
|
|
||
|
436 E LaSalle Ave
|
|
|
|
||
|
Barron, WI 54821
|
|
|
|
||
|
|
|
|
|
||
|
Rice Lake North
|
Owned
|
N/A
|
$
|
1,363
|
|
|
1204 W Knapp Street
|
|
|
|
||
|
Rice Lake, 54868
|
|
|
|
||
|
|
|
|
|
||
|
Brill Branch (6)
|
Lease
|
October 31, 2018
|
|
||
|
2789 22nd Street
|
|
|
|
||
|
Rice Lake, WI 54868
|
|
|
|
||
|
|
|
|
|
||
|
St. Peter Branch (7)
|
Lease
|
April 30, 2018
|
|
||
|
1608 S Minnesota Ave
|
|
|
|
||
|
St. Peter, MN 56082
|
|
|
|
||
|
|
|
|
|
||
|
Owatonna Branch
|
Lease
|
December 31, 2017
|
|
||
|
496 North Street
|
|
|
|
||
|
Owatonna, MN 55060
|
|
|
|
||
|
|
|
|
|
||
|
Wells Branch
|
Owned
|
N/A
|
$
|
842
|
|
|
53 1st Street SW
|
|
|
|
||
|
Wells, MN 56097
|
|
|
|
||
|
|
|
|
|
||
|
Blue Earth Branch
|
Owned
|
N/A
|
$
|
269
|
|
|
303 South Main Street
|
|
|
|
||
|
Blue Earth, MN 56013
|
|
|
|
||
|
|
|
Lease
|
Net Book Value
|
||
|
|
Owned or
|
Expiration
|
at September 30, 2017
|
||
|
Location
|
Leased
|
Date
|
(in thousands)
|
||
|
Mankato Branch No. 2
|
Owned
|
N/A
|
$
|
1,516
|
|
|
1601 Adams Street
|
|
|
|
||
|
Mankato, MN 56002
|
|
|
|
||
|
|
|
|
|
||
|
Fairmont Branch
|
Owned
|
N/A
|
$
|
728
|
|
|
1015 Highway 15 South
|
|
|
|
||
|
Fairmont, MN 56031
|
|
|
|
||
|
|
|
|
|
||
|
St. James Branch
|
Owned
|
N/A
|
$
|
464
|
|
|
501 1st Ave South
|
|
|
|
||
|
St. James, MN 56081
|
|
|
|
||
|
|
|
|
|
||
|
Albert Lea Branch
|
Owned
|
N/A
|
$
|
668
|
|
|
2630 Bridge Ave
|
|
|
|
||
|
Albert Lea, MN 56007
|
|
|
|
||
|
|
|
|
|
||
|
Minnesota Lake Branch
|
Owned
|
N/A
|
$
|
349
|
|
|
104 Main Street N
|
|
|
|
||
|
Minnesota Lake, MN 56068
|
|
|
|
||
|
|
|
|
|
||
|
Ladysmith Branch (8)
|
Leased
|
April 30, 2018
|
|
||
|
810 Miner Ave W
|
|
|
|
||
|
Ladysmith, WI 54848
|
|
|
|
||
|
|
|
|
|
||
|
Spooner Branch
|
Owned
|
N/A
|
$
|
615
|
|
|
322 North River Street
|
|
|
|
||
|
Spooner, WI 54801
|
|
|
|
||
|
|
|
|
|
||
|
Westside Branch
|
Owned
|
N/A
|
$
|
221
|
|
|
2125 Cameron Street
|
|
|
|
||
|
Eau Claire, WI 54703
|
|
|
|
||
|
|
|
|
|
||
|
Rochester Hills Branch
|
Owned
|
N/A
|
$
|
240
|
|
|
310 W Tienken Road
|
|
|
|
||
|
Rochester Hills, MI 48306
|
|
|
|
||
|
|
|
|
|
||
|
Faribault Branch (9)
|
Lease
|
January 31, 2019
|
|
||
|
150 Western Avenue
|
|
|
|
||
|
Faribault, MN 55021
|
|
|
|
||
|
|
|
|
|
||
|
Mankato Branch No. 1 (10)
|
Lease
|
October 31, 2025
|
|
||
|
180 St. Andrews Drive
|
|
|
|
||
|
Mankato, MN 56001
|
|
|
|
||
|
|
|
|
|
||
|
Oakdale Branch (11)
|
Lease
|
September 30, 2020
|
|
||
|
7035 10
th
Street North
|
|
|
|
||
|
Oakdale, MN 55128
|
|
|
|
||
|
|
|
|
|
||
|
Red Wing Branch (12)
|
Lease
|
March 3, 2018
|
|
||
|
295 Tyler Road S
|
|
|
|
||
|
Red Wing, MN 55066
|
|
|
|
||
|
(1)
|
Leased Eastridge Center location has a predetermined rent rate increase each year and a right to renew for two additional periods of three years, each at negotiated conditions.
|
|
(2)
|
The Company signed a new 10-year lease, effective on or around April 1, 2018, for additional space in the Eastridge Center. Rent increases 1.5% per year. The lease includes two additional five-year extensions at the lessee's option.
|
|
(3)
|
Leased Lake Hallie traditional location opened on September 22, 2016 with a predetermined rent increase each year and a lessee option to extend the lease by up to two five-year periods, each at predetermined rent rates.
|
|
(4)
|
Leased Rice Lake South traditional location has a lessee option to extend the lease by up to two five-year periods, each at predetermined rent rates.
|
|
(5)
|
Leased Barron location has a lessee option to extend the lease by one, five-year period at a predetermined rent rate.
|
|
(6)
|
Leased Brill location has a lessee option to extend the lease by up to one, two-year period, at a negotiated amount.
|
|
(7)
|
St. Peter lease is on a month-by-month basis.
|
|
(8)
|
Leased Ladysmith location is on a fixed monthly amount until expiration.
|
|
(9)
|
On October 18, 2013, the Bank exercised its first lessee option to extend lease up to one five-year period, each at predetermined rent rates. There is also a lessee option to extend the lease by up to one, five-year period, each at predetermined rent rates.
|
|
(10)
|
Leased Mankato traditional location has a predetermined rent increase each year and a lessee option to extend the lease by up to two five-year periods, each at predetermined rent rates.
|
|
(11)
|
Leased Oakdale branch location has a predetermined rent rate increase each year.
|
|
(12)
|
Red Wing lease was extended three additional months. A new lease was signed on November 1, 2017 to relocate the Red Wing branch.
|
|
|
|
High
|
|
Low
|
|
Cash dividends
per share
|
||||||
|
Fiscal 2017
|
|
|
|
|
|
|
||||||
|
First Quarter (three months ended December 31, 2016)
|
|
$
|
12.55
|
|
|
$
|
10.80
|
|
|
$
|
—
|
|
|
Second Quarter (three months ended March 31, 2017)
|
|
$
|
14.05
|
|
|
$
|
12.05
|
|
|
$0.16
|
||
|
Third Quarter (three months ended June 30, 2017)
|
|
$
|
14.34
|
|
|
$
|
12.73
|
|
|
$
|
—
|
|
|
Fourth Quarter (three months ended September 30, 2017)
|
|
$
|
14.43
|
|
|
$
|
13.03
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
||||||
|
Fiscal 2016
|
|
|
|
|
|
|
||||||
|
First Quarter (three months ended December 31, 2015)
|
|
$
|
9.49
|
|
|
$
|
8.81
|
|
|
$
|
—
|
|
|
Second Quarter (three months ended March 31, 2016)
|
|
$
|
9.73
|
|
|
$
|
8.84
|
|
|
$0.12
|
||
|
Third Quarter (three months ended June 30, 2016)
|
|
$
|
11.60
|
|
|
$
|
8.80
|
|
|
$
|
—
|
|
|
Fourth Quarter (three months ended September 30, 2016)
|
|
$
|
11.32
|
|
|
$
|
9.26
|
|
|
$
|
—
|
|
|
|
|
2017
|
|
2016
|
|
||||
|
Cash dividends per share
|
|
$
|
0.16
|
|
|
$
|
0.12
|
|
|
|
Stockholder record date
|
|
03/09/2017
|
|
|
03/11/2016
|
|
|
||
|
Dividend payment date
|
|
03/23/2017
|
|
|
03/25/2016
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Year ended September 30,
(dollars in thousands, except per share data)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
Selected Results of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest income
|
|
27,878
|
|
|
25,084
|
|
|
$
|
23,004
|
|
|
$
|
24,033
|
|
|
$
|
24,575
|
|
||
|
Interest expense
|
|
5,610
|
|
|
5,007
|
|
|
4,438
|
|
|
4,275
|
|
|
5,312
|
|
|||||
|
Net interest income
|
|
22,268
|
|
|
20,077
|
|
|
18,566
|
|
|
19,758
|
|
|
19,263
|
|
|||||
|
Provision for loan losses
|
|
319
|
|
|
75
|
|
|
656
|
|
|
1,910
|
|
|
3,143
|
|
|||||
|
Net interest income after provision for loan losses
|
|
21,949
|
|
|
20,002
|
|
|
17,910
|
|
|
17,848
|
|
|
16,120
|
|
|||||
|
Fees and service charges
|
|
2,973
|
|
|
2,923
|
|
|
3,006
|
|
|
2,868
|
|
|
2,584
|
|
|||||
|
Net impairment losses recognized in earnings
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78
|
)
|
|
(797
|
)
|
|||||
|
Net gain (loss) on sale of available for sale securities
|
|
111
|
|
|
63
|
|
|
60
|
|
|
(168
|
)
|
|
552
|
|
|||||
|
Other non-interest income
|
|
1,667
|
|
|
929
|
|
|
847
|
|
|
794
|
|
|
712
|
|
|||||
|
Non-interest income
|
|
4,751
|
|
|
3,915
|
|
|
3,913
|
|
|
3,416
|
|
|
3,051
|
|
|||||
|
Non-interest expense
|
|
22,878
|
|
|
20,058
|
|
|
17,403
|
|
|
17,224
|
|
|
17,489
|
|
|||||
|
Income before provision for income taxes
|
|
3,822
|
|
|
3,859
|
|
|
4,420
|
|
|
4,040
|
|
|
1,682
|
|
|||||
|
Income tax provision
|
|
1,323
|
|
|
1,286
|
|
|
1,614
|
|
|
1,530
|
|
|
635
|
|
|||||
|
Net income
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
$
|
2,806
|
|
|
$
|
2,510
|
|
|
$
|
1,047
|
|
|
Per Share Data: (1)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income per share (basic)
(1)
|
|
$
|
0.47
|
|
|
$
|
0.49
|
|
|
$
|
0.54
|
|
|
$
|
0.49
|
|
|
$
|
0.20
|
|
|
Net income per share (diluted)
(1)
|
|
$
|
0.46
|
|
|
$
|
0.49
|
|
|
$
|
0.54
|
|
|
$
|
0.48
|
|
|
$
|
0.20
|
|
|
Cash dividends per common share
|
|
$
|
0.16
|
|
|
$
|
0.12
|
|
|
$
|
0.08
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
Book value per share at end of period
|
|
$
|
12.48
|
|
|
$
|
12.27
|
|
|
$
|
11.74
|
|
|
$
|
11.23
|
|
|
$
|
10.51
|
|
|
Tangible book value per share at end of period
|
|
$
|
9.78
|
|
|
$
|
11.22
|
|
|
$
|
11.72
|
|
|
$
|
11.20
|
|
|
$
|
10.47
|
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
FIVE YEAR SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)
|
||||||||||||||||||||
|
|
|
Year ended September 30,
(dollars in thousands, except per share data)
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
Selected Financial Condition Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
|
$
|
940,664
|
|
|
$
|
695,865
|
|
|
$
|
580,148
|
|
|
$
|
569,815
|
|
|
$
|
554,521
|
|
|
Investment securities
|
|
101,336
|
|
|
86,792
|
|
|
87,933
|
|
|
70,974
|
|
|
79,695
|
|
|||||
|
Total loans, net of deferred costs (fees)
|
|
732,995
|
|
|
574,439
|
|
|
450,510
|
|
|
470,366
|
|
|
440,863
|
|
|||||
|
Total deposits
|
|
742,504
|
|
|
557,677
|
|
|
456,298
|
|
|
449,767
|
|
|
447,398
|
|
|||||
|
Short-term FHLB borrowings
|
|
90,000
|
|
|
45,461
|
|
|
33,600
|
|
|
20,000
|
|
|
7,500
|
|
|||||
|
Other FHLB borrowings
|
|
—
|
|
|
13,830
|
|
|
25,291
|
|
|
38,891
|
|
|
42,500
|
|
|||||
|
Other borrowings
(2)
|
|
30,319
|
|
|
11,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total shareholders’ equity
|
|
73,483
|
|
|
64,544
|
|
|
61,454
|
|
|
58,019
|
|
|
54,185
|
|
|||||
|
Weighted average common shares outstanding
|
|
5,361,843
|
|
|
5,241,458
|
|
|
5,208,708
|
|
|
5,163,373
|
|
|
5,151,413
|
|
|||||
|
Performance Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Return on average assets
|
|
0.34
|
%
|
|
0.40
|
%
|
|
0.49
|
%
|
|
0.45
|
%
|
|
0.19
|
%
|
|||||
|
Return on average total shareholders’ equity
|
|
3.76
|
%
|
|
4.08
|
%
|
|
4.70
|
%
|
|
4.47
|
%
|
|
1.92
|
%
|
|||||
|
Net interest margin
(3)
|
|
3.31
|
%
|
|
3.27
|
%
|
|
3.36
|
%
|
|
3.61
|
%
|
|
3.62
|
%
|
|||||
|
Net interest spread
(3)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Average during period
|
|
3.19
|
%
|
|
3.15
|
%
|
|
3.24
|
%
|
|
3.54
|
%
|
|
3.51
|
%
|
|||||
|
End of period
|
|
3.47
|
%
|
|
3.31
|
%
|
|
3.15
|
%
|
|
3.58
|
%
|
|
3.69
|
%
|
|||||
|
Net overhead ratio
(4)
|
|
2.48
|
%
|
|
2.39
|
%
|
|
2.35
|
%
|
|
2.46
|
%
|
|
2.66
|
%
|
|||||
|
Average loan-to-average deposit ratio
|
|
100.87
|
%
|
|
101.08
|
%
|
|
101.63
|
%
|
|
101.57
|
%
|
|
99.91
|
%
|
|||||
|
Average interest bearing assets to average interest bearing liabilities
|
|
114.96
|
%
|
|
114.38
|
%
|
|
114.15
|
%
|
|
109.35
|
%
|
|
109.92
|
%
|
|||||
|
Efficiency ratio
(5)
|
|
84.67
|
%
|
|
83.60
|
%
|
|
77.42
|
%
|
|
74.08
|
%
|
|
75.67
|
%
|
|||||
|
Asset Quality Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-performing loans to total loans
(6)
|
|
1.10
|
%
|
|
0.62
|
%
|
|
0.27
|
%
|
|
0.34
|
%
|
|
0.59
|
%
|
|||||
|
Allowance for loan losses to:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total loans (net of unearned income)
|
|
0.81
|
%
|
|
1.06
|
%
|
|
1.44
|
%
|
|
1.38
|
%
|
|
1.40
|
%
|
|||||
|
Non-performing loans
|
|
73.90
|
%
|
|
169.92
|
%
|
|
532.02
|
%
|
|
410.47
|
%
|
|
236.96
|
%
|
|||||
|
Net charge-offs to average loans
|
|
0.07
|
%
|
|
0.10
|
%
|
|
0.14
|
%
|
|
0.35
|
%
|
|
0.62
|
%
|
|||||
|
Non-performing assets to total assets
|
|
1.49
|
%
|
|
0.62
|
%
|
|
0.37
|
%
|
|
0.46
|
%
|
|
0.66
|
%
|
|||||
|
Capital Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Shareholders’ equity to assets
(7)
|
|
7.81
|
%
|
|
9.28
|
%
|
|
10.59
|
%
|
|
10.18
|
%
|
|
9.77
|
%
|
|||||
|
Average equity to average assets
(7)
|
|
9.09
|
%
|
|
9.87
|
%
|
|
10.39
|
%
|
|
9.98
|
%
|
|
10.08
|
%
|
|||||
|
Tier 1 capital (leverage ratio)
(8)
|
|
9.2
|
%
|
|
9.3
|
%
|
|
10.6
|
%
|
|
10.1
|
%
|
|
9.9
|
%
|
|||||
|
Total risk-based capital
(8)
|
|
13.2
|
%
|
|
14.1
|
%
|
|
16.8
|
%
|
|
16.3
|
%
|
|
16.3
|
%
|
|||||
|
(1)
|
Earnings per share are based on the weighted average number of shares outstanding for the period.
|
|
(2)
|
Consists of senior term notes of ($10,694) to finance the acquisition of CBN and ($5,000) to finance the acquisition of WFC, which mature on May 15, 2021 and August 15, 2022, respectively; and subordinated notes of ($15,000) to finance the acquisition of WFC, which mature on August 10, 2027; less WFC debt origination costs totaling $375.
|
|
(3)
|
Net interest margin represents net interest income as a percentage of average interest earning assets, and net interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.
|
|
(4)
|
Net overhead ratio represents the difference between non-interest expense and non-interest income, divided by average assets.
|
|
(5)
|
Efficiency ratio represents non-interest expense, divided by the sum of net interest income and non-interest income, excluding impairment losses from OTTI.
|
|
(6)
|
Non-performing loans are either 90+ days past due or nonaccrual. Non-performing assets consist of non-performing loans plus other real estate owned plus other collateral owned.
|
|
(7)
|
Presented on a consolidated basis.
|
|
(8)
|
Presented on a Bank (i.e. regulatory) basis.
|
|
•
|
For fiscal
2017
, certain onetime items including merger related costs, branch closure costs, debt prepayment fees, net of settlement income had a cumulative impact on pretax earnings of $2,632, or $0.33 per diluted share after-tax, compared to $1,540 pretax, or $0.18 per diluted share after tax for fiscal 2016.
|
|
•
|
Net interest income for fiscal
2017
grew
10.91
% to
$22,268
from
$20,077
for fiscal
2016
.
|
|
•
|
For fiscal
2017
, the net interest margin increased 4 bps to
3.31%
from
3.27%
for fiscal
2016
.
|
|
•
|
Loan loss provision increased to
$319
for fiscal
2017
, compared to
$75
for fiscal
2016
. Provision increased due to organic growth of portfolio loans in the fourth quarter of 2017.
|
|
•
|
For fiscal
2017
, total non-interest income grew 21% to
$4,751
from
$3,915
for the comparable period in
2016
. Growth in non-interest income resulted primarily from settlement proceeds and fee income generated due to the WFC acquisition.
|
|
•
|
Fiscal 2017 operations reflect a remix of loan and deposit composition. At September 30, 2017, commercial, multi-family, construction and agricultural loans for both operating purpose and real estate secured totaled 47.9% of the total loan portfolio versus 34.6% one year earlier. Non-maturity deposits are 60.8% of total deposits versus 50.9% one year earlier.
|
|
•
|
Net loans were $727,053 at September 30, 2017, compared to $568,371 at September 30, 2016. The increase in loans is primarily due to loans acquired in the WFC acquisition as well as organic commercial and agricultural loan growth.
|
|
•
|
Total deposits were $742,504 at September 30, 2017, compared to $557,677 at September 30, 2016. The deposit growth is due to the WFC acquisition, partially offset by deposit runoff in closed branches.
|
|
•
|
The allowance for loan and lease losses was 0.81% of total loans at September 30, 2017, compared to 1.06% one year earlier. The lower ratio for Q4 2017 was a result of the larger balance of loans due to the WFC acquisition, which were recorded at fair value in August 2017.
|
|
•
|
Nonperforming assets were $14,058, or 1.49% of total assets at September 30, 2017, compared to $4,348, or 0.62% of total assets at September 30, 2016. Included in nonperforming assets are approximately, $5,574 of acquired foreclosed properties, including $3,094 that have loan contracts on which the borrowers are paying according to their contractual terms, but the deed remains in the name of the Bank
|
|
•
|
We continued to reduce our instore branches, closing four of our remaining six instore locations in 2017. Additionally, two traditional branches were closed in 2017.
|
|
|
|
Year ended September 30, 2017
|
|
Year ended September 30, 2016
|
|
||||||||||||||||||
|
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
|
||||||||||
|
Average interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
19,368
|
|
|
$
|
139
|
|
|
0.72
|
%
|
|
$
|
18,873
|
|
|
$
|
70
|
|
|
0.37
|
%
|
|
|
Loans receivable
|
|
568,670
|
|
|
25,826
|
|
|
4.54
|
%
|
|
504,972
|
|
|
23,407
|
|
|
4.64
|
%
|
|
||||
|
Interest bearing deposits
|
|
1,922
|
|
|
29
|
|
|
1.51
|
%
|
|
2,378
|
|
|
47
|
|
|
1.98
|
%
|
|
||||
|
Investment securities (1)
|
|
87,449
|
|
|
1,974
|
|
|
2.26
|
%
|
|
90,565
|
|
|
1,655
|
|
|
1.83
|
%
|
|
||||
|
Non-marketable equity securities, at cost
|
|
5,136
|
|
|
205
|
|
|
3.99
|
%
|
|
4,783
|
|
|
172
|
|
|
3.60
|
%
|
|
||||
|
Total interest earning assets
|
|
$
|
682,545
|
|
|
$
|
28,173
|
|
|
4.13
|
%
|
|
$
|
621,571
|
|
|
$
|
25,351
|
|
|
4.08
|
%
|
|
|
Average interest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings accounts
|
|
$
|
53,530
|
|
|
$
|
67
|
|
|
0.13
|
%
|
|
$
|
33,538
|
|
|
$
|
43
|
|
|
0.13
|
%
|
|
|
Demand deposits
|
|
65,283
|
|
|
273
|
|
|
0.42
|
%
|
|
36,878
|
|
|
240
|
|
|
0.65
|
%
|
|
||||
|
Money market accounts
|
|
126,487
|
|
|
555
|
|
|
0.44
|
%
|
|
141,938
|
|
|
585
|
|
|
0.41
|
%
|
|
||||
|
CD’s
|
|
236,590
|
|
|
3,104
|
|
|
1.31
|
%
|
|
239,363
|
|
|
3,037
|
|
|
1.27
|
%
|
|
||||
|
IRA’s
|
|
29,042
|
|
|
300
|
|
|
1.03
|
%
|
|
25,854
|
|
|
295
|
|
|
1.14
|
%
|
|
||||
|
Total deposits
|
|
$
|
510,932
|
|
|
$
|
4,299
|
|
|
0.84
|
%
|
|
$
|
477,571
|
|
|
$
|
4,200
|
|
|
0.88
|
%
|
|
|
FHLB advances and other borrowings
|
|
82,781
|
|
|
1,311
|
|
|
1.58
|
%
|
|
65,857
|
|
|
807
|
|
|
1.23
|
%
|
|
||||
|
Total interest bearing liabilities
|
|
$
|
593,713
|
|
|
$
|
5,610
|
|
|
0.94
|
%
|
|
$
|
543,428
|
|
|
$
|
5,007
|
|
|
0.92
|
%
|
|
|
Net interest income
|
|
|
|
$
|
22,563
|
|
|
|
|
|
|
$
|
20,344
|
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
|
3.19
|
%
|
|
|
|
|
|
3.16
|
%
|
|
||||||||
|
Net interest margin
|
|
|
|
|
|
3.31
|
%
|
|
|
|
|
|
3.27
|
%
|
|
||||||||
|
Average interest earning assets to average interest bearing liabilities
|
|
|
|
|
|
1.15
|
%
|
|
|
|
|
|
1.14
|
%
|
|
||||||||
|
|
|
Year ended September 30,
2017 v. 2016
Increase (decrease) due to
|
||||||||||
|
|
|
Volume (1)
|
|
Rate (1)
|
|
Total
Increase /
(Decrease)
|
||||||
|
Interest income:
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
2
|
|
|
$
|
67
|
|
|
$
|
69
|
|
|
Loans receivable
|
|
2,903
|
|
|
(484
|
)
|
|
2,419
|
|
|||
|
Interest bearing deposits
|
|
(8
|
)
|
|
(10
|
)
|
|
(18
|
)
|
|||
|
Investment securities
|
|
(59
|
)
|
|
378
|
|
|
319
|
|
|||
|
Non-marketable equity securities, at cost
|
|
13
|
|
|
20
|
|
|
33
|
|
|||
|
Total interest earning assets
|
|
$
|
2,851
|
|
|
$
|
(29
|
)
|
|
$
|
2,822
|
|
|
Interest expense:
|
|
|
|
|
|
|
||||||
|
Savings accounts
|
|
$
|
25
|
|
|
$
|
(1
|
)
|
|
$
|
24
|
|
|
Demand deposits
|
|
148
|
|
|
(115
|
)
|
|
33
|
|
|||
|
Money market accounts
|
|
(66
|
)
|
|
36
|
|
|
(30
|
)
|
|||
|
CD’s
|
|
(36
|
)
|
|
103
|
|
|
67
|
|
|||
|
IRA’s
|
|
35
|
|
|
(30
|
)
|
|
5
|
|
|||
|
Total deposits
|
|
106
|
|
|
(7
|
)
|
|
99
|
|
|||
|
FHLB Advances and other borrowings
|
|
233
|
|
|
271
|
|
|
504
|
|
|||
|
Total interest bearing liabilities
|
|
339
|
|
|
264
|
|
|
603
|
|
|||
|
Net interest income (loss)
|
|
$
|
2,512
|
|
|
$
|
(293
|
)
|
|
$
|
2,219
|
|
|
(1)
|
the change in interest due to both rate and volume has been allocated in proportion to the relationship to the dollar amounts of the change in each.
|
|
|
|
Twelve months ended
|
|
|
|||||||
|
|
|
September 30,
|
|
Change:
|
|||||||
|
|
|
2017
|
|
2016
|
|
2017 over 2016
|
|||||
|
Noninterest Income:
|
|
|
|
|
|
|
|||||
|
Net gains on available for sale securities
|
|
$
|
111
|
|
|
$
|
63
|
|
|
76.19
|
%
|
|
Service charges on deposit accounts
|
|
1,433
|
|
|
1,627
|
|
|
(11.92
|
)%
|
||
|
Loan fees and service charges
|
|
1,540
|
|
|
1,296
|
|
|
18.83
|
%
|
||
|
Settlement proceeds
|
|
283
|
|
|
—
|
|
|
NA
|
|
||
|
Other
|
|
1,384
|
|
|
929
|
|
|
48.98
|
%
|
||
|
Total non-interest income
|
|
$
|
4,751
|
|
|
$
|
3,915
|
|
|
21.35
|
%
|
|
|
|
Years ended
|
|
|
|||||||
|
|
|
September 30,
|
|
Change:
|
|||||||
|
|
|
|
|
|
|
2017 over
|
|||||
|
|
|
2017
|
|
2016
|
|
2016
|
|||||
|
Noninterest Expense:
|
|
|
|
|
|
|
|||||
|
Compensation and benefits
|
|
$
|
10,862
|
|
|
$
|
9,866
|
|
|
10.10
|
%
|
|
Occupancy
|
|
2,780
|
|
|
2,826
|
|
|
(1.63
|
)%
|
||
|
Office
|
|
1,340
|
|
|
1,225
|
|
|
9.39
|
%
|
||
|
Data processing
|
|
2,052
|
|
|
1,802
|
|
|
13.87
|
%
|
||
|
Amortization of core deposit
|
|
219
|
|
|
111
|
|
|
97.30
|
%
|
||
|
Amortization of mortgage servicing rights
|
|
39
|
|
|
—
|
|
|
n/a
|
|||
|
Advertising, marketing and public relations
|
|
545
|
|
|
701
|
|
|
(22.25
|
)%
|
||
|
FDIC premium assessment
|
|
300
|
|
|
394
|
|
|
(23.86
|
)%
|
||
|
Professional services
|
|
2,078
|
|
|
1,368
|
|
|
51.90
|
%
|
||
|
Other
|
|
2,663
|
|
|
1,765
|
|
|
50.88
|
%
|
||
|
Total noninterest expense
|
|
$
|
22,878
|
|
|
$
|
20,058
|
|
|
14.06
|
%
|
|
Noninterest expense (annualized) / Average assets
|
|
3.13
|
%
|
|
3.14
|
%
|
|
|
|||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||||||||||
|
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
Real estate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
$
|
247,634
|
|
|
33.8
|
%
|
|
$
|
187,738
|
|
|
32.7
|
%
|
|
$
|
181,205
|
|
|
40.2
|
%
|
|
$
|
223,025
|
|
|
47.4
|
%
|
|
$
|
252,958
|
|
|
57.4
|
%
|
|
Commercial/Agricultural real estate
|
|
273,900
|
|
|
37.4
|
%
|
|
152,853
|
|
|
26.7
|
%
|
|
63,265
|
|
|
14.1
|
%
|
|
39,061
|
|
|
8.3
|
%
|
|
12,531
|
|
|
2.8
|
%
|
|||||
|
Total real estate loans
|
|
521,534
|
|
|
71.2
|
%
|
|
340,591
|
|
|
59.4
|
%
|
|
244,472
|
|
|
54.3
|
%
|
|
262,086
|
|
|
55.7
|
%
|
|
265,489
|
|
|
60.2
|
%
|
|||||
|
Non-real estate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer non-real estate
|
|
135,955
|
|
|
18.5
|
%
|
|
188,009
|
|
|
32.7
|
%
|
|
193,600
|
|
|
43.0
|
%
|
|
199,157
|
|
|
42.3
|
%
|
|
173,185
|
|
|
39.3
|
%
|
|||||
|
Commercial/Agricultural non-real estate
|
|
79,124
|
|
|
10.8
|
%
|
|
45,648
|
|
|
7.9
|
%
|
|
10,010
|
|
|
2.1
|
%
|
|
6,076
|
|
|
1.3
|
%
|
|
154
|
|
|
—
|
%
|
|||||
|
Total non-real estate loans
|
|
215,079
|
|
|
29.3
|
%
|
|
233,657
|
|
|
40.6
|
%
|
|
203,608
|
|
|
45.1
|
%
|
|
205,233
|
|
|
43.6
|
%
|
|
173,339
|
|
|
39.3
|
%
|
|||||
|
Gross loans
|
|
736,613
|
|
|
|
|
574,248
|
|
|
|
|
448,080
|
|
|
|
|
467,319
|
|
|
|
|
438,828
|
|
|
|
||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
1,471
|
|
|
0.2
|
%
|
|
1,915
|
|
|
0.3
|
%
|
|
2,430
|
|
|
0.6
|
%
|
|
3,047
|
|
|
0.7
|
%
|
|
2,035
|
|
|
0.5
|
%
|
|||||
|
Unamortized discount on acquired loans
|
|
(5,089
|
)
|
|
(0.7
|
)%
|
|
(1,724
|
)
|
|
(0.3
|
)%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||||
|
Total loans (net of unearned income and deferred expense)
|
|
732,995
|
|
|
100.0
|
%
|
|
574,439
|
|
|
100.0
|
%
|
|
450,510
|
|
|
100.0
|
%
|
|
470,366
|
|
|
100.0
|
%
|
|
440,863
|
|
|
100.0
|
%
|
|||||
|
Allowance for loan losses
|
|
(5,942
|
)
|
|
|
|
(6,068
|
)
|
|
|
|
(6,496
|
)
|
|
|
|
(6,506
|
)
|
|
|
|
(6,180
|
)
|
|
|
||||||||||
|
Total loans receivable, net
|
|
$
|
727,053
|
|
|
|
|
$
|
568,371
|
|
|
|
|
$
|
444,014
|
|
|
|
|
$
|
463,860
|
|
|
|
|
$
|
434,683
|
|
|
|
|||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||||||||||
|
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|||||||||||||||
|
Fixed rate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
$
|
208,949
|
|
|
28.5
|
%
|
|
$
|
173,051
|
|
|
30.2
|
%
|
|
$
|
177,708
|
|
|
39.5
|
%
|
|
$
|
219,977
|
|
|
46.8
|
%
|
|
$
|
250,718
|
|
|
56.9
|
%
|
|
Commercial/Agricultural real estate
|
|
160,249
|
|
|
21.9
|
%
|
|
92,030
|
|
|
16.0
|
%
|
|
47,837
|
|
|
10.6
|
%
|
|
39,061
|
|
|
8.3
|
%
|
|
12,531
|
|
|
2.8
|
%
|
|||||
|
Total fixed rate real estate loans
|
|
369,198
|
|
|
50.4
|
%
|
|
265,081
|
|
|
46.2
|
%
|
|
225,545
|
|
|
50.1
|
%
|
|
259,038
|
|
|
55.1
|
%
|
|
263,249
|
|
|
59.7
|
%
|
|||||
|
Non-real estate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer non-real estate
|
|
135,955
|
|
|
18.5
|
%
|
|
188,009
|
|
|
32.7
|
%
|
|
193,598
|
|
|
43.0
|
%
|
|
199,157
|
|
|
42.3
|
%
|
|
173,185
|
|
|
39.3
|
%
|
|||||
|
Commercial/Agricultural non-real estate
|
|
53,165
|
|
|
7.3
|
%
|
|
25,839
|
|
|
4.5
|
%
|
|
5,031
|
|
|
1.1
|
%
|
|
6,076
|
|
|
1.3
|
%
|
|
154
|
|
|
—
|
%
|
|||||
|
Total fixed rate non-real estate loans
|
|
189,120
|
|
|
25.8
|
%
|
|
213,848
|
|
|
37.2
|
%
|
|
198,629
|
|
|
44.1
|
%
|
|
205,233
|
|
|
43.6
|
%
|
|
173,339
|
|
|
39.3
|
%
|
|||||
|
Total fixed rate loans
|
|
558,318
|
|
|
76.2
|
%
|
|
478,929
|
|
|
83.4
|
%
|
|
424,174
|
|
|
94.2
|
%
|
|
464,271
|
|
|
98.7
|
%
|
|
436,588
|
|
|
99.0
|
%
|
|||||
|
Adjustable rate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
38,685
|
|
|
5.3
|
%
|
|
14,687
|
|
|
2.6
|
%
|
|
3,498
|
|
|
0.8
|
%
|
|
3,048
|
|
|
0.7
|
%
|
|
2,240
|
|
|
0.5
|
%
|
|||||
|
Commercial/Agricultural real estate
|
|
113,651
|
|
|
15.5
|
%
|
|
60,823
|
|
|
10.6
|
%
|
|
15,429
|
|
|
3.4
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
|
Total adjustable rate real estate loans
|
|
152,336
|
|
|
20.8
|
%
|
|
75,510
|
|
|
13.2
|
%
|
|
18,927
|
|
|
4.2
|
%
|
|
3,048
|
|
|
0.7
|
%
|
|
2,240
|
|
|
0.5
|
%
|
|||||
|
Non-real estate loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Consumer non-real estate
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
|
Commercial/Agricultural non-real estate
|
|
25,959
|
|
|
3.5
|
%
|
|
19,809
|
|
|
3.4
|
%
|
|
4,979
|
|
|
1.1
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
|
Total adjustable rate non-real estate loans
|
|
25,959
|
|
|
3.5
|
%
|
|
19,809
|
|
|
3.4
|
%
|
|
4,979
|
|
|
1.1
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
|
Total adjustable rate loans
|
|
178,295
|
|
|
24.3
|
%
|
|
95,319
|
|
|
16.6
|
%
|
|
23,906
|
|
|
5.3
|
%
|
|
3,048
|
|
|
0.7
|
%
|
|
2,240
|
|
|
0.5
|
%
|
|||||
|
Gross loans
|
|
736,613
|
|
|
|
|
574,248
|
|
|
|
|
448,080
|
|
|
|
|
467,319
|
|
|
|
|
438,828
|
|
|
|
||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
1,471
|
|
|
0.2
|
%
|
|
1,915
|
|
|
0.3
|
%
|
|
2,430
|
|
|
0.5
|
%
|
|
3,047
|
|
|
0.6
|
%
|
|
2,035
|
|
|
0.5
|
%
|
|||||
|
Unamortized discount on acquired loans
|
|
(5,089
|
)
|
|
(0.7
|
)%
|
|
(1,724
|
)
|
|
(0.3
|
)%
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
||||||||
|
Total loans (net of unearned income)
|
|
732,995
|
|
|
100.0
|
%
|
|
574,439
|
|
|
100.0
|
%
|
|
450,510
|
|
|
100.0
|
%
|
|
470,366
|
|
|
100.0
|
%
|
|
440,863
|
|
|
100.0
|
%
|
|||||
|
Allowance for loan losses
|
|
(5,942
|
)
|
|
|
|
(6,068
|
)
|
|
|
|
(6,496
|
)
|
|
|
|
(6,506
|
)
|
|
|
|
(6,180
|
)
|
|
|
||||||||||
|
Total loans receivable, net
|
|
$
|
727,053
|
|
|
|
|
$
|
568,371
|
|
|
|
|
$
|
444,014
|
|
|
|
|
$
|
463,860
|
|
|
|
|
$
|
434,683
|
|
|
|
|||||
|
|
|
Real estate
|
|
Non-real estate
|
|
|
|
|||||||||||||||||||||||||||||
|
|
|
Residential real estate
|
|
Commercial/Agricultural real estate
|
|
|
Consumer non-real estate
|
|
Commercial/Agricultural non-real estate
|
|
Total
|
|||||||||||||||||||||||||
|
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|||||||||||||||
|
Due in one year or less
|
|
$
|
12,503
|
|
|
4.54
|
%
|
|
$
|
35,728
|
|
|
4.50
|
%
|
|
|
$
|
4,205
|
|
|
11.34
|
%
|
|
$
|
26,892
|
|
|
5.60
|
%
|
|
$
|
79,328
|
|
|
5.24
|
%
|
|
Due after one year through five years
|
|
90,281
|
|
|
4.99
|
%
|
|
106,701
|
|
|
5.17
|
%
|
|
|
58,187
|
|
|
5.21
|
%
|
|
37,165
|
|
|
5.77
|
%
|
|
292,334
|
|
|
5.20
|
%
|
|||||
|
Due after five years
|
|
144,850
|
|
|
4.70
|
%
|
|
131,471
|
|
|
4.80
|
%
|
|
|
73,563
|
|
|
5.36
|
%
|
|
15,067
|
|
|
4.42
|
%
|
|
364,951
|
|
|
4.86
|
%
|
|||||
|
|
|
$
|
247,634
|
|
|
4.80
|
%
|
|
$
|
273,900
|
|
|
4.90
|
%
|
|
|
$
|
135,955
|
|
|
5.48
|
%
|
|
$
|
79,124
|
|
|
5.46
|
%
|
|
$
|
736,613
|
|
|
5.03
|
%
|
|
(1)
|
Includes loans having no stated maturity and overdraft loans.
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Year Ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, October 1, 2016
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Charge-offs
|
(233
|
)
|
|
|
|
(389
|
)
|
|
(9
|
)
|
|
—
|
|
|
(631
|
)
|
|||||||
|
Recoveries
|
14
|
|
|
—
|
|
|
171
|
|
|
1
|
|
|
—
|
|
|
186
|
|
||||||
|
Provision
|
81
|
|
|
130
|
|
|
59
|
|
|
41
|
|
|
8
|
|
|
319
|
|
||||||
|
Segment reclassifications
|
(443
|
)
|
|
510
|
|
|
(371
|
)
|
|
212
|
|
|
92
|
|
|
—
|
|
||||||
|
Total Allowance on originated loans
|
$
|
1,458
|
|
|
$
|
2,523
|
|
|
$
|
936
|
|
|
$
|
897
|
|
|
$
|
128
|
|
|
$
|
5,942
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, September 30, 2017
|
$
|
1,458
|
|
|
$
|
2,523
|
|
|
$
|
936
|
|
|
$
|
897
|
|
|
$
|
128
|
|
|
$
|
5,942
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Year Ended September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, October 1, 2015
|
$
|
2,364
|
|
|
$
|
989
|
|
|
$
|
1,620
|
|
|
$
|
1,271
|
|
|
$
|
252
|
|
|
$
|
6,496
|
|
|
Charge-offs
|
(140
|
)
|
|
|
|
(460
|
)
|
|
(118
|
)
|
|
—
|
|
|
(718
|
)
|
|||||||
|
Recoveries
|
11
|
|
|
—
|
|
|
204
|
|
|
—
|
|
|
—
|
|
|
215
|
|
||||||
|
Provision
|
30
|
|
|
10
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
75
|
|
||||||
|
Segment reclassifications
|
(226
|
)
|
|
884
|
|
|
67
|
|
|
(501
|
)
|
|
(224
|
)
|
|
—
|
|
||||||
|
Total Allowance on originated loans
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, September 30, 2016
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
|
|
Quarters ended
|
||||||||||||||||||
|
|
|
9/30/2017
|
|
6/30/2017
|
|
3/31/17
|
|
12/31/2016
|
|
9/30/2016
|
||||||||||
|
Specific credit allocation
|
|
$
|
301
|
|
|
$
|
241
|
|
|
$
|
465
|
|
|
$
|
477
|
|
|
$
|
628
|
|
|
General and unallocated allowance
|
|
5,641
|
|
|
5,515
|
|
|
5,370
|
|
|
5,440
|
|
|
5,440
|
|
|||||
|
Allowance for loan losses
|
|
$
|
5,942
|
|
|
$
|
5,756
|
|
|
$
|
5,835
|
|
|
$
|
5,917
|
|
|
$
|
6,068
|
|
|
|
|
September 30,
|
||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
Nonperforming assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Nonaccrual loans
|
|
$
|
7,452
|
|
|
$
|
3,191
|
|
|
$
|
748
|
|
|
$
|
1,184
|
|
|
$
|
2,125
|
|
|
Accruing loans past due 90 days or more
|
|
589
|
|
|
380
|
|
|
473
|
|
|
401
|
|
|
483
|
|
|||||
|
Total nonperforming loans (“NPLs”)
|
|
8,041
|
|
|
3,571
|
|
|
1,221
|
|
|
1,585
|
|
|
2,608
|
|
|||||
|
Other real estate owned
|
|
5,962
|
|
|
725
|
|
|
838
|
|
|
1,025
|
|
|
873
|
|
|||||
|
Other collateral owned
|
|
55
|
|
|
52
|
|
|
64
|
|
|
25
|
|
|
155
|
|
|||||
|
Total nonperforming assets (“NPAs”)
|
|
$
|
14,058
|
|
|
$
|
4,348
|
|
|
$
|
2,123
|
|
|
$
|
2,635
|
|
|
$
|
3,636
|
|
|
Troubled Debt Restructurings (“TDRs”)
|
|
$
|
5,851
|
|
|
$
|
3,733
|
|
|
$
|
4,010
|
|
|
$
|
5,581
|
|
|
$
|
8,618
|
|
|
Nonaccrual TDRs
|
|
$
|
621
|
|
|
$
|
515
|
|
|
$
|
332
|
|
|
$
|
249
|
|
|
$
|
1,108
|
|
|
Average outstanding loan balance
|
|
$
|
653,717
|
|
|
$
|
512,475
|
|
|
$
|
460,438
|
|
|
$
|
455,615
|
|
|
$
|
434,326
|
|
|
Loans, end of period (1)
|
|
732,995
|
|
|
574,439
|
|
|
450,510
|
|
|
470,366
|
|
|
440,863
|
|
|||||
|
Total assets, end of period
|
|
940,664
|
|
|
695,865
|
|
|
580,148
|
|
|
569,815
|
|
|
554,521
|
|
|||||
|
ALL, at beginning of period
|
|
6,068
|
|
|
6,496
|
|
|
6,506
|
|
|
6,180
|
|
|
5,745
|
|
|||||
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
|
(233
|
)
|
|
(140
|
)
|
|
(405
|
)
|
|
(1,238
|
)
|
|
(1,525
|
)
|
|||||
|
Commercial/Agricultural real estate
|
|
(389
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
|
(9
|
)
|
|
(460
|
)
|
|
(601
|
)
|
|
(689
|
)
|
|
(1,494
|
)
|
|||||
|
Commercial/Agricultural non-real estate
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total loans charged off
|
|
(631
|
)
|
|
(718
|
)
|
|
(1,006
|
)
|
|
(1,927
|
)
|
|
(3,019
|
)
|
|||||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
|
14
|
|
|
11
|
|
|
69
|
|
|
94
|
|
|
36
|
|
|||||
|
Commercial/Agricultural real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
|
171
|
|
|
204
|
|
|
271
|
|
|
249
|
|
|
275
|
|
|||||
|
Commercial/Agricultural non-real estate
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total recoveries of loans previously charged off:
|
|
186
|
|
|
215
|
|
|
340
|
|
|
343
|
|
|
311
|
|
|||||
|
Net loans charged off (“NCOs”)
|
|
(445
|
)
|
|
(503
|
)
|
|
(666
|
)
|
|
(1,584
|
)
|
|
(2,708
|
)
|
|||||
|
Additions to ALL via provision for loan losses charged to operations
|
|
319
|
|
|
75
|
|
|
656
|
|
|
1,910
|
|
|
3,143
|
|
|||||
|
ALL, at end of period
|
|
$
|
5,942
|
|
|
$
|
6,068
|
|
|
$
|
6,496
|
|
|
$
|
6,506
|
|
|
$
|
6,180
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
ALL to NCOs (annualized)
|
|
1,335.28
|
%
|
|
1,206.36
|
%
|
|
975.38
|
%
|
|
410.73
|
%
|
|
228.21
|
%
|
|||||
|
NCOs (annualized) to average loans
|
|
0.07
|
%
|
|
0.10
|
%
|
|
0.14
|
%
|
|
0.35
|
%
|
|
0.62
|
%
|
|||||
|
ALL to total loans
|
|
0.81
|
%
|
|
1.06
|
%
|
|
1.44
|
%
|
|
1.38
|
%
|
|
1.40
|
%
|
|||||
|
NPLs to total loans
|
|
1.10
|
%
|
|
0.62
|
%
|
|
0.27
|
%
|
|
0.34
|
%
|
|
0.59
|
%
|
|||||
|
NPAs to total assets
|
|
1.49
|
%
|
|
0.62
|
%
|
|
0.37
|
%
|
|
0.46
|
%
|
|
0.66
|
%
|
|||||
|
Total Assets:
|
|
$
|
940,664
|
|
|
$
|
695,865
|
|
|
$
|
580,148
|
|
|
$
|
569,815
|
|
|
$
|
554,521
|
|
|
•
|
Commercial/agricultural real estate loans, past due
90 days
or more;
|
|
•
|
Commercial/agricultural non-real estate loans past due
90 days
or more;
|
|
•
|
Closed ended consumer non-real estate loans past due
120 days
or more; and
|
|
•
|
Residential real estate loans and open ended consumer non-real estate loans past due
180 days
or more.
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
September 30, 2017
|
|
|
|
|
||||
|
U.S. government agency obligations
|
|
$
|
18,454
|
|
|
$
|
18,041
|
|
|
Obligations of states and political subdivisions
|
|
35,656
|
|
|
35,795
|
|
||
|
Mortgage-backed securities
|
|
36,661
|
|
|
36,474
|
|
||
|
Agency securities
|
|
147
|
|
|
230
|
|
||
|
Corporate debt securities
|
|
5,410
|
|
|
5,343
|
|
||
|
Total available for sale securities
|
|
$
|
96,328
|
|
|
$
|
95,883
|
|
|
|
|
|
|
|
||||
|
September 30, 2016
|
|
|
|
|
||||
|
U.S. government agency obligations
|
|
$
|
16,388
|
|
|
$
|
16,407
|
|
|
Obligations of states and political subdivisions
|
|
33,405
|
|
|
34,012
|
|
||
|
Mortgage-backed securities
|
|
28,861
|
|
|
29,247
|
|
||
|
Federal Agricultural Mortgage Corporation
|
|
70
|
|
|
81
|
|
||
|
Trust preferred securities
|
|
376
|
|
|
376
|
|
||
|
Total available for sale securities
|
|
$
|
79,100
|
|
|
$
|
80,123
|
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
September 30, 2017
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
|
$
|
1,311
|
|
|
$
|
1,328
|
|
|
Mortgage-backed securities
|
|
4,142
|
|
|
4,277
|
|
||
|
Total held to maturity securities
|
|
$
|
5,453
|
|
|
$
|
5,605
|
|
|
|
|
|
|
|
||||
|
September 30, 2016
|
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
|
$
|
1,315
|
|
|
$
|
1,335
|
|
|
Mortgage-backed securities
|
|
5,354
|
|
|
5,609
|
|
||
|
Total held to maturity securities
|
|
$
|
6,669
|
|
|
$
|
6,944
|
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
Due in one year or less
|
|
$
|
160
|
|
|
$
|
160
|
|
|
Due after one year through five years
|
|
15,008
|
|
|
15,056
|
|
||
|
Due after five years through ten years
|
|
30,586
|
|
|
30,330
|
|
||
|
Due after ten years
|
|
13,766
|
|
|
13,633
|
|
||
|
|
|
59,520
|
|
|
59,179
|
|
||
|
Mortgage backed securities
|
|
36,661
|
|
|
$
|
36,474
|
|
|
|
Securities without contractual maturities
|
|
147
|
|
|
$
|
230
|
|
|
|
Total available for sale securities
|
|
$
|
96,328
|
|
|
$
|
95,883
|
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
Due after one year through five years
|
|
$
|
1,311
|
|
|
$
|
1,328
|
|
|
Mortgage backed securities
|
|
4,142
|
|
|
4,277
|
|
||
|
Total held to maturity securities
|
|
$
|
5,453
|
|
|
$
|
5,605
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Available for sale securities
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
8,296
|
|
|
$
|
186
|
|
|
$
|
6,932
|
|
|
$
|
262
|
|
|
$
|
15,228
|
|
|
$
|
448
|
|
|
Obligations of states and political subdivisions
|
|
8,170
|
|
|
62
|
|
|
3,701
|
|
|
70
|
|
|
11,871
|
|
|
132
|
|
||||||
|
Mortgage-backed securities
|
|
14,167
|
|
|
96
|
|
|
9,753
|
|
|
215
|
|
|
23,920
|
|
|
311
|
|
||||||
|
Corporate debt securities
|
|
5,343
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
5,343
|
|
|
67
|
|
||||||
|
Total available for sale securities
|
|
$
|
35,976
|
|
|
$
|
411
|
|
|
$
|
20,386
|
|
|
$
|
547
|
|
|
$
|
56,362
|
|
|
$
|
958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
4,039
|
|
|
$
|
4
|
|
|
$
|
2,494
|
|
|
$
|
25
|
|
|
$
|
6,533
|
|
|
$
|
29
|
|
|
Obligations of states and political subdivisions
|
|
2,885
|
|
|
7
|
|
|
1,338
|
|
|
15
|
|
|
4,223
|
|
|
22
|
|
||||||
|
Mortgage-backed securities
|
|
1,385
|
|
|
1
|
|
|
1,137
|
|
|
3
|
|
|
2,522
|
|
|
4
|
|
||||||
|
Total available for sale securities
|
|
$
|
8,309
|
|
|
$
|
12
|
|
|
$
|
4,969
|
|
|
$
|
43
|
|
|
$
|
13,278
|
|
|
$
|
55
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Held to maturity securities
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
|
September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities
|
|
406
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
406
|
|
|
1
|
|
||||||
|
Total held to maturity securities
|
|
$
|
406
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
406
|
|
|
$
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total held to maturity securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
September 30,
|
||||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||||
|
Available for sale securities
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
|
Agency
|
|
$
|
55,115
|
|
|
$
|
54,515
|
|
|
$
|
45,249
|
|
|
$
|
45,654
|
|
|
AAA
|
|
725
|
|
|
730
|
|
|
730
|
|
|
747
|
|
||||
|
AA
|
|
26,405
|
|
|
26,474
|
|
|
25,574
|
|
|
26,006
|
|
||||
|
A
|
|
7,776
|
|
|
7,876
|
|
|
5,414
|
|
|
5,567
|
|
||||
|
BBB
|
|
3,618
|
|
|
3,579
|
|
|
—
|
|
|
—
|
|
||||
|
Below investment grade
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Non-rated
|
|
2,689
|
|
|
2,709
|
|
|
2,133
|
|
|
2,149
|
|
||||
|
Total available for sale securities
|
|
$
|
96,328
|
|
|
$
|
95,883
|
|
|
$
|
79,100
|
|
|
$
|
80,123
|
|
|
|
|
September 30,
|
||||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||||
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
|
Agency
|
|
$
|
4,142
|
|
|
$
|
4,277
|
|
|
$
|
5,354
|
|
|
$
|
5,609
|
|
|
AAA
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
AA
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
A
|
|
961
|
|
|
969
|
|
|
965
|
|
|
982
|
|
||||
|
BBB
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Below investment grade
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Non-rated
|
|
350
|
|
|
359
|
|
|
350
|
|
|
353
|
|
||||
|
Total held to maturity securities
|
|
$
|
5,453
|
|
|
$
|
5,605
|
|
|
$
|
6,669
|
|
|
$
|
6,944
|
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes
|
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
88,511,000
|
|
|
13.2
|
%
|
|
$
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
66,880,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
82,569,000
|
|
|
12.4
|
%
|
|
40,128,000
|
|
|
> =
|
|
6.0
|
%
|
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
82,569,000
|
|
|
12.4
|
%
|
|
30,096,000
|
|
|
> =
|
|
4.5
|
%
|
|
43,472,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
82,569,000
|
|
|
9.2
|
%
|
|
35,776,000
|
|
|
> =
|
|
4.0
|
%
|
|
44,720,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
As of September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
72,345,000
|
|
|
14.1
|
%
|
|
$
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
51,487,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
66,278,000
|
|
|
12.9
|
%
|
|
30,892,000
|
|
|
> =
|
|
6.0
|
%
|
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
66,278,000
|
|
|
12.9
|
%
|
|
23,169,000
|
|
|
> =
|
|
4.5
|
%
|
|
33,466,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
66,278,000
|
|
|
9.3
|
%
|
|
28,428,000
|
|
|
> =
|
|
4.0
|
%
|
|
35,535,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
79,889,000
|
|
|
12.0
|
%
|
|
$
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
66,880,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
58,947,000
|
|
|
8.8
|
%
|
|
40,128,000
|
|
|
> =
|
|
6.0
|
%
|
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
58,947,000
|
|
|
8.8
|
%
|
|
30,096,000
|
|
|
> =
|
|
4.5
|
%
|
|
43,472,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
58,947,000
|
|
|
6.6
|
%
|
|
35,776,000
|
|
|
> =
|
|
4.0
|
%
|
|
44,720,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
As of September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
64,811,000
|
|
|
12.6
|
%
|
|
$
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
51,487,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
58,743,000
|
|
|
11.4
|
%
|
|
30,892,000
|
|
|
> =
|
|
6.0
|
%
|
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
58,743,000
|
|
|
11.4
|
%
|
|
23,169,000
|
|
|
> =
|
|
4.5
|
%
|
|
33,466,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
58,743,000
|
|
|
8.3
|
%
|
|
28,428,000
|
|
|
> =
|
|
4.0
|
%
|
|
35,535,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
|
|
December 31,
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
||||||||
|
Interest income
|
|
$
|
6,948
|
|
|
$
|
6,539
|
|
|
$
|
6,621
|
|
|
$
|
7,770
|
|
|
Interest expense
|
|
1,391
|
|
|
1,315
|
|
|
1,306
|
|
|
1,598
|
|
||||
|
Net interest income
|
|
5,557
|
|
|
5,224
|
|
|
5,315
|
|
|
6,172
|
|
||||
|
Provision for loan losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
319
|
|
||||
|
Net interest income after provision for loan losses
|
|
5,557
|
|
|
5,224
|
|
|
5,315
|
|
|
5,853
|
|
||||
|
Non-interest income
|
|
1,243
|
|
|
1,126
|
|
|
991
|
|
|
1,391
|
|
||||
|
Non-interest expense
|
|
5,393
|
|
|
4,957
|
|
|
4,619
|
|
|
7,909
|
|
||||
|
Income before income tax expense
|
|
1,407
|
|
|
1,393
|
|
|
1,687
|
|
|
(665
|
)
|
||||
|
Provision (benefit) for income tax
|
|
467
|
|
|
459
|
|
|
604
|
|
|
(207
|
)
|
||||
|
Net income
|
|
$
|
940
|
|
|
$
|
934
|
|
|
$
|
1,083
|
|
|
$
|
(458
|
)
|
|
Basic earnings per share
|
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
$
|
0.21
|
|
|
$
|
(0.08
|
)
|
|
Diluted earnings per share
|
|
$
|
0.18
|
|
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
$
|
(0.08
|
)
|
|
Dividends paid
|
|
$
|
—
|
|
|
$
|
0.16
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
December 31,
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
||||||||
|
Interest income
|
|
$
|
5,674
|
|
|
$
|
5,742
|
|
|
$
|
6,474
|
|
|
$
|
7,194
|
|
|
Interest expense
|
|
1,121
|
|
|
1,115
|
|
|
1,295
|
|
|
1,476
|
|
||||
|
Net interest income
|
|
4,553
|
|
|
4,627
|
|
|
5,179
|
|
|
5,718
|
|
||||
|
Provision for loan losses
|
|
75
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net interest income after provision for loan losses
|
|
4,478
|
|
|
4,627
|
|
|
5,179
|
|
|
5,718
|
|
||||
|
Non-interest income
|
|
950
|
|
|
810
|
|
|
1,013
|
|
|
1,142
|
|
||||
|
Non-interest expense
|
|
4,115
|
|
|
4,410
|
|
|
4,804
|
|
|
6,729
|
|
||||
|
Income before income tax expense
|
|
1,313
|
|
|
1,027
|
|
|
1,388
|
|
|
131
|
|
||||
|
Provision for income tax
|
|
466
|
|
|
352
|
|
|
513
|
|
|
(45
|
)
|
||||
|
Net income
|
|
$
|
847
|
|
|
$
|
675
|
|
|
$
|
875
|
|
|
$
|
176
|
|
|
Basic earnings per share
|
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
$
|
0.16
|
|
|
$
|
0.04
|
|
|
Diluted earnings per share
|
|
$
|
0.16
|
|
|
$
|
0.13
|
|
|
$
|
0.16
|
|
|
$
|
0.04
|
|
|
Dividends paid
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
•
|
originating shorter-term secured consumer, commercial and agriculture loan maturities;
|
|
•
|
originating variable rate commercial and agriculture loans;
|
|
•
|
managing our funding needs by utilizing core deposits, institutional certificates of deposits and borrowings as appropriate to extend terms and lock in fixed interest rates;
|
|
•
|
reducing non-interest expense and managing our efficiency ratio by implementing technologies to enhance customer service and increase employee productivity;
|
|
•
|
realigning supervision and control of our branch network by modifying their configuration, staffing, locations and reporting structure to focus resources on our most productive markets;
|
|
•
|
managing our exposure to changes in interest rates, including, but not limited to the sale of longer term fixed rate consumer loans;
|
|
•
|
with the acquisition of WFC, entering into selling loans on the secondary market with retained servicing; and
|
|
•
|
originating balloon mortgage loans with a term of seven years or less to minimize the impact of sudden rate changes.
|
|
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
Economic Value of Equity (EVE)
|
|
EVE Ratio (EVE as a % of Assets)
|
|
|
|||||||||||||
|
|
Amount
|
|
Change
|
|
% Change
|
|
EVE Ratio
|
|
Change
|
|
|
|||||||
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|||||||||||
|
+300 bp
|
$
|
131,737
|
|
|
$
|
(28,971
|
)
|
|
(18
|
)%
|
|
15.16
|
%
|
|
(181
|
)
|
|
bp
|
|
+200 bp
|
145,141
|
|
|
(15,567
|
)
|
|
(10
|
)%
|
|
16.18
|
%
|
|
(79
|
)
|
|
|
||
|
+100 bp
|
156,188
|
|
|
(4,520
|
)
|
|
(3
|
)%
|
|
16.91
|
%
|
|
(60
|
)
|
|
|
||
|
0 bp
|
160,708
|
|
|
—
|
|
|
—
|
%
|
|
16.97
|
%
|
|
—
|
|
|
|
||
|
-100 bp
|
152,204
|
|
|
(8,504
|
)
|
|
(5
|
)%
|
|
15.75
|
%
|
|
(122
|
)
|
|
|
||
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
Economic Value of Equity (EVE)
|
|
EVE Ratio (EVE as a % of Assets)
|
|
|
|||||||||||||
|
|
Amount
|
|
Change
|
|
% Change
|
|
EVE Ratio
|
|
Change
|
|
|
|||||||
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|||||||||||
|
+300 bp
|
$
|
60,132
|
|
|
$
|
(35,255
|
)
|
|
(37
|
)%
|
|
9.44
|
%
|
|
(408
|
)
|
|
bp
|
|
+200 bp
|
76,060
|
|
|
(19,327
|
)
|
|
(20
|
)%
|
|
11.49
|
%
|
|
(203
|
)
|
|
|
||
|
+100 bp
|
88,509
|
|
|
(6,878
|
)
|
|
(7
|
)%
|
|
12.92
|
%
|
|
(60
|
)
|
|
|
||
|
0 bp
|
95,387
|
|
|
—
|
|
|
—
|
%
|
|
13.52
|
%
|
|
—
|
|
|
|
||
|
-100 bp
|
93,928
|
|
|
(1,459
|
)
|
|
(2
|
)%
|
|
13.05
|
%
|
|
(47
|
)
|
|
|
||
|
|
Change in Net Interest Income Over One Year Horizon
|
||||||||||||
|
|
At September 30, 2017
|
|
At September 30, 2016
|
||||||||||
|
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
Dollar Change in Net Interest Income (in thousands)
|
|
Percentage Change
|
|
Dollar Change in Net Interest Income (in thousands)
|
|
Percentage Change
|
||||||
|
|
|
|
|
|
|
||||||||
|
+300 bp
|
$
|
(3,117
|
)
|
|
(9.62
|
)%
|
|
$
|
(2,790
|
)
|
|
(11.14
|
)%
|
|
+200 bp
|
(1,858
|
)
|
|
(5.74
|
)%
|
|
(1,552
|
)
|
|
(6.20
|
)%
|
||
|
+100 bp
|
(642
|
)
|
|
(1.99
|
)%
|
|
(678
|
)
|
|
(2.71
|
)%
|
||
|
0 bp
|
—
|
|
|
—
|
%
|
|
(290
|
)
|
|
(1.16
|
)%
|
||
|
-100 bp
|
(327
|
)
|
|
(1.02
|
)%
|
|
(222
|
)
|
|
(0.88
|
)%
|
||
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
|
|
|
|
||||
|
|
September 30, 2017
|
|
September 30, 2016
|
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
41,677
|
|
|
$
|
10,046
|
|
|
Other interest bearing deposits
|
8,148
|
|
|
745
|
|
||
|
Securities available for sale "AFS"
|
95,883
|
|
|
80,123
|
|
||
|
Securities held to maturity "HTM"
|
5,453
|
|
|
6,669
|
|
||
|
Non-marketable equity securities, at cost
|
7,292
|
|
|
5,034
|
|
||
|
Loans receivable
|
732,995
|
|
|
574,439
|
|
||
|
Allowance for loan losses
|
(5,942
|
)
|
|
(6,068
|
)
|
||
|
Loans receivable, net
|
727,053
|
|
|
568,371
|
|
||
|
Loans held for sale
|
2,334
|
|
|
—
|
|
||
|
Mortgage servicing rights
|
1,886
|
|
|
—
|
|
||
|
Office properties and equipment, net
|
9,645
|
|
|
5,338
|
|
||
|
Accrued interest receivable
|
3,291
|
|
|
2,032
|
|
||
|
Intangible assets
|
5,449
|
|
|
872
|
|
||
|
Goodwill
|
10,444
|
|
|
4,663
|
|
||
|
Foreclosed and repossessed assets, net
|
6,017
|
|
|
776
|
|
||
|
Other assets
|
16,092
|
|
|
11,196
|
|
||
|
TOTAL ASSETS
|
$
|
940,664
|
|
|
$
|
695,865
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Deposits
|
$
|
742,504
|
|
|
$
|
557,677
|
|
|
Federal Home Loan Bank advances
|
90,000
|
|
|
59,291
|
|
||
|
Other borrowings
|
30,319
|
|
|
11,000
|
|
||
|
Other liabilities
|
4,358
|
|
|
3,353
|
|
||
|
Total liabilities
|
867,181
|
|
|
631,321
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Common stock—$0.01 par value, authorized 30,000,000; 5,888,816 and 5,260,098 shares issued and outstanding, respectively
|
59
|
|
|
53
|
|
||
|
Additional paid-in capital
|
63,383
|
|
|
54,963
|
|
||
|
Retained earnings
|
10,764
|
|
|
9,107
|
|
||
|
Unearned deferred compensation
|
(456
|
)
|
|
(193
|
)
|
||
|
Accumulated other comprehensive gain (loss)
|
(267
|
)
|
|
614
|
|
||
|
Total stockholders’ equity
|
73,483
|
|
|
64,544
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
940,664
|
|
|
$
|
695,865
|
|
|
|
Years ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Interest and dividend income:
|
|
|
|
||||
|
Interest and fees on loans
|
$
|
25,826
|
|
|
$
|
23,407
|
|
|
Interest and dividends on investments
|
2,052
|
|
|
1,677
|
|
||
|
Total interest and dividend income
|
27,878
|
|
|
25,084
|
|
||
|
Interest expense:
|
|
|
|
||||
|
Interest on deposits
|
4,299
|
|
|
4,200
|
|
||
|
Interest on FHLB borrowed funds
|
717
|
|
|
664
|
|
||
|
Interest on other borrowed funds
|
594
|
|
|
143
|
|
||
|
Total interest expense
|
5,610
|
|
|
5,007
|
|
||
|
Net interest income before provision for loan losses
|
22,268
|
|
|
20,077
|
|
||
|
Provision for loan losses
|
319
|
|
|
75
|
|
||
|
Net interest income after provision for loan losses
|
21,949
|
|
|
20,002
|
|
||
|
Non-interest income:
|
|
|
|
||||
|
Net gains on sale of available for sale securities
|
111
|
|
|
63
|
|
||
|
Service charges on deposit accounts
|
1,433
|
|
|
1,627
|
|
||
|
Loan fees and service charges
|
1,540
|
|
|
1,296
|
|
||
|
Other
|
1,667
|
|
|
929
|
|
||
|
Total non-interest income
|
4,751
|
|
|
3,915
|
|
||
|
Non-interest expense:
|
|
|
|
||||
|
Compensation and benefits
|
10,862
|
|
|
9,866
|
|
||
|
Occupancy
|
2,780
|
|
|
2,826
|
|
||
|
Office
|
1,340
|
|
|
1,225
|
|
||
|
Data processing
|
2,052
|
|
|
1,802
|
|
||
|
Amortization of intangible assets
|
219
|
|
|
111
|
|
||
|
Amortization of mortgage servicing rights
|
39
|
|
|
—
|
|
||
|
Advertising, marketing and public relations
|
545
|
|
|
701
|
|
||
|
FDIC premium assessment
|
300
|
|
|
394
|
|
||
|
Professional services
|
2,078
|
|
|
1,368
|
|
||
|
Other
|
2,663
|
|
|
1,765
|
|
||
|
Total non-interest expense
|
22,878
|
|
|
20,058
|
|
||
|
Income before provision for income tax
|
3,822
|
|
|
3,859
|
|
||
|
Provision for income taxes
|
1,323
|
|
|
1,286
|
|
||
|
Net income attributable to common stockholders
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Per share information:
|
|
|
|
||||
|
Basic earnings
|
$
|
0.47
|
|
|
$
|
0.49
|
|
|
Diluted earnings
|
$
|
0.46
|
|
|
$
|
0.49
|
|
|
Cash dividends paid
|
$
|
0.16
|
|
|
$
|
0.12
|
|
|
|
2017
|
|
2016
|
||||
|
Net income attributable to common stockholders
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
||||
|
Net unrealized (losses) gains arising during period
|
(948
|
)
|
|
825
|
|
||
|
Reclassification adjustment for (losses) gains included in net income
|
67
|
|
|
38
|
|
||
|
Unrealized (losses) gains on securities
|
(881
|
)
|
|
863
|
|
||
|
Defined benefit plans:
|
|
|
|
||||
|
Amortization of unrecognized prior service costs and net losses
|
—
|
|
|
(35
|
)
|
||
|
Total other comprehensive (loss) income, net of tax
|
(881
|
)
|
|
828
|
|
||
|
Comprehensive income
|
$
|
1,618
|
|
|
$
|
3,401
|
|
|
|
|
|
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Unearned Deferred Compensation
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders' Equity
|
|||||||||||||
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance, September 30, 2015
|
5,232,579
|
|
|
$
|
52
|
|
|
$
|
54,740
|
|
|
$
|
7,163
|
|
|
$
|
(288
|
)
|
|
$
|
(214
|
)
|
|
$
|
61,453
|
|
|
Net income
|
|
|
|
|
|
|
2,573
|
|
|
|
|
|
|
2,573
|
|
|||||||||||
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
828
|
|
|
828
|
|
|||||||||||
|
Forfeiture of unvested shares
|
(22,162
|
)
|
|
|
|
(176
|
)
|
|
|
|
176
|
|
|
|
|
—
|
|
|||||||||
|
Surrender of restricted shares of common stock
|
(5,425
|
)
|
|
|
|
(50
|
)
|
|
|
|
|
|
|
|
(50
|
)
|
||||||||||
|
Common stock awarded under the equity incentive plan
|
11,591
|
|
|
|
|
127
|
|
|
|
|
(127
|
)
|
|
|
|
—
|
|
|||||||||
|
Common stock options exercised
|
43,515
|
|
|
1
|
|
|
289
|
|
|
|
|
|
|
|
|
290
|
|
|||||||||
|
Stock option expense
|
|
|
|
|
33
|
|
|
|
|
|
|
|
|
33
|
|
|||||||||||
|
Amortization of restricted stock
|
|
|
|
|
|
|
|
|
46
|
|
|
|
|
46
|
|
|||||||||||
|
Cash dividends ($0.12 per share)
|
|
|
|
|
|
|
(629
|
)
|
|
|
|
|
|
(629
|
)
|
|||||||||||
|
Balance, September 30, 2016
|
5,260,098
|
|
|
$
|
53
|
|
|
$
|
54,963
|
|
|
$
|
9,107
|
|
|
$
|
(193
|
)
|
|
$
|
614
|
|
|
$
|
64,544
|
|
|
Net income
|
|
|
|
|
|
|
2,499
|
|
|
|
|
|
|
2,499
|
|
|||||||||||
|
Other comprehensive income, net of tax
|
|
|
|
|
|
|
|
|
|
|
(881
|
)
|
|
(881
|
)
|
|||||||||||
|
Forfeiture of unvested shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Surrender of restricted shares of common stock
|
(1,741
|
)
|
|
|
|
(22
|
)
|
|
|
|
|
|
|
|
(22
|
)
|
||||||||||
|
Common stock awarded under the equity incentive plan
|
25,569
|
|
|
|
|
346
|
|
|
|
|
(346
|
)
|
|
|
|
—
|
|
|||||||||
|
Common stock options exercised
|
14,100
|
|
|
—
|
|
|
114
|
|
|
|
|
|
|
|
|
114
|
|
|||||||||
|
Common stock repurchased
|
(1,428
|
)
|
|
|
|
(16
|
)
|
|
|
|
|
|
|
|
(16
|
)
|
||||||||||
|
Shares issued to WFC shareholders
|
592,218
|
|
|
6
|
|
|
7,967
|
|
|
|
|
|
|
|
|
7,973
|
|
|||||||||
|
Stock option expense
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
31
|
|
|||||||||||
|
Amortization of restricted stock
|
|
|
|
|
|
|
|
|
83
|
|
|
|
|
83
|
|
|||||||||||
|
Cash dividends ($0.16 per share)
|
|
|
|
|
|
|
(842
|
)
|
|
|
|
|
|
(842
|
)
|
|||||||||||
|
Balance, September 30, 2017
|
5,888,816
|
|
|
$
|
59
|
|
|
$
|
63,383
|
|
|
$
|
10,764
|
|
|
$
|
(456
|
)
|
|
$
|
(267
|
)
|
|
$
|
73,483
|
|
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Net amortization of premium/discount on securities
|
795
|
|
|
1,135
|
|
||
|
Depreciation
|
864
|
|
|
1,071
|
|
||
|
Provision for loan losses
|
319
|
|
|
75
|
|
||
|
Net realized gain on sale of securities
|
(111
|
)
|
|
(63
|
)
|
||
|
Amortization of core deposit intangible
|
219
|
|
|
111
|
|
||
|
Amortization of restricted stock
|
83
|
|
|
46
|
|
||
|
Stock based compensation expense
|
31
|
|
|
33
|
|
||
|
Loss on sale of office properties
|
181
|
|
|
—
|
|
||
|
Provision for deferred income taxes
|
1,950
|
|
|
449
|
|
||
|
Net losses (gains) from disposals of foreclosed and repossessed assets
|
32
|
|
|
(70
|
)
|
||
|
Provision for valuation allowance on foreclosed acquired properties
|
—
|
|
|
42
|
|
||
|
(Increase) decrease in accrued interest receivable and other assets
|
(39
|
)
|
|
698
|
|
||
|
(Decrease) in other liabilities
|
(2,902
|
)
|
|
(402
|
)
|
||
|
Total adjustments
|
1,422
|
|
|
3,125
|
|
||
|
Net cash provided by operating activities
|
3,921
|
|
|
5,698
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment securities
|
(34,868
|
)
|
|
(19,665
|
)
|
||
|
Purchase of bank owned life insurance
|
(3,500
|
)
|
|
—
|
|
||
|
Net decrease (increase) in interest-bearing deposits
|
968
|
|
|
7,241
|
|
||
|
Proceeds from sale of securities available for sale
|
38,051
|
|
|
21,712
|
|
||
|
Principal payments on investment securities
|
9,597
|
|
|
16,183
|
|
||
|
Proceeds from sale of non-marketable equity securities
|
323
|
|
|
—
|
|
||
|
Purchase of non-marketable equity securities
|
(707
|
)
|
|
(3
|
)
|
||
|
Proceeds from sale of foreclosed properties
|
1,111
|
|
|
1,261
|
|
||
|
Net decrease in loans
|
20,366
|
|
|
2,846
|
|
||
|
Net capital expenditures
|
(609
|
)
|
|
(961
|
)
|
||
|
Net cash (disbursed) received in business combinations
|
(18,968
|
)
|
|
20,658
|
|
||
|
Proceeds from disposal of office properties and equipment
|
21
|
|
|
—
|
|
||
|
Net cash provided by investing activities
|
11,785
|
|
|
49,272
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Net increase (decrease) in Federal Home Loan Bank advances
|
30,709
|
|
|
(2,600
|
)
|
||
|
Increase in other borrowings to fund business combination, net of origination costs
|
19,625
|
|
|
11,000
|
|
||
|
Principal payment reduction to other borrowings
|
(306
|
)
|
|
—
|
|
||
|
Net (decrease) increase in deposits
|
(33,078
|
)
|
|
(76,772
|
)
|
||
|
Capitalized equity acquisition costs
|
(259
|
)
|
|
—
|
|
||
|
Repurchase shares of common stock
|
(16
|
)
|
|
—
|
|
||
|
Surrender of restricted shares of common stock
|
(22
|
)
|
|
(50
|
)
|
||
|
Exercise of common stock options
|
114
|
|
|
290
|
|
||
|
Termination of director retirement plan/supplemental executive retirement plan
|
—
|
|
|
(35
|
)
|
||
|
Cash dividends paid
|
(842
|
)
|
|
(629
|
)
|
||
|
Net cash provided by (used in) financing activities
|
15,925
|
|
|
(68,796
|
)
|
||
|
Net (decrease) increase in cash and cash equivalents
|
31,631
|
|
|
(13,826
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
10,046
|
|
|
23,872
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
41,677
|
|
|
$
|
10,046
|
|
|
|
|
|
|
||||
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid during the year for:
|
|
|
|
||||
|
Interest on deposits
|
$
|
4,199
|
|
|
$
|
4,091
|
|
|
Interest on borrowings
|
$
|
1,099
|
|
|
$
|
759
|
|
|
Income taxes
|
$
|
1,618
|
|
|
$
|
1,484
|
|
|
Supplemental noncash disclosure:
|
|
|
|
||||
|
Transfers from loans receivable to foreclosed and repossessed assets
|
$
|
791
|
|
|
$
|
630
|
|
|
Fair value of assets acquired, net of cash and cash equivalents
|
$
|
256,865
|
|
|
$
|
167,469
|
|
|
Fair value of liabilities assumed, net of cash and cash equivalents
|
$
|
221,812
|
|
|
$
|
154,250
|
|
|
|
|
Annualized Dividend Rate
|
||
|
Quarterly Dividend Payment Date
|
|
Membership Stock
|
|
Activity Stock
|
|
November 2016
|
|
0.60%
|
|
2.80%
|
|
February 2017
|
|
0.85%
|
|
3.00%
|
|
May 2017
|
|
1.05%
|
|
3.15%
|
|
August 2017
|
|
1.25%
|
|
3.30%
|
|
|
Citizens Community Bancorp, Inc.
|
Wells Financial Corporation
|
Pro Forma Adjustments
|
Pro Forma Combined
|
||||||||
|
Year ended September 30, 2017
|
|
|
|
|
||||||||
|
Revenue (net interest income and non-interest income)
|
$
|
27,019
|
|
$
|
11,758
|
|
$
|
(680
|
)
|
$
|
38,097
|
|
|
Net income attributable to common stockholders
|
2,499
|
|
508
|
|
2,454
|
|
5,461
|
|
||||
|
Earnings per share--basic
|
0.47
|
|
|
|
0.92
|
|
||||||
|
Earnings per share-diluted
|
0.46
|
|
|
|
0.91
|
|
||||||
|
|
|
|
|
|
||||||||
|
Year ended September 30, 2016
|
|
|
|
|
||||||||
|
Revenue (net interest income and non-interest income)
|
23,992
|
|
13,452
|
|
(749
|
)
|
36,695
|
|
||||
|
Net income attributable to common stockholders
|
2,573
|
|
2,387
|
|
(845
|
)
|
4,115
|
|
||||
|
Earnings per share--basic
|
0.49
|
|
|
|
0.71
|
|
||||||
|
Earnings per share-diluted
|
0.49
|
|
|
|
0.71
|
|
||||||
|
|
Citizens Community Bancorp, Inc.
|
Community Bank of Northern Wisconsin
|
Pro Forma Adjustments
|
Pro Forma Combined
|
||||||||
|
Year ended September 30, 2016
|
|
|
|
|
||||||||
|
Revenue (net interest income and non-interest income)
|
$
|
18,566
|
|
$
|
5,180
|
|
$
|
(532
|
)
|
$
|
23,214
|
|
|
Net income attributable to common stockholders
|
2,806
|
|
1,418
|
|
(623
|
)
|
3,601
|
|
||||
|
Earnings per share--basic
|
0.54
|
|
|
|
0.69
|
|
||||||
|
Earnings per share-diluted
|
0.54
|
|
|
|
0.69
|
|
||||||
|
|
Wells Financial Corporation
|
Community Bank of Northern Wisconsin
|
||||
|
|
|
|
||||
|
Fair value of consideration paid
|
$
|
40,442
|
|
$
|
17,447
|
|
|
|
|
|
||||
|
Fair value of identifiable assets acquired:
|
|
|
||||
|
Cash and cash equivalents
|
4,742
|
|
28,104
|
|
||
|
Other interest bearing deposits
|
16,871
|
|
—
|
|
||
|
Securities
|
31,758
|
|
21,825
|
|
||
|
Loans
|
187,079
|
|
111,740
|
|
||
|
Property and equipment
|
5,011
|
|
2,741
|
|
||
|
Core deposit and other intangible assets
|
4,178
|
|
607
|
|
||
|
Other assets
|
6,834
|
|
2,452
|
|
||
|
Total identifiable assets acquired
|
256,473
|
|
167,469
|
|
||
|
|
|
|
||||
|
Fair value of liabilities assumed:
|
|
|
||||
|
Deposits
|
217,905
|
|
151,020
|
|
||
|
Borrowings
|
3,320
|
|
3,000
|
|
||
|
Other liabilities
|
587
|
|
230
|
|
||
|
Total liabilities assumed
|
221,812
|
|
154,250
|
|
||
|
Fair value of net identifiable assets acquired
|
34,661
|
|
13,219
|
|
||
|
Goodwill recognized
|
$
|
5,781
|
|
$
|
4,228
|
|
|
Available for sale securities
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
18,454
|
|
|
$
|
35
|
|
|
$
|
448
|
|
|
$
|
18,041
|
|
|
Obligations of states and political subdivisions
|
35,656
|
|
|
270
|
|
|
131
|
|
|
35,795
|
|
||||
|
Mortgage-backed securities
|
36,661
|
|
|
124
|
|
|
311
|
|
|
36,474
|
|
||||
|
Agency securities
|
147
|
|
|
83
|
|
|
—
|
|
|
230
|
|
||||
|
Corporate debt securities
|
5,410
|
|
|
—
|
|
|
67
|
|
|
5,343
|
|
||||
|
Total available for sale securities
|
$
|
96,328
|
|
|
$
|
512
|
|
|
$
|
957
|
|
|
$
|
95,883
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
16,388
|
|
|
$
|
48
|
|
|
$
|
29
|
|
|
$
|
16,407
|
|
|
Obligations of states and political subdivisions
|
33,405
|
|
|
630
|
|
|
23
|
|
|
34,012
|
|
||||
|
Mortgage-backed securities
|
28,861
|
|
|
389
|
|
|
3
|
|
|
29,247
|
|
||||
|
Federal Agricultural Mortgage Corporation
|
70
|
|
|
11
|
|
|
—
|
|
|
81
|
|
||||
|
Trust preferred securities
|
376
|
|
|
—
|
|
|
—
|
|
|
376
|
|
||||
|
Total available for sale securities
|
$
|
79,100
|
|
|
$
|
1,078
|
|
|
$
|
55
|
|
|
$
|
80,123
|
|
|
Held to maturity securities
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Obligations of states and political subdivisions
|
$
|
1,311
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
1,328
|
|
|
Mortgage-backed securities
|
4,142
|
|
|
136
|
|
|
1
|
|
|
4,277
|
|
||||
|
Total held to maturity securities
|
$
|
5,453
|
|
|
$
|
153
|
|
|
$
|
1
|
|
|
$
|
5,605
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Obligations of states and political subdivisions
|
$
|
1,315
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
1,335
|
|
|
Mortgage-backed securities
|
5,354
|
|
|
255
|
|
|
—
|
|
|
5,609
|
|
||||
|
Total held to maturity securities
|
$
|
6,669
|
|
|
$
|
275
|
|
|
$
|
—
|
|
|
$
|
6,944
|
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
Due in one year or less
|
|
$
|
160
|
|
|
$
|
160
|
|
|
Due after one year through five years
|
|
15,008
|
|
|
15,056
|
|
||
|
Due after five years through ten years
|
|
30,586
|
|
|
30,330
|
|
||
|
Due after ten years
|
|
13,766
|
|
|
13,633
|
|
||
|
|
|
59,520
|
|
|
59,179
|
|
||
|
Mortgage backed securities
|
|
36,661
|
|
|
36,474
|
|
||
|
Securities without contractual maturities
|
|
147
|
|
|
230
|
|
||
|
Total available for sale securities
|
|
$
|
96,328
|
|
|
$
|
95,883
|
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
Due after one year through five years
|
|
$
|
1,311
|
|
|
$
|
1,328
|
|
|
Mortgage backed securities
|
|
4,142
|
|
|
4,277
|
|
||
|
Total held to maturity securities
|
|
$
|
5,453
|
|
|
$
|
5,605
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Available for sale securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
8,296
|
|
|
$
|
186
|
|
|
$
|
6,932
|
|
|
$
|
262
|
|
|
$
|
15,228
|
|
|
$
|
448
|
|
|
Obligations of states and political subdivisions
|
|
8,170
|
|
|
62
|
|
|
3,701
|
|
|
70
|
|
|
11,871
|
|
|
132
|
|
||||||
|
Mortgage-backed securities
|
|
14,167
|
|
|
96
|
|
|
9,753
|
|
|
215
|
|
|
23,920
|
|
|
311
|
|
||||||
|
Corporate debt securities
|
|
5,343
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
5,343
|
|
|
67
|
|
||||||
|
Total
|
|
$
|
35,976
|
|
|
$
|
411
|
|
|
$
|
20,386
|
|
|
$
|
547
|
|
|
$
|
56,362
|
|
|
$
|
958
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
4,039
|
|
|
$
|
4
|
|
|
$
|
2,494
|
|
|
$
|
25
|
|
|
$
|
6,533
|
|
|
$
|
29
|
|
|
Obligations of states and political subdivisions
|
|
2,885
|
|
|
7
|
|
|
1,338
|
|
|
15
|
|
|
4,223
|
|
|
22
|
|
||||||
|
Mortgage-backed securities
|
|
1,385
|
|
|
1
|
|
|
1,137
|
|
|
3
|
|
|
2,522
|
|
|
4
|
|
||||||
|
Total
|
|
$
|
8,309
|
|
|
$
|
12
|
|
|
$
|
4,969
|
|
|
$
|
43
|
|
|
$
|
13,278
|
|
|
$
|
55
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Held to maturity securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities
|
|
406
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
406
|
|
|
1
|
|
||||||
|
Total
|
|
$
|
406
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
406
|
|
|
$
|
1
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
||||
|
Originated Loans:
|
|
|
|
|
||||
|
Residential real estate:
|
|
|
|
|
||||
|
One to four family
|
|
$
|
132,380
|
|
|
$
|
160,961
|
|
|
Purchased HELOC loans
|
|
18,071
|
|
|
—
|
|
||
|
Commercial/Agricultural real estate:
|
|
|
|
|
||||
|
Commercial real estate
|
|
97,155
|
|
|
58,768
|
|
||
|
Agricultural real estate
|
|
10,628
|
|
|
3,418
|
|
||
|
Multi-family real estate
|
|
24,486
|
|
|
18,935
|
|
||
|
Construction and land development
|
|
12,399
|
|
|
12,977
|
|
||
|
Consumer non-real estate:
|
|
|
|
|
||||
|
Originated indirect paper
|
|
85,732
|
|
|
119,073
|
|
||
|
Purchased indirect paper
|
|
29,555
|
|
|
49,221
|
|
||
|
Other Consumer
|
|
14,496
|
|
|
18,926
|
|
||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
||||
|
Commercial non-real estate
|
|
35,198
|
|
|
17,969
|
|
||
|
Agricultural non-real estate
|
|
12,493
|
|
|
9,994
|
|
||
|
Total originated loans
|
|
$
|
472,593
|
|
|
$
|
470,242
|
|
|
Acquired Loans:
|
|
|
|
|
||||
|
Residential real estate:
|
|
|
|
|
||||
|
One to four family
|
|
$
|
97,183
|
|
|
$
|
26,777
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
||||
|
Commercial real estate
|
|
62,807
|
|
|
30,172
|
|
||
|
Agricultural real estate
|
|
57,374
|
|
|
24,780
|
|
||
|
Multi-family real estate
|
|
1,742
|
|
|
200
|
|
||
|
Construction and land development
|
|
7,309
|
|
|
3,603
|
|
||
|
Consumer non-real estate:
|
|
|
|
|
||||
|
Other Consumer
|
|
6,172
|
|
|
789
|
|
||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
||||
|
Commercial non-real estate
|
|
20,053
|
|
|
13,032
|
|
||
|
Agricultural non-real estate
|
|
11,380
|
|
|
4,653
|
|
||
|
Total acquired loans
|
|
$
|
264,020
|
|
|
$
|
104,006
|
|
|
Total Loans:
|
|
|
|
|
||||
|
Residential real estate:
|
|
|
|
|
||||
|
One to four family
|
|
$
|
229,563
|
|
|
$
|
187,738
|
|
|
Purchased HELOC loans
|
|
18,071
|
|
|
—
|
|
||
|
Commercial/Agricultural real estate:
|
|
|
|
|
||||
|
Commercial real estate
|
|
159,962
|
|
|
88,940
|
|
||
|
Agricultural real estate
|
|
68,002
|
|
|
28,198
|
|
||
|
Multi-family real estate
|
|
26,228
|
|
|
19,135
|
|
||
|
Construction and land development
|
|
19,708
|
|
|
16,580
|
|
||
|
Consumer non-real estate:
|
|
|
|
|
|
|||
|
Originated indirect paper
|
|
85,732
|
|
|
119,073
|
|
||
|
Purchased indirect paper
|
|
29,555
|
|
|
49,221
|
|
||
|
Other Consumer
|
|
20,668
|
|
|
19,715
|
|
||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|||
|
Commercial non-real estate
|
|
55,251
|
|
|
31,001
|
|
||
|
Agricultural non-real estate
|
|
23,873
|
|
|
14,647
|
|
||
|
Gross loans
|
|
$
|
736,613
|
|
|
$
|
574,248
|
|
|
Less:
|
|
|
|
|
||||
|
Unearned net deferred fees and costs and loans in process
|
|
1,471
|
|
|
1,915
|
|
||
|
Unamortized discount on acquired loans
|
|
(5,089
|
)
|
|
(1,724
|
)
|
||
|
Allowance for loan losses
|
|
(5,942
|
)
|
|
(6,068
|
)
|
||
|
Loans receivable, net
|
|
$
|
727,053
|
|
|
$
|
568,371
|
|
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
130,837
|
|
|
$
|
—
|
|
|
$
|
1,543
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
132,380
|
|
|
Purchased HELOC loans
|
|
18,071
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,071
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
96,953
|
|
|
49
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
97,155
|
|
||||||
|
Agricultural real estate
|
|
10,051
|
|
|
497
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
10,628
|
|
||||||
|
Multi-family real estate
|
|
24,338
|
|
|
—
|
|
|
148
|
|
|
—
|
|
|
—
|
|
|
24,486
|
|
||||||
|
Construction and land development
|
|
12,399
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,399
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
85,330
|
|
|
8
|
|
|
394
|
|
|
—
|
|
|
—
|
|
|
85,732
|
|
||||||
|
Purchased indirect paper
|
|
29,555
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,555
|
|
||||||
|
Other Consumer
|
|
14,361
|
|
|
—
|
|
|
135
|
|
|
—
|
|
|
—
|
|
|
14,496
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
35,102
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
—
|
|
|
35,198
|
|
||||||
|
Agricultural non-real estate
|
|
10,798
|
|
|
708
|
|
|
987
|
|
|
—
|
|
|
—
|
|
|
12,493
|
|
||||||
|
Total originated loans
|
|
$
|
467,795
|
|
|
$
|
1,262
|
|
|
$
|
3,536
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
472,593
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
94,932
|
|
|
$
|
873
|
|
|
$
|
1,378
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
97,183
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
57,795
|
|
|
1,814
|
|
|
3,198
|
|
|
—
|
|
|
—
|
|
|
62,807
|
|
||||||
|
Agricultural real estate
|
|
51,516
|
|
|
266
|
|
|
5,592
|
|
|
—
|
|
|
—
|
|
|
57,374
|
|
||||||
|
Multi-family real estate
|
|
1,519
|
|
|
—
|
|
|
223
|
|
|
—
|
|
|
—
|
|
|
1,742
|
|
||||||
|
Construction and land development
|
|
6,739
|
|
|
—
|
|
|
570
|
|
|
—
|
|
|
—
|
|
|
7,309
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Consumer
|
|
6,130
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
6,172
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
18,257
|
|
|
372
|
|
|
1,424
|
|
|
—
|
|
|
—
|
|
|
20,053
|
|
||||||
|
Agricultural non-real estate
|
|
11,259
|
|
|
28
|
|
|
93
|
|
|
—
|
|
|
—
|
|
|
11,380
|
|
||||||
|
Total acquired loans
|
|
$
|
248,147
|
|
|
$
|
3,353
|
|
|
$
|
12,520
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
264,020
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
225,769
|
|
|
$
|
873
|
|
|
$
|
2,921
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
229,563
|
|
|
Purchased HELOC loans
|
|
18,071
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,071
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
154,748
|
|
|
1,863
|
|
|
3,351
|
|
|
—
|
|
|
—
|
|
|
159,962
|
|
||||||
|
Agricultural real estate
|
|
61,567
|
|
|
763
|
|
|
5,672
|
|
|
—
|
|
|
—
|
|
|
68,002
|
|
||||||
|
Multi-family real estate
|
|
25,857
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
—
|
|
|
26,228
|
|
||||||
|
Construction and land development
|
|
19,138
|
|
|
—
|
|
|
570
|
|
|
—
|
|
|
—
|
|
|
19,708
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
85,330
|
|
|
8
|
|
|
394
|
|
|
—
|
|
|
—
|
|
|
85,732
|
|
||||||
|
Purchased indirect paper
|
|
29,555
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29,555
|
|
||||||
|
Other Consumer
|
|
20,491
|
|
|
—
|
|
|
177
|
|
|
—
|
|
|
—
|
|
|
20,668
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
53,359
|
|
|
372
|
|
|
1,520
|
|
|
—
|
|
|
—
|
|
|
55,251
|
|
||||||
|
Agricultural non-real estate
|
|
22,057
|
|
|
736
|
|
|
1,080
|
|
|
—
|
|
|
—
|
|
|
23,873
|
|
||||||
|
Gross loans
|
|
$
|
715,942
|
|
|
$
|
4,615
|
|
|
$
|
16,056
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
736,613
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
1,471
|
|
|||||||||||
|
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(5,089
|
)
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(5,942
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
727,053
|
|
||||||||||
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
159,244
|
|
|
$
|
—
|
|
|
$
|
1,632
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
160,961
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
58,768
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,768
|
|
||||||
|
Agricultural real estate
|
|
3,418
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,418
|
|
||||||
|
Multi-family real estate
|
|
18,935
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,935
|
|
||||||
|
Construction and land development
|
|
12,977
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,977
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
118,809
|
|
|
10
|
|
|
254
|
|
|
—
|
|
|
—
|
|
|
119,073
|
|
||||||
|
Purchased indirect paper
|
|
49,221
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,221
|
|
||||||
|
Other Consumer
|
|
18,889
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
18,926
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
17,790
|
|
|
—
|
|
|
179
|
|
|
—
|
|
|
—
|
|
|
17,969
|
|
||||||
|
Agricultural non-real estate
|
|
9,994
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,994
|
|
||||||
|
Total originated loans
|
|
$
|
468,045
|
|
|
$
|
10
|
|
|
$
|
2,102
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
470,242
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
25,613
|
|
|
$
|
603
|
|
|
$
|
561
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,777
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
29,607
|
|
|
167
|
|
|
398
|
|
|
—
|
|
|
—
|
|
|
30,172
|
|
||||||
|
Agricultural real estate
|
|
21,922
|
|
|
11
|
|
|
2,847
|
|
|
—
|
|
|
—
|
|
|
24,780
|
|
||||||
|
Multi-family real estate
|
|
200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
200
|
|
||||||
|
Construction and land development
|
|
3,487
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
3,603
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Consumer
|
|
746
|
|
|
11
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
789
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
13,010
|
|
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
13,032
|
|
||||||
|
Agricultural non-real estate
|
|
4,546
|
|
|
7
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
4,653
|
|
||||||
|
Total acquired loans
|
|
$
|
99,131
|
|
|
$
|
810
|
|
|
$
|
4,065
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
104,006
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
184,857
|
|
|
$
|
603
|
|
|
$
|
2,193
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
187,738
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
88,375
|
|
|
167
|
|
|
398
|
|
|
—
|
|
|
—
|
|
|
88,940
|
|
||||||
|
Agricultural real estate
|
|
25,340
|
|
|
11
|
|
|
2,847
|
|
|
—
|
|
|
—
|
|
|
28,198
|
|
||||||
|
Multi-family real estate
|
|
19,135
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,135
|
|
||||||
|
Construction and land development
|
|
16,464
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
16,580
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
118,809
|
|
|
10
|
|
|
254
|
|
|
—
|
|
|
—
|
|
|
119,073
|
|
||||||
|
Purchased indirect paper
|
|
49,221
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,221
|
|
||||||
|
Other Consumer
|
|
19,635
|
|
|
11
|
|
|
69
|
|
|
—
|
|
|
—
|
|
|
19,715
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
30,800
|
|
|
11
|
|
|
190
|
|
|
—
|
|
|
—
|
|
|
31,001
|
|
||||||
|
Agricultural non-real estate
|
|
14,540
|
|
|
7
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
14,647
|
|
||||||
|
Gross loans
|
|
$
|
567,176
|
|
|
$
|
820
|
|
|
$
|
6,167
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
574,248
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
1,915
|
|
|||||||||||
|
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(1,724
|
)
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(6,068
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
568,371
|
|
||||||||||
|
|
|
September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Balance—beginning of year
|
|
$
|
221
|
|
|
$
|
232
|
|
|
New loan originations
|
|
2
|
|
|
1
|
|
||
|
Repayments
|
|
(13
|
)
|
|
(12
|
)
|
||
|
Previously originated loans for new director
|
|
386
|
|
|
—
|
|
||
|
Balance—end of year
|
|
$
|
596
|
|
|
$
|
221
|
|
|
Available and unused lines of credit
|
|
$
|
18
|
|
|
$
|
18
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Year Ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, October 1, 2016
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Charge-offs
|
(233
|
)
|
|
—
|
|
|
(389
|
)
|
|
(9
|
)
|
|
—
|
|
|
(631
|
)
|
||||||
|
Recoveries
|
14
|
|
|
—
|
|
|
171
|
|
|
1
|
|
|
—
|
|
|
186
|
|
||||||
|
Provision
|
81
|
|
|
130
|
|
|
59
|
|
|
41
|
|
|
8
|
|
|
319
|
|
||||||
|
Segment reclassifications
|
(443
|
)
|
|
510
|
|
|
(371
|
)
|
|
212
|
|
|
92
|
|
|
—
|
|
||||||
|
Total Allowance on originated loans
|
$
|
1,458
|
|
|
$
|
2,523
|
|
|
$
|
936
|
|
|
$
|
897
|
|
|
$
|
128
|
|
|
$
|
5,942
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, September 30, 2017
|
$
|
1,458
|
|
|
$
|
2,523
|
|
|
$
|
936
|
|
|
$
|
897
|
|
|
$
|
128
|
|
|
$
|
5,942
|
|
|
Allowance for Loan Losses at September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
214
|
|
|
$
|
—
|
|
|
$
|
64
|
|
|
$
|
23
|
|
|
$
|
—
|
|
|
$
|
301
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,244
|
|
|
$
|
2,523
|
|
|
$
|
872
|
|
|
$
|
874
|
|
|
$
|
128
|
|
|
$
|
5,641
|
|
|
Loans Receivable as of September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Ending balance of originated loans
|
$
|
150,451
|
|
|
$
|
144,668
|
|
|
$
|
126,165
|
|
|
$
|
47,691
|
|
|
$
|
—
|
|
|
$
|
468,975
|
|
|
Ending balance of purchased credit-impaired loans
|
586
|
|
|
7,995
|
|
|
—
|
|
|
3,454
|
|
|
—
|
|
|
12,035
|
|
||||||
|
Ending balance of other acquired loans
|
96,597
|
|
|
121,237
|
|
|
6,172
|
|
|
27,979
|
|
|
|
|
|
251,985
|
|
||||||
|
Ending balance of loans
|
$
|
247,634
|
|
|
$
|
273,900
|
|
|
$
|
132,337
|
|
|
$
|
79,124
|
|
|
$
|
—
|
|
|
$
|
732,995
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
4,021
|
|
|
$
|
996
|
|
|
$
|
702
|
|
|
$
|
1,791
|
|
|
$
|
—
|
|
|
$
|
7,510
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
243,613
|
|
|
$
|
272,904
|
|
|
$
|
131,635
|
|
|
$
|
77,333
|
|
|
$
|
—
|
|
|
$
|
725,485
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Year ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, October 1, 2015
|
$
|
2,364
|
|
|
$
|
989
|
|
|
$
|
1,620
|
|
|
$
|
1,271
|
|
|
$
|
252
|
|
|
$
|
6,496
|
|
|
Charge-offs
|
(140
|
)
|
|
—
|
|
|
(460
|
)
|
|
(118
|
)
|
|
—
|
|
|
(718
|
)
|
||||||
|
Recoveries
|
11
|
|
|
—
|
|
|
204
|
|
|
—
|
|
|
—
|
|
|
215
|
|
||||||
|
Provision
|
30
|
|
|
10
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
75
|
|
||||||
|
Segment reclassifications
|
(226
|
)
|
|
884
|
|
|
67
|
|
|
(501
|
)
|
|
(224
|
)
|
|
—
|
|
||||||
|
Total allowance on originated loans
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Purchased credit impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Total allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, September 30, 2016
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Allowance for Loan Losses at September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
503
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
40
|
|
|
$
|
—
|
|
|
$
|
628
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,536
|
|
|
$
|
1,883
|
|
|
$
|
1,381
|
|
|
$
|
612
|
|
|
$
|
28
|
|
|
$
|
5,440
|
|
|
Loans Receivable as of September 30, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance of originated loans
|
$
|
160,655
|
|
|
$
|
92,374
|
|
|
$
|
189,441
|
|
|
$
|
27,963
|
|
|
$
|
—
|
|
|
$
|
470,433
|
|
|
Ending balance of purchased credit-impaired loans
|
$
|
577
|
|
|
$
|
2,309
|
|
|
$
|
4
|
|
|
$
|
897
|
|
|
$
|
—
|
|
|
$
|
3,787
|
|
|
Ending balance of other acquired loans
|
$
|
26,200
|
|
|
$
|
56,446
|
|
|
$
|
785
|
|
|
$
|
16,788
|
|
|
$
|
—
|
|
|
$
|
100,219
|
|
|
Ending balance of loans
|
$
|
187,432
|
|
|
$
|
151,129
|
|
|
$
|
190,230
|
|
|
$
|
45,648
|
|
|
$
|
—
|
|
|
$
|
574,439
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
4,640
|
|
|
$
|
—
|
|
|
$
|
578
|
|
|
$
|
179
|
|
|
$
|
—
|
|
|
$
|
5,397
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
182,792
|
|
|
$
|
151,129
|
|
|
$
|
189,652
|
|
|
$
|
45,469
|
|
|
$
|
—
|
|
|
$
|
569,042
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate Loans
|
|
Consumer non-Real Estate
|
|
Commercial/Agriculture non-Real Estate
|
|
Totals
|
||||||||||||||||||||||||||||||
|
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||||||||||||||
|
Performing loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Performing TDR loans
|
$
|
3,085
|
|
|
$
|
2,942
|
|
|
$
|
1,890
|
|
|
$
|
—
|
|
|
$
|
167
|
|
|
$
|
276
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
5,230
|
|
|
$
|
3,218
|
|
|
Performing loans other
|
242,198
|
|
|
182,747
|
|
|
268,619
|
|
|
150,181
|
|
|
131,695
|
|
|
189,653
|
|
|
77,213
|
|
|
45,370
|
|
|
719,725
|
|
|
567,951
|
|
||||||||||
|
Total performing loans
|
245,283
|
|
|
185,689
|
|
|
270,509
|
|
|
150,181
|
|
|
131,862
|
|
|
189,929
|
|
|
77,301
|
|
|
45,370
|
|
|
724,955
|
|
|
571,169
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming loans (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming TDR loans
|
593
|
|
|
471
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
621
|
|
|
515
|
|
||||||||||
|
Nonperforming loans other
|
1,758
|
|
|
1,272
|
|
|
3,391
|
|
|
948
|
|
|
447
|
|
|
257
|
|
|
1,823
|
|
|
278
|
|
|
7,419
|
|
|
2,755
|
|
||||||||||
|
Total nonperforming loans
|
2,351
|
|
|
1,743
|
|
|
3,391
|
|
|
948
|
|
|
475
|
|
|
301
|
|
|
1,823
|
|
|
278
|
|
|
8,040
|
|
|
3,270
|
|
||||||||||
|
Total loans
|
$
|
247,634
|
|
|
$
|
187,432
|
|
|
$
|
273,900
|
|
|
$
|
151,129
|
|
|
$
|
132,337
|
|
|
$
|
190,230
|
|
|
$
|
79,124
|
|
|
$
|
45,648
|
|
|
$
|
732,995
|
|
|
$
|
574,439
|
|
|
(1)
|
Nonperforming loans are either
90+ days
past due or nonaccrual.
|
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
Greater Than 89 Days
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
Nonaccrual Loans
|
|
Recorded
Investment > 89 Days and Accruing |
||||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
One to four family
|
$
|
2,811
|
|
|
$
|
393
|
|
|
$
|
1,228
|
|
|
$
|
4,432
|
|
|
$
|
225,131
|
|
|
$
|
229,563
|
|
|
$
|
2,200
|
|
|
$
|
151
|
|
|
Purchased HELOC loans
|
250
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
17,821
|
|
|
18,071
|
|
|
$
|
—
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate
|
332
|
|
|
70
|
|
|
282
|
|
|
684
|
|
|
159,278
|
|
|
159,962
|
|
|
572
|
|
|
—
|
|
||||||||
|
Agricultural real estate
|
57
|
|
|
—
|
|
|
2,405
|
|
|
2,462
|
|
|
65,540
|
|
|
68,002
|
|
|
2,723
|
|
|
96
|
|
||||||||
|
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,228
|
|
|
26,228
|
|
|
—
|
|
|
—
|
|
||||||||
|
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,708
|
|
|
19,708
|
|
|
—
|
|
|
—
|
|
||||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Originated indirect paper
|
426
|
|
|
112
|
|
|
123
|
|
|
661
|
|
|
85,071
|
|
|
85,732
|
|
|
74
|
|
|
80
|
|
||||||||
|
Purchased indirect paper
|
601
|
|
|
305
|
|
|
221
|
|
|
1,127
|
|
|
28,428
|
|
|
29,555
|
|
|
—
|
|
|
221
|
|
||||||||
|
Other Consumer
|
120
|
|
|
79
|
|
|
57
|
|
|
256
|
|
|
20,412
|
|
|
20,668
|
|
|
76
|
|
|
25
|
|
||||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial non-real estate
|
75
|
|
|
23
|
|
|
156
|
|
|
254
|
|
|
54,997
|
|
|
55,251
|
|
|
1,618
|
|
|
—
|
|
||||||||
|
Agricultural non-real estate
|
757
|
|
|
—
|
|
|
120
|
|
|
877
|
|
|
22,996
|
|
|
23,873
|
|
|
189
|
|
|
16
|
|
||||||||
|
Total
|
$
|
5,429
|
|
|
$
|
982
|
|
|
$
|
4,592
|
|
|
$
|
11,003
|
|
|
$
|
725,610
|
|
|
$
|
736,613
|
|
|
$
|
7,452
|
|
|
$
|
589
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
One to four family
|
$
|
1,062
|
|
|
$
|
892
|
|
|
$
|
1,238
|
|
|
$
|
3,192
|
|
|
$
|
184,546
|
|
|
$
|
187,738
|
|
|
$
|
1,595
|
|
|
$
|
123
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate
|
33
|
|
|
83
|
|
|
367
|
|
|
483
|
|
|
88,457
|
|
|
88,940
|
|
|
483
|
|
|
—
|
|
||||||||
|
Agricultural real estate
|
—
|
|
|
—
|
|
|
623
|
|
|
623
|
|
|
27,575
|
|
|
28,198
|
|
|
623
|
|
|
—
|
|
||||||||
|
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,135
|
|
|
19,135
|
|
|
—
|
|
|
—
|
|
||||||||
|
Construction and land development
|
27
|
|
|
—
|
|
|
35
|
|
|
62
|
|
|
16,518
|
|
|
16,580
|
|
|
—
|
|
|
—
|
|
||||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Originated indirect paper
|
204
|
|
|
30
|
|
|
122
|
|
|
356
|
|
|
118,717
|
|
|
119,073
|
|
|
158
|
|
|
53
|
|
||||||||
|
Purchased indirect paper
|
338
|
|
|
286
|
|
|
199
|
|
|
823
|
|
|
48,398
|
|
|
49,221
|
|
|
—
|
|
|
199
|
|
||||||||
|
Other Consumer
|
104
|
|
|
16
|
|
|
34
|
|
|
154
|
|
|
19,561
|
|
|
19,715
|
|
|
54
|
|
|
5
|
|
||||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial non-real estate
|
9
|
|
|
2
|
|
|
155
|
|
|
166
|
|
|
30,835
|
|
|
31,001
|
|
|
188
|
|
|
—
|
|
||||||||
|
Agricultural non-real estate
|
—
|
|
|
60
|
|
|
90
|
|
|
150
|
|
|
14,497
|
|
|
14,647
|
|
|
90
|
|
|
—
|
|
||||||||
|
Total
|
$
|
1,777
|
|
|
$
|
1,369
|
|
|
$
|
2,863
|
|
|
$
|
6,009
|
|
|
$
|
568,239
|
|
|
$
|
574,248
|
|
|
$
|
3,191
|
|
|
$
|
380
|
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
4,015
|
|
|
$
|
4,015
|
|
|
$
|
—
|
|
|
$
|
3,440
|
|
|
$
|
9
|
|
|
Commercial/agriculture real estate
|
12,626
|
|
|
12,626
|
|
|
—
|
|
|
4,460
|
|
|
2
|
|
|||||
|
Consumer non-real estate
|
433
|
|
|
433
|
|
|
—
|
|
|
340
|
|
|
16
|
|
|||||
|
Commercial/agricultural non-real estate
|
5,795
|
|
|
5,795
|
|
|
—
|
|
|
2,628
|
|
|
11
|
|
|||||
|
Total
|
$
|
22,869
|
|
|
$
|
22,869
|
|
|
$
|
—
|
|
|
$
|
10,868
|
|
|
$
|
38
|
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
1,198
|
|
|
$
|
1,198
|
|
|
$
|
214
|
|
|
$
|
1,545
|
|
|
$
|
2
|
|
|
Commercial/agriculture real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
269
|
|
|
269
|
|
|
65
|
|
|
306
|
|
|
—
|
|
|||||
|
Commercial/agricultural non-real estate
|
23
|
|
|
23
|
|
|
23
|
|
|
101
|
|
|
—
|
|
|||||
|
Total
|
$
|
1,490
|
|
|
$
|
1,490
|
|
|
$
|
302
|
|
|
$
|
1,952
|
|
|
$
|
2
|
|
|
2017 Totals:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
5,213
|
|
|
$
|
5,213
|
|
|
$
|
214
|
|
|
$
|
4,985
|
|
|
$
|
11
|
|
|
Commercial/agriculture real estate
|
12,626
|
|
|
12,626
|
|
|
—
|
|
|
4,460
|
|
|
2
|
|
|||||
|
Consumer non-real estate
|
702
|
|
|
702
|
|
|
65
|
|
|
646
|
|
|
16
|
|
|||||
|
Commercial/agricultural non-real estate
|
5,818
|
|
|
5,818
|
|
|
23
|
|
|
2,729
|
|
|
11
|
|
|||||
|
Total
|
$
|
24,359
|
|
|
$
|
24,359
|
|
|
$
|
302
|
|
|
$
|
12,820
|
|
|
$
|
40
|
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
3,807
|
|
|
$
|
3,807
|
|
|
$
|
—
|
|
|
$
|
3,817
|
|
|
$
|
132
|
|
|
Commercial/agriculture real estate
|
2,326
|
|
|
2,326
|
|
|
—
|
|
|
2,326
|
|
|
27
|
|
|||||
|
Consumer non-real estate
|
247
|
|
|
247
|
|
|
—
|
|
|
451
|
|
|
36
|
|
|||||
|
Commercial/agricultural non-real estate
|
1,577
|
|
|
1,577
|
|
|
—
|
|
|
1,577
|
|
|
42
|
|
|||||
|
Total
|
$
|
7,957
|
|
|
$
|
7,957
|
|
|
$
|
—
|
|
|
$
|
8,171
|
|
|
$
|
237
|
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
1,891
|
|
|
$
|
1,891
|
|
|
$
|
503
|
|
|
$
|
1,808
|
|
|
$
|
50
|
|
|
Commercial/agriculture real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
342
|
|
|
342
|
|
|
76
|
|
|
339
|
|
|
10
|
|
|||||
|
Commercial/agricultural non-real estate
|
179
|
|
|
179
|
|
|
27
|
|
|
36
|
|
|
1
|
|
|||||
|
Total
|
$
|
2,412
|
|
|
$
|
2,412
|
|
|
$
|
606
|
|
|
$
|
2,183
|
|
|
$
|
61
|
|
|
2016 Totals:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
5,698
|
|
|
$
|
5,698
|
|
|
$
|
503
|
|
|
$
|
5,625
|
|
|
$
|
182
|
|
|
Commercial/agriculture real estate
|
2,326
|
|
|
2,326
|
|
|
—
|
|
|
2,326
|
|
|
27
|
|
|||||
|
Consumer non-real estate
|
589
|
|
|
589
|
|
|
76
|
|
|
790
|
|
|
46
|
|
|||||
|
Commercial/agricultural non-real estate
|
1,756
|
|
|
1,756
|
|
|
27
|
|
|
1,613
|
|
|
43
|
|
|||||
|
Total
|
$
|
10,369
|
|
|
$
|
10,369
|
|
|
$
|
606
|
|
|
$
|
10,354
|
|
|
$
|
298
|
|
|
|
|
September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Troubled debt restructure loans:
|
|
|
|
|
|
|||
|
Accrual status
|
|
$
|
5,230
|
|
|
$
|
3,218
|
|
|
Non-accrual status
|
|
621
|
|
|
515
|
|
||
|
Total
|
|
$
|
5,851
|
|
|
$
|
3,733
|
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
679
|
|
|
$
|
236
|
|
|
$
|
915
|
|
|
$
|
915
|
|
|
$
|
24
|
|
|
Commercial/Agricultural real estate
|
|
8
|
|
|
—
|
|
|
—
|
|
|
1,822
|
|
|
68
|
|
|
1,890
|
|
|
1,890
|
|
|
—
|
|
|||||||
|
Consumer non-real estate
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
28
|
|
|
32
|
|
|
32
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural non-real estate
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93
|
|
|
93
|
|
|
93
|
|
|
—
|
|
|||||||
|
Totals
|
|
23
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,505
|
|
|
$
|
425
|
|
|
$
|
2,930
|
|
|
$
|
2,930
|
|
|
$
|
24
|
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
TDRs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
4
|
|
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
359
|
|
|
$
|
—
|
|
|
$
|
396
|
|
|
$
|
396
|
|
|
$
|
74
|
|
|
Commercial/Agricultural real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Consumer non-real estate
|
|
3
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
21
|
|
|
21
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural non-real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Totals
|
|
7
|
|
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
380
|
|
|
$
|
—
|
|
|
$
|
417
|
|
|
$
|
417
|
|
|
$
|
74
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Originated loans:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
32
|
|
|
$
|
3,678
|
|
|
32
|
|
|
$
|
3,413
|
|
|
Commercial/Agricultural real estate
|
8
|
|
|
1,890
|
|
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
20
|
|
|
195
|
|
|
21
|
|
|
320
|
|
||
|
Commercial/Agricultural non-real estate
|
2
|
|
|
88
|
|
|
—
|
|
|
—
|
|
||
|
Total originated loans
|
62
|
|
|
$
|
5,851
|
|
|
53
|
|
|
$
|
3,733
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
4
|
|
|
$
|
593
|
|
|
9
|
|
|
$
|
516
|
|
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
|
6
|
|
|
948
|
|
||
|
Consumer non-real estate
|
3
|
|
|
28
|
|
|
4
|
|
|
43
|
|
||
|
Commercial/Agricultural non-real estate
|
—
|
|
|
—
|
|
|
2
|
|
|
99
|
|
||
|
Total troubled debt restructurings
|
7
|
|
|
$
|
621
|
|
|
21
|
|
|
$
|
1,606
|
|
|
|
September 30, 2017
|
|
|
Accountable for under ASC 310-30 (PCI loans)
|
|
|
|
Outstanding balance
|
12,035
|
|
|
Carrying amount
|
9,838
|
|
|
Accountable for under ASC 310-20 (non-PCI loans)
|
|
|
|
Outstanding balance
|
251,985
|
|
|
Carrying amount
|
249,093
|
|
|
Total acquired loans
|
|
|
|
Outstanding balance
|
264,020
|
|
|
Carrying amount
|
258,931
|
|
|
|
2017
|
|
|
2016
|
|
||
|
Balance at beginning of period
|
$
|
192
|
|
|
$
|
—
|
|
|
Acquisitions
|
2,802
|
|
|
203
|
|
||
|
Reduction due to unexpected early payoffs
|
—
|
|
|
—
|
|
||
|
Reclass from non-accretable difference
|
—
|
|
|
—
|
|
||
|
Disposals/transfers
|
—
|
|
|
—
|
|
||
|
Accretion
|
(101
|
)
|
|
(11
|
)
|
||
|
Balance at end of period
|
$
|
2,893
|
|
|
$
|
192
|
|
|
|
Acquired Credit Impaired Loans
|
Acquired Performing Loans
|
|
Total Acquired Loans
|
||||||
|
Contractually required cash flows at acquisition
|
$
|
9,182
|
|
$
|
179,895
|
|
|
$
|
189,077
|
|
|
Non-accretable difference (expected losses and foregone interest)
|
(936
|
)
|
—
|
|
|
(936
|
)
|
|||
|
Cash flows expected to be collected at acquisition
|
8,246
|
|
179,895
|
|
|
188,141
|
|
|||
|
Accretable yield
|
—
|
|
(2,802
|
)
|
|
(2,802
|
)
|
|||
|
Fair value of acquired loans at acquisition
|
$
|
8,246
|
|
177,093
|
|
|
$
|
185,339
|
|
|
|
|
|
Year ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of period
|
|
$
|
—
|
|
|
$
|
—
|
|
|
MSR asset acquired
|
|
1,909
|
|
|
—
|
|
||
|
MSRs capitalized
|
|
13
|
|
|
—
|
|
||
|
Amortization during the period
|
|
(36
|
)
|
|
—
|
|
||
|
Valuation allowance at end of period
|
|
—
|
|
|
—
|
|
||
|
Net book value at end of period
|
|
$
|
1,886
|
|
|
$
|
—
|
|
|
Fair value of MSR asset at end of period
|
|
$
|
1,951
|
|
|
$
|
—
|
|
|
Residential mortgage loans serviced for others
|
|
$
|
282,392
|
|
|
$
|
—
|
|
|
Net book value of MSR asset to loans serviced for others
|
|
0.67
|
%
|
|
n/a
|
|
||
|
|
|
|
||
|
2018
|
|
387
|
|
|
|
2019
|
|
338
|
|
|
|
2020
|
|
293
|
|
|
|
2021
|
|
243
|
|
|
|
2022
|
|
195
|
|
|
|
After 2022
|
|
430
|
|
|
|
Total
|
|
$
|
1,886
|
|
|
|
|
2017
|
|
2016
|
||||
|
Land
|
|
$
|
1,573
|
|
|
$
|
1,130
|
|
|
Buildings
|
|
8,877
|
|
|
4,409
|
|
||
|
Furniture, equipment, and vehicles
|
|
4,240
|
|
|
5,964
|
|
||
|
Subtotals
|
|
14,690
|
|
|
11,503
|
|
||
|
Less—Accumulated depreciation
|
|
(5,045
|
)
|
|
(6,165
|
)
|
||
|
Office properties and equipment—net
|
|
$
|
9,645
|
|
|
$
|
5,338
|
|
|
|
|
Year ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Balance at beginning of year
|
|
$
|
4,663
|
|
|
$
|
—
|
|
|
Select loans and deposits purchase from Central Bank
|
|
—
|
|
|
435
|
|
||
|
CBN acquisition (see Note 2)
|
|
—
|
|
|
4,228
|
|
||
|
WFC acquisition (see Note 2)
|
|
5,781
|
|
|
—
|
|
||
|
Amortization
|
|
—
|
|
|
—
|
|
||
|
Balance at end of year
|
|
$
|
10,444
|
|
|
$
|
4,663
|
|
|
|
|
Year ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Gross carrying amount
|
|
$
|
8,195
|
|
|
$
|
3,399
|
|
|
Accumulated amortization
|
|
(2,746
|
)
|
|
(2,527
|
)
|
||
|
Net book value
|
|
$
|
5,449
|
|
|
$
|
872
|
|
|
Additions during the year
|
|
$
|
4,796
|
|
|
$
|
607
|
|
|
Amortization during the year
|
|
$
|
219
|
|
|
$
|
111
|
|
|
|
Intangible Assets
|
||
|
2018
|
644
|
|
|
|
2019
|
630
|
|
|
|
2020
|
629
|
|
|
|
2021
|
629
|
|
|
|
2022
|
629
|
|
|
|
After 2022
|
2,288
|
|
|
|
Total
|
$
|
5,449
|
|
|
|
|
2017
|
|
2016
|
||||
|
Non-interest bearing demand deposits
|
|
$
|
75,318
|
|
|
$
|
45,408
|
|
|
Interest bearing demand deposits
|
|
147,912
|
|
|
48,934
|
|
||
|
Savings accounts
|
|
102,756
|
|
|
52,153
|
|
||
|
Money market accounts
|
|
125,749
|
|
|
137,234
|
|
||
|
Certificate accounts
|
|
290,769
|
|
|
273,948
|
|
||
|
Total deposits
|
|
$
|
742,504
|
|
|
$
|
557,677
|
|
|
Brokered deposits included above:
|
|
$
|
42,840
|
|
|
$
|
5,003
|
|
|
2018
|
$
|
156,647
|
|
|
2019
|
77,079
|
|
|
|
2020
|
35,540
|
|
|
|
2021
|
15,678
|
|
|
|
2022
|
5,825
|
|
|
|
After 2022
|
—
|
|
|
|
Total
|
$
|
290,769
|
|
|
|
September 30, 2017
|
September 30, 2016
|
||||
|
Advances from FHLB:
|
|
|
||||
|
Fixed rates
|
$
|
90,000
|
|
$
|
59,291
|
|
|
|
|
|
||||
|
Senior notes:
|
|
|
||||
|
Variable rate due in May 2021
|
10,694
|
|
11,000
|
|
||
|
Variable rate due in August 2022
|
5,000
|
|
—
|
|
||
|
|
15,694
|
|
11,000
|
|
||
|
Subordinated notes:
|
|
|
||||
|
6.75% due August 2027, variable rate commencing August 2022
|
5,000
|
|
—
|
|
||
|
6.75% due August 2027, variable rate commencing August 2022
|
10,000
|
|
—
|
|
||
|
|
15,000
|
|
—
|
|
||
|
Less: unamortized debt issuance costs
|
(375
|
)
|
—
|
|
||
|
Total other borrowings
|
30,319
|
|
11,000
|
|
||
|
|
|
|
||||
|
TOTALS
|
$
|
120,319
|
|
$
|
70,291
|
|
|
Fiscal years ending September 30,
|
|
||
|
2018
|
$
|
91,680
|
|
|
2019
|
1,680
|
|
|
|
2020
|
1,680
|
|
|
|
2021
|
1,680
|
|
|
|
2022
|
4,181
|
|
|
|
Thereafter
|
19,418
|
|
|
|
|
$
|
120,319
|
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes
|
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
88,511,000
|
|
|
13.2
|
%
|
|
$
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
66,880,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
82,569,000
|
|
|
12.4
|
%
|
|
40,128,000
|
|
|
> =
|
|
6.0
|
%
|
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
82,569,000
|
|
|
12.4
|
%
|
|
30,096,000
|
|
|
> =
|
|
4.5
|
%
|
|
43,472,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
82,569,000
|
|
|
9.2
|
%
|
|
35,776,000
|
|
|
> =
|
|
4.0
|
%
|
|
44,720,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
As of September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
72,345,000
|
|
|
14.1
|
%
|
|
$
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
51,487,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
66,278,000
|
|
|
12.9
|
%
|
|
30,892,000
|
|
|
> =
|
|
6.0
|
%
|
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
66,278,000
|
|
|
12.9
|
%
|
|
23,169,000
|
|
|
> =
|
|
4.5
|
%
|
|
33,466,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
66,278,000
|
|
|
9.3
|
%
|
|
28,428,000
|
|
|
> =
|
|
4.0
|
%
|
|
35,535,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
79,889,000
|
|
|
12.0
|
%
|
|
$
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
66,880,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
58,947,000
|
|
|
8.8
|
%
|
|
40,128,000
|
|
|
> =
|
|
6.0
|
%
|
|
53,504,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
58,947,000
|
|
|
8.8
|
%
|
|
30,096,000
|
|
|
> =
|
|
4.5
|
%
|
|
43,472,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
58,947,000
|
|
|
6.6
|
%
|
|
35,776,000
|
|
|
> =
|
|
4.0
|
%
|
|
44,720,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
As of September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
|
$
|
64,811,000
|
|
|
12.6
|
%
|
|
$
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
51,487,000
|
|
|
> =
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
|
58,743,000
|
|
|
11.4
|
%
|
|
30,892,000
|
|
|
> =
|
|
6.0
|
%
|
|
41,189,000
|
|
|
> =
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
|
58,743,000
|
|
|
11.4
|
%
|
|
23,169,000
|
|
|
> =
|
|
4.5
|
%
|
|
33,466,000
|
|
|
> =
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
|
58,743,000
|
|
|
8.3
|
%
|
|
28,428,000
|
|
|
> =
|
|
4.0
|
%
|
|
35,535,000
|
|
|
> =
|
|
5.0
|
%
|
|||
|
|
|
Contract or Notional
Amount at September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Commitments to extend credit
|
|
$
|
78,150
|
|
|
$
|
28,341
|
|
|
Commercial standby letter of credit
|
|
1,644
|
|
|
135
|
|
||
|
2018
|
$
|
895
|
|
|
2019
|
791
|
|
|
|
2020
|
752
|
|
|
|
2021
|
677
|
|
|
|
2022
|
671
|
|
|
|
After 2022
|
2,209
|
|
|
|
Total
|
$
|
5,995
|
|
|
|
|
2017
|
|
2016
|
||||
|
Beginning accrued benefit cost
|
|
$
|
1,046
|
|
|
$
|
1,120
|
|
|
Service cost
|
|
—
|
|
|
—
|
|
||
|
Interest cost
|
|
—
|
|
|
44
|
|
||
|
Amortization of prior service costs
|
|
—
|
|
|
1
|
|
||
|
Net plan termination credit
|
|
—
|
|
|
(41
|
)
|
||
|
Net periodic benefit cost
|
|
—
|
|
|
4
|
|
||
|
Benefits paid
|
|
(1,046
|
)
|
|
(78
|
)
|
||
|
Curtailment and settlement
|
|
—
|
|
|
—
|
|
||
|
Ending accrued benefit cost
|
|
$
|
—
|
|
|
$
|
1,046
|
|
|
|
|
2017
|
|
2016
|
||||
|
Change in benefit obligation:
|
|
|
|
|
||||
|
Projected benefit obligation, beginning of year
|
|
$
|
1,046
|
|
|
$
|
1,062
|
|
|
Service cost
|
|
—
|
|
|
—
|
|
||
|
Interest cost
|
|
—
|
|
|
44
|
|
||
|
Curtailment and settlement
|
|
—
|
|
|
—
|
|
||
|
Actuarial loss (gain)
|
|
—
|
|
|
18
|
|
||
|
Benefits paid
|
|
(1,046
|
)
|
|
(78
|
)
|
||
|
Projected benefit obligation, end of year
|
|
$
|
—
|
|
|
$
|
1,046
|
|
|
Change in plan assets:
|
|
|
|
|
||||
|
Plan assets at fair value, beginning of year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Actual return on plan assets
|
|
—
|
|
|
—
|
|
||
|
Company contributions
|
|
—
|
|
|
78
|
|
||
|
Benefits paid
|
|
—
|
|
|
(78
|
)
|
||
|
Plan assets at fair value, end of year
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
2017
|
|
2016
|
|
|
Benefit obligation actuarial assumptions:
|
|
|
|
|
|
|
Discount Rate
|
|
N/A
|
|
N/A
|
|
|
Rate of compensation increase
|
|
N/A
|
|
N/A
|
|
|
Net pension cost actuarial assumption
|
|
|
|
|
|
|
Discount rate
|
|
N/A
|
|
4.25
|
%
|
|
Expected long-term rate of return on plan assets
|
|
N/A
|
|
N/A
|
|
|
Rate of compensation increase
|
|
N/A
|
|
N/A
|
|
|
|
|
2017
|
|
2016
|
||||
|
Pension obligation
|
|
$
|
—
|
|
|
$
|
1,046
|
|
|
|
|
|
|
|
||||
|
Prior service cost
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Net loss (gain)
|
|
—
|
|
|
—
|
|
||
|
Total accumulated other comprehensive income, before tax
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Restricted Common Stock Awards
|
||||||||||||||
|
|
|
2017
|
|
2016
|
||||||||||
|
|
|
Number of Shares
|
|
Weighted
Average Grant Price |
|
Number of Shares
|
|
Weighted
Average Grant Price |
||||||
|
Restricted Shares
|
|
|
|
|
|
|
|
|
||||||
|
Unvested and outstanding at beginning of year
|
|
23,159
|
|
|
$
|
9.59
|
|
|
46,857
|
|
|
$
|
7.59
|
|
|
Granted
|
|
25,569
|
|
|
13.53
|
|
|
11,591
|
|
|
10.98
|
|
||
|
Vested
|
|
(6,350
|
)
|
|
8.88
|
|
|
(13,127
|
)
|
|
7.17
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
(22,162
|
)
|
|
7.54
|
|
||
|
Unvested and outstanding at end of year
|
|
42,378
|
|
|
$
|
12.07
|
|
|
23,159
|
|
|
$
|
9.59
|
|
|
Common Stock Option Awards
|
|||||||||||||
|
|
|
Option Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
Aggregate
Intrinsic
Value
|
|||||
|
2017
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at beginning of year
|
|
140,706
|
|
|
$
|
8.67
|
|
|
|
|
|
||
|
Granted
|
|
23,000
|
|
|
13.75
|
|
|
|
|
|
|||
|
Exercised
|
|
(14,100
|
)
|
|
8.27
|
|
|
|
|
|
|||
|
Forfeited or expired
|
|
(3,000
|
)
|
|
11.00
|
|
|
|
|
|
|||
|
Outstanding at end of year
|
|
146,606
|
|
|
$
|
9.45
|
|
|
6.68
|
|
|
|
|
|
Exercisable at end of year
|
|
57,712
|
|
|
$
|
7.70
|
|
|
3.89
|
|
$
|
361
|
|
|
Fully vested and expected to vest
|
|
146,606
|
|
|
$
|
9.45
|
|
|
6.68
|
|
$
|
659
|
|
|
2016
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at beginning of year
|
|
171,737
|
|
|
$
|
7.46
|
|
|
|
|
|
||
|
Granted
|
|
55,000
|
|
|
10.00
|
|
|
|
|
|
|||
|
Exercised
|
|
(43,515
|
)
|
|
|
|
|
|
|
||||
|
Forfeited or expired
|
|
(42,516
|
)
|
|
|
|
|
|
|
||||
|
Outstanding at end of year
|
|
140,706
|
|
|
$
|
8.67
|
|
|
7.22
|
|
|
|
|
|
Exercisable at end of year
|
|
49,520
|
|
|
$
|
7.27
|
|
|
4.09
|
|
$
|
194
|
|
|
Fully vested and expected to vest
|
|
140,706
|
|
|
$
|
8.67
|
|
|
7.22
|
|
$
|
354
|
|
|
|
|
2017
|
|
2016
|
|
||||
|
Intrinsic value of options exercised
|
|
$
|
69
|
|
|
$
|
131
|
|
|
|
Cash received from options exercised
|
|
$
|
114
|
|
|
$
|
290
|
|
|
|
Tax benefit realized from options exercised
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
2017
|
|
2016
|
|
||
|
Dividend yield
|
|
1.16
|
%
|
|
1.02
|
%
|
|
|
Risk-free interest rate
|
|
2.2
|
%
|
|
1.7
|
%
|
|
|
Weighted average expected life (years)
|
|
10
|
|
|
10
|
|
|
|
Expected volatility
|
|
2.4
|
%
|
|
5.0
|
%
|
|
|
|
2017
|
|
2016
|
||||
|
Current tax provision
|
|
|
|
||||
|
Federal
|
$
|
572
|
|
|
$
|
683
|
|
|
State
|
117
|
|
|
131
|
|
||
|
|
689
|
|
|
814
|
|
||
|
Deferred tax provision (benefit)
|
|
|
|
||||
|
Federal
|
535
|
|
|
406
|
|
||
|
State
|
99
|
|
|
66
|
|
||
|
|
634
|
|
|
472
|
|
||
|
Total
|
$
|
1,323
|
|
|
$
|
1,286
|
|
|
|
2017
|
|
2016
|
||||||||||
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
|
Tax expense at statutory rate
|
$
|
1,299
|
|
|
34.00
|
%
|
|
$
|
1,312
|
|
|
34.00
|
%
|
|
State income taxes net of federal
|
216
|
|
|
5.64
|
%
|
|
197
|
|
|
5.10
|
%
|
||
|
Tax exempt interest
|
(229
|
)
|
|
(5.98
|
)%
|
|
(166
|
)
|
|
(4.26
|
)%
|
||
|
Other
|
37
|
|
|
0.96
|
%
|
|
(57
|
)
|
|
(1.51
|
)%
|
||
|
Total
|
$
|
1,323
|
|
|
34.62
|
%
|
|
$
|
1,286
|
|
|
33.33
|
%
|
|
|
2017
|
|
2016
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowance for loan losses
|
$
|
2,347
|
|
|
$
|
2,377
|
|
|
Deferred loan costs/fees
|
51
|
|
|
77
|
|
||
|
Director/officer compensation plans
|
90
|
|
|
299
|
|
||
|
Net unrealized loss on securities available for sale
|
178
|
|
|
—
|
|
||
|
Economic performance accruals
|
—
|
|
|
131
|
|
||
|
Other real estate
|
304
|
|
|
—
|
|
||
|
Deferred revenue
|
143
|
|
|
—
|
|
||
|
Loan Discounts
|
1,450
|
|
|
—
|
|
||
|
Other
|
100
|
|
|
177
|
|
||
|
Deferred tax assets
|
$
|
4,663
|
|
|
$
|
3,061
|
|
|
Deferred tax liabilities:
|
|
|
|
||||
|
Office properties and equipment
|
(1,039
|
)
|
|
(291
|
)
|
||
|
Federal Home Loan Bank stock
|
(128
|
)
|
|
—
|
|
||
|
Core Deposit Intangible
|
(1,628
|
)
|
|
—
|
|
||
|
Other real estate
|
(114
|
)
|
|
—
|
|
||
|
Net unrealized gain on securities available for sale
|
—
|
|
|
(409
|
)
|
||
|
Prepaid expenses
|
(147
|
)
|
|
—
|
|
||
|
Mortgage servicing rights
|
(685
|
)
|
|
—
|
|
||
|
Other acquired intangibles
|
(264
|
)
|
|
—
|
|
||
|
Other
|
—
|
|
|
(98
|
)
|
||
|
Deferred tax liabilities
|
(4,005
|
)
|
|
(798
|
)
|
||
|
Net deferred tax assets
|
$
|
658
|
|
|
$
|
2,263
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
18,041
|
|
|
$
|
—
|
|
|
$
|
18,041
|
|
|
$
|
—
|
|
|
Obligations of states and political
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
subdivisions
|
35,795
|
|
|
—
|
|
|
35,795
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
36,474
|
|
|
—
|
|
|
36,474
|
|
|
—
|
|
||||
|
Equity securities
|
230
|
|
|
—
|
|
|
230
|
|
|
—
|
|
||||
|
Corporate debt securities
|
5,343
|
|
|
—
|
|
|
5,343
|
|
|
—
|
|
||||
|
Total
|
$
|
95,883
|
|
|
$
|
—
|
|
|
$
|
95,883
|
|
|
$
|
—
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
16,407
|
|
|
$
|
—
|
|
|
$
|
16,407
|
|
|
$
|
—
|
|
|
Obligations of states and political
|
|
|
|
|
|
|
|
||||||||
|
subdivisions
|
34,012
|
|
|
—
|
|
|
34,012
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
29,247
|
|
|
—
|
|
|
29,247
|
|
|
—
|
|
||||
|
Equity securities
|
81
|
|
|
—
|
|
|
81
|
|
|
—
|
|
||||
|
Trust Preferred Securities
|
376
|
|
|
—
|
|
|
—
|
|
|
376
|
|
||||
|
Total
|
$
|
80,123
|
|
|
$
|
—
|
|
|
$
|
79,747
|
|
|
$
|
376
|
|
|
|
|
Fair value measurements using significant unobservable inputs (Level 3)
|
||||||
|
Securities available for sale
|
|
2017
|
|
2016
|
||||
|
Balance, beginning of year
|
|
$
|
376
|
|
|
$
|
—
|
|
|
Payments received
|
|
(500
|
)
|
|
—
|
|
||
|
Total gains or losses (realized/unrealized)
|
|
|
|
|
||||
|
Included in earnings
|
|
124
|
|
|
—
|
|
||
|
Included in other comprehensive income
|
|
—
|
|
|
—
|
|
||
|
Transfers in and/or out of Level 3
|
|
—
|
|
|
376
|
|
||
|
Balance, end of year
|
|
$
|
—
|
|
|
$
|
376
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed and repossessed assets, net
|
$
|
6,017
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,017
|
|
|
Impaired loans with allocated allowances
|
1,490
|
|
|
—
|
|
|
—
|
|
|
1,490
|
|
||||
|
Mortgage servicing rights
|
1,951
|
|
|
|
|
|
|
1,951
|
|
||||||
|
Total
|
$
|
9,458
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,458
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed and repossessed assets, net
|
$
|
776
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
776
|
|
|
Impaired loans with allocated allowances
|
2,412
|
|
|
—
|
|
|
—
|
|
|
2,412
|
|
||||
|
Total
|
$
|
3,188
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,188
|
|
|
|
Fair
Value
|
|
Valuation Techniques (1)
|
|
Significant Unobservable Inputs (2)
|
|
Range
|
||
|
September 30, 2017
|
|
|
|
|
|
|
|
||
|
Foreclosed and repossessed assets, net
|
$
|
6,017
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Impaired loans with allocated allowances
|
$
|
1,490
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Mortgage servicing rights
|
$
|
1,951
|
|
|
Discounted cash flows
|
|
Discount rates
|
|
9.5% - 12.5%
|
|
September 30, 2016
|
|
|
|
|
|
|
|
||
|
Foreclosed and repossessed assets, net
|
$
|
776
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Impaired loans with allocated allowances
|
$
|
2,412
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
|
|
September 30, 2017
|
|
September 30, 2016
|
||||||||||||
|
|
Valuation Method Used
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
(Level I)
|
$
|
41,677
|
|
|
$
|
41,677
|
|
|
$
|
10,046
|
|
|
$
|
10,046
|
|
|
Interest-bearing deposits
|
(Level I)
|
8,148
|
|
|
8,143
|
|
|
745
|
|
|
760
|
|
||||
|
Securities available for sale "AFS"
|
See above
|
95,883
|
|
|
95,883
|
|
|
80,123
|
|
|
80,123
|
|
||||
|
Securities held to maturity "HTM"
|
(Level II)
|
5,453
|
|
|
5,605
|
|
|
6,669
|
|
|
6,944
|
|
||||
|
Non-marketable equity securities, at cost
|
(Level II)
|
7,292
|
|
|
7,292
|
|
|
5,034
|
|
|
5,034
|
|
||||
|
Loans receivable, net
|
(Level III)
|
727,053
|
|
|
737,119
|
|
|
568,371
|
|
|
585,679
|
|
||||
|
Loans held for sale
|
(Level II)
|
2,334
|
|
|
2,334
|
|
|
—
|
|
|
—
|
|
||||
|
Mortgage servicing rights
|
(Level III)
|
1,886
|
|
|
1,951
|
|
|
—
|
|
|
—
|
|
||||
|
Accrued interest receivable
|
(Level I)
|
3,291
|
|
|
3,291
|
|
|
2,032
|
|
|
2,032
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
(Level III)
|
$
|
742,504
|
|
|
$
|
746,025
|
|
|
$
|
557,677
|
|
|
$
|
561,919
|
|
|
Federal Home Loan Bank advances
|
(Level III)
|
90,000
|
|
|
89,998
|
|
|
59,291
|
|
|
59,557
|
|
||||
|
Other borrowings
|
(Level I)
|
30,319
|
|
|
30,319
|
|
|
11,000
|
|
|
11,000
|
|
||||
|
Other liabilities
|
(Level I)
|
4,131
|
|
|
4,131
|
|
|
3,353
|
|
|
3,353
|
|
||||
|
Accrued interest payable
|
(Level I)
|
227
|
|
|
227
|
|
|
122
|
|
|
122
|
|
||||
|
|
|
2017
|
|
2016
|
||||
|
Basic
|
|
|
|
|
||||
|
Net income attributable to common shareholders
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Weighted average common shares outstanding
|
|
5,361,843
|
|
|
5,241,458
|
|
||
|
Basic earnings per share
|
|
$
|
0.47
|
|
|
$
|
0.49
|
|
|
Diluted
|
|
|
|
|
||||
|
Net income attributable to common shareholders
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Weighted average common shares outstanding
|
|
5,361,843
|
|
|
5,241,458
|
|
||
|
for basic earnings per share
|
|
|
|
|
||||
|
Add: Dilutive stock options outstanding
|
|
16,517
|
|
|
15,846
|
|
||
|
Average shares and dilutive potential common shares
|
|
5,378,360
|
|
|
5,257,304
|
|
||
|
Diluted earnings per share
|
|
$
|
0.46
|
|
|
$
|
0.49
|
|
|
Additional common stock option shares that have not been included due to their antidilutive effect
|
|
22,000
|
|
|
38,000
|
|
||
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
||||||||||||
|
Unrealized (losses) gains on securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized (losses) gains arising during the period
|
$
|
(1,580
|
)
|
|
632
|
|
|
$
|
(948
|
)
|
|
$
|
1,375
|
|
|
$
|
(550
|
)
|
|
$
|
825
|
|
|
|
Less: reclassification adjustment for gains included in net income
|
111
|
|
|
(44
|
)
|
|
67
|
|
|
63
|
|
|
(25
|
)
|
|
38
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortization of unrecognized prior service costs and net losses
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
23
|
|
|
(35
|
)
|
||||||
|
Other comprehensive (loss) income
|
$
|
(1,469
|
)
|
|
$
|
588
|
|
|
$
|
(881
|
)
|
|
$
|
1,380
|
|
|
$
|
(552
|
)
|
|
$
|
828
|
|
|
|
Unrealized Gains (Losses) on Securities
|
|
Defined
Benefit
Plans
|
|
Other
Comprehensive
Income (Loss)
|
||||||
|
Balance, October 1, 2015
|
$
|
(249
|
)
|
|
$
|
35
|
|
|
$
|
(214
|
)
|
|
Current year-to-date other comprehensive income, net of tax
|
863
|
|
|
(35
|
)
|
|
828
|
|
|||
|
Ending balance, September 30, 2016
|
$
|
614
|
|
|
$
|
—
|
|
|
$
|
614
|
|
|
Current year-to-date other comprehensive loss, net of tax
|
(881
|
)
|
|
—
|
|
|
(881
|
)
|
|||
|
Ending balance, September 30, 2017
|
$
|
(267
|
)
|
|
$
|
—
|
|
|
$
|
(267
|
)
|
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Sale of securities
|
|
$
|
111
|
|
|
Net gain on sale of available for sale securities
|
|
Tax effect
|
|
(44
|
)
|
|
Provision for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
67
|
|
|
Net income attributable to common shareholders
|
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Sale of securities
|
|
$
|
63
|
|
|
Net gain on sale of available for sale securities
|
|
Tax effect
|
|
(25
|
)
|
|
Provision for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
38
|
|
|
Net income attributable to common shareholders
|
|
|
|
2017
|
|
2016
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
5,716
|
|
|
$
|
3,514
|
|
|
Investments
|
|
1,242
|
|
|
—
|
|
||
|
Other assets
|
|
5
|
|
|
—
|
|
||
|
Investment in subsidiary
|
|
97,105
|
|
|
72,079
|
|
||
|
Total assets
|
|
$
|
104,068
|
|
|
$
|
75,593
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
||||
|
Other borrowings
|
|
$
|
30,319
|
|
|
$
|
11,000
|
|
|
Other liabilities
|
|
266
|
|
|
49
|
|
||
|
Total liabilities
|
|
30,585
|
|
|
11,049
|
|
||
|
Total stockholders’ equity
|
|
73,483
|
|
|
64,544
|
|
||
|
Total liabilities and stockholders’ equity
|
|
$
|
104,068
|
|
|
$
|
75,593
|
|
|
|
|
2017
|
|
2016
|
||||
|
Dividend income from bank subsidiary
|
|
$
|
12,500
|
|
|
$
|
3,419
|
|
|
Interest Income
|
|
(1
|
)
|
|
—
|
|
||
|
Interest expense
|
|
594
|
|
|
143
|
|
||
|
Expenses—other
|
|
1,376
|
|
|
306
|
|
||
|
Total expenses
|
|
1,969
|
|
|
449
|
|
||
|
Income before provision for income taxes and equity in
|
|
|
|
|
||||
|
undistributed net income of subsidiary
|
|
10,531
|
|
|
2,970
|
|
||
|
Benefit for income taxes
|
|
602
|
|
|
176
|
|
||
|
Income before equity in undistributed net income (loss) of
|
|
|
|
|
||||
|
subsidiary
|
|
11,133
|
|
|
3,146
|
|
||
|
Equity in undistributed net gain of subsidiary
|
|
(8,634
|
)
|
|
(573
|
)
|
||
|
Net income
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
|
|
2017
|
|
2016
|
||||
|
Change in cash and cash equivalents:
|
|
|
|
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
||||
|
Net income
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
|
Stock based compensation expense
|
|
31
|
|
|
33
|
|
||
|
Adjustments to reconcile net income to net cash provided by operating activities - Equity in undistributed income of subsidiary
|
|
(3,866
|
)
|
|
(2,846
|
)
|
||
|
Increase in other liabilities
|
|
216
|
|
|
49
|
|
||
|
Net cash used in operating activities
|
|
(1,120
|
)
|
|
(191
|
)
|
||
|
Cash flows from investing activities:
|
|
|
|
|
||||
|
Proceeds from maturities of interest bearing deposits
|
|
249
|
|
|
—
|
|
||
|
Cash consideration paid in business combination
|
|
(27,716
|
)
|
|
—
|
|
||
|
Net cash used in investing activities
|
|
(27,467
|
)
|
|
—
|
|
||
|
Cash flows from financing activities:
|
|
|
|
|
||||
|
Increase in other borrowings to fund business combination
|
|
19,620
|
|
|
—
|
|
||
|
Equity costs to fund business combination
|
|
(259
|
)
|
|
—
|
|
||
|
Decrease in other borrowings
|
|
(306
|
)
|
|
—
|
|
||
|
Repurchase shares of common stock
|
|
(16
|
)
|
|
—
|
|
||
|
Surrendered vested shares of common stock
|
|
(22
|
)
|
|
(50
|
)
|
||
|
Exercise of common stock options
|
|
114
|
|
|
289
|
|
||
|
Cash dividend from Bank to Holding Company
|
|
12,500
|
|
|
3,419
|
|
||
|
Cash dividends paid
|
|
(842
|
)
|
|
(629
|
)
|
||
|
Net cash provided by financing activities
|
|
30,789
|
|
|
3,029
|
|
||
|
Net increase in cash and cash equivalents
|
|
2,202
|
|
|
2,838
|
|
||
|
Cash and cash equivalents at beginning of year
|
|
3,514
|
|
|
676
|
|
||
|
Cash and cash equivalents at end of year
|
|
$
|
5,716
|
|
|
$
|
3,514
|
|
|
|
|
Number of
Common Shares
to Be Issued
Upon Exercise of
Outstanding Options,
|
|
Weighted-average
Exercise Price of
Outstanding Options,
|
|
Number of
Common Shares
Available for
Future Issuance
Under Equity
|
||||
|
Plan Category
|
|
Warrants and Rights
|
|
Warrants and Rights
|
|
Compensation Plans
|
||||
|
Equity compensation plans approved by security holders
|
|
146,606
|
|
|
$
|
9.45
|
|
|
354,945
|
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
|
|
146,606
|
|
|
$
|
9.45
|
|
|
354,945
|
|
|
2.1
|
|
|
2.2
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
4.1
|
|
|
4.2
|
|
|
10.1+
|
|
|
10.2+
|
|
|
10.3+
|
|
|
10.4
|
|
|
10.5+
|
|
|
10.6+
|
|
|
10.7+
|
|
|
10.8+
|
|
|
10.9+
|
|
|
10.10
|
|
|
10.11+
|
|
|
10.12+
|
|
|
10.13+
|
|
|
10.14
|
|
|
10.15
|
|
|
10.16
|
|
|
10.17
|
|
|
10.18+
|
|
|
10.19+
|
|
|
10.20
|
|
|
10.21
|
|
|
10.22
|
|
|
14
|
|
|
21
|
|
|
23
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1*
|
|
|
101
|
The following materials from Citizens Community Bancorp, Inc.’s Annual Report on Form 10-K for the fiscal year ended September 30, 2017 formatted in XBRL (eXtensible Business Reporting Language) and furnished electronically herewith: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations; (iii) Consolidated Statements of Comprehensive Income (Loss); (iv) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements.
|
|
+
|
A management contract or compensatory plan or arrangement
|
|
*
|
This certification is not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
|
|
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
||
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
|
|
Stephen M. Bianchi
|
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
|
|
James S. Broucek
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Richard McHugh
|
|
|
|
|
|
Richard McHugh
Chairman of the Board
|
|
|
|
|
|
|
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
|
|
Stephen M. Bianchi
Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Michael L. Swenson
|
|
|
|
|
|
Michael L. Swenson
Director
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ James R. Lang
|
|
|
|
|
|
James R. Lang
Director
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Brian R. Schilling
|
|
|
|
|
|
Brian R. Schilling
Director and Treasurer
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ David B. Westrate
|
|
|
|
|
|
David B. Westrate
Director
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Timothy A. Nettesheim
|
|
|
|
|
|
Timothy A. Nettesheim
Director
|
|
|
|
|
|
|
|
Date: December 13, 2017
|
|
By:
|
|
/s/ Francis E. Felber
|
|
|
|
|
|
Francis E. Felber
Director
|
|
|
|
|
||
|
Date: December 13, 2017
|
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
|
|
James S. Broucek
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer)
|
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 |
|---|