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
|
QUARTERLY 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)
|
|
|
|
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
|
|
|
|||
|
|
Item 1.
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
Item 2.
|
||
|
|
Item 3.
|
||
|
|
Item 4.
|
||
|
|
Item 1.
|
||
|
|
Item 1A.
|
||
|
|
Item 2.
|
||
|
|
Item 3.
|
||
|
|
Item 4.
|
||
|
|
Item 5.
|
||
|
|
Item 6.
|
||
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
33,749
|
|
|
$
|
10,046
|
|
|
Other interest-bearing deposits
|
995
|
|
|
745
|
|
||
|
Securities available for sale
|
78,475
|
|
|
80,123
|
|
||
|
Securities held to maturity
|
5,653
|
|
|
6,669
|
|
||
|
Non-marketable equity securities, at cost
|
4,498
|
|
|
5,034
|
|
||
|
Loans receivable
|
519,403
|
|
|
574,439
|
|
||
|
Allowance for loan losses
|
(5,756
|
)
|
|
(6,068
|
)
|
||
|
Loans receivable, net
|
513,647
|
|
|
568,371
|
|
||
|
Office properties and equipment, net
|
5,023
|
|
|
5,338
|
|
||
|
Accrued interest receivable
|
1,950
|
|
|
2,032
|
|
||
|
Intangible assets
|
753
|
|
|
872
|
|
||
|
Goodwill
|
4,663
|
|
|
4,663
|
|
||
|
Foreclosed and repossessed assets, net
|
622
|
|
|
776
|
|
||
|
Other assets
|
15,613
|
|
|
11,196
|
|
||
|
TOTAL ASSETS
|
$
|
665,641
|
|
|
$
|
695,865
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Deposits
|
$
|
519,133
|
|
|
$
|
557,677
|
|
|
Federal Home Loan Bank advances
|
67,900
|
|
|
59,291
|
|
||
|
Other borrowings
|
11,000
|
|
|
11,000
|
|
||
|
Other liabilities
|
1,598
|
|
|
3,353
|
|
||
|
Total liabilities
|
599,631
|
|
|
631,321
|
|
||
|
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Common stock— $0.01 par value, authorized 30,000,000, 5,270,895 and 5,260,098 shares issued and outstanding, respectively
|
53
|
|
|
53
|
|
||
|
Additional paid-in capital
|
55,089
|
|
|
54,963
|
|
||
|
Retained earnings
|
11,221
|
|
|
9,107
|
|
||
|
Unearned deferred compensation
|
(214
|
)
|
|
(193
|
)
|
||
|
Accumulated other comprehensive (loss) income
|
(139
|
)
|
|
614
|
|
||
|
Total stockholders’ equity
|
66,010
|
|
|
64,544
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
665,641
|
|
|
$
|
695,865
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
June 30, 2017
|
|
June 30, 2016 (As Restated)
|
|
June 30, 2017
|
|
June 30, 2016 (As Restated)
|
||||||||
|
Interest and dividend income:
|
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
$
|
6,030
|
|
|
$
|
6,072
|
|
|
$
|
18,632
|
|
|
$
|
16,623
|
|
|
Interest on investments
|
591
|
|
|
402
|
|
|
1,476
|
|
|
1,267
|
|
||||
|
Total interest and dividend income
|
6,621
|
|
|
6,474
|
|
|
20,108
|
|
|
17,890
|
|
||||
|
Interest expense:
|
|
|
|
|
|
|
|
||||||||
|
Interest on deposits
|
1,035
|
|
|
1,081
|
|
|
3,204
|
|
|
2,988
|
|
||||
|
Interest on FHLB borrowed funds
|
164
|
|
|
167
|
|
|
500
|
|
|
496
|
|
||||
|
Interest on other borrowed funds
|
107
|
|
|
47
|
|
|
308
|
|
|
47
|
|
||||
|
Total interest expense
|
1,306
|
|
|
1,295
|
|
|
4,012
|
|
|
3,531
|
|
||||
|
Net interest income before provision for loan losses
|
5,315
|
|
|
5,179
|
|
|
16,096
|
|
|
14,359
|
|
||||
|
Provision for loan losses
|
—
|
|
|
—
|
|
|
—
|
|
|
75
|
|
||||
|
Net interest income after provision for loan losses
|
5,315
|
|
|
5,179
|
|
|
16,096
|
|
|
14,284
|
|
||||
|
Non-interest income:
|
|
|
|
|
|
|
|
||||||||
|
Net gains on sale of available for sale securities
|
—
|
|
|
43
|
|
|
29
|
|
|
47
|
|
||||
|
Service charges on deposit accounts
|
325
|
|
|
410
|
|
|
1,065
|
|
|
1,164
|
|
||||
|
Loan fees and service charges
|
475
|
|
|
302
|
|
|
1,372
|
|
|
886
|
|
||||
|
Settlement proceeds
|
—
|
|
|
—
|
|
|
283
|
|
|
—
|
|
||||
|
Other
|
302
|
|
|
258
|
|
|
870
|
|
|
676
|
|
||||
|
Total non-interest income
|
1,102
|
|
|
1,013
|
|
|
3,619
|
|
|
2,773
|
|
||||
|
Non-interest expense:
|
|
|
|
|
|
|
|
||||||||
|
Compensation and benefits
|
2,506
|
|
|
2,378
|
|
|
7,888
|
|
|
6,784
|
|
||||
|
Occupancy
|
565
|
|
|
554
|
|
|
2,196
|
|
|
1,835
|
|
||||
|
Office
|
304
|
|
|
350
|
|
|
897
|
|
|
864
|
|
||||
|
Data processing
|
476
|
|
|
445
|
|
|
1,402
|
|
|
1,274
|
|
||||
|
Amortization of core deposit intangible
|
38
|
|
|
31
|
|
|
119
|
|
|
66
|
|
||||
|
Advertising, marketing and public relations
|
75
|
|
|
174
|
|
|
243
|
|
|
456
|
|
||||
|
FDIC premium assessment
|
79
|
|
|
86
|
|
|
231
|
|
|
255
|
|
||||
|
Professional services
|
382
|
|
|
333
|
|
|
1,218
|
|
|
789
|
|
||||
|
Other
|
305
|
|
|
453
|
|
|
1,034
|
|
|
1,006
|
|
||||
|
Total non-interest expense
|
4,730
|
|
|
4,804
|
|
|
15,228
|
|
|
13,329
|
|
||||
|
Income before provision for income taxes
|
1,687
|
|
|
1,388
|
|
|
4,487
|
|
|
3,728
|
|
||||
|
Provision for income taxes
|
604
|
|
|
513
|
|
|
1,530
|
|
|
1,331
|
|
||||
|
Net income attributable to common stockholders
|
$
|
1,083
|
|
|
$
|
875
|
|
|
$
|
2,957
|
|
|
$
|
2,397
|
|
|
Per share information:
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings
|
$
|
0.21
|
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.45
|
|
|
Diluted earnings
|
$
|
0.20
|
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.45
|
|
|
Cash dividends paid
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.16
|
|
|
$
|
0.12
|
|
|
|
Nine Months Ended
|
||||||
|
|
June 30, 2017
|
|
|
June 30, 2016 (As Restated)
|
|||
|
Net income attributable to common stockholders
|
$
|
2,957
|
|
|
$
|
2,397
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
||||
|
Net unrealized (losses) gains arising during period
|
(770
|
)
|
|
1,006
|
|
||
|
Reclassification adjustment for gains included in net income
|
17
|
|
|
28
|
|
||
|
Other comprehensive (loss) income
|
(753
|
)
|
|
1,034
|
|
||
|
Defined benefit plans:
|
|
|
|
||||
|
Amortization of unrecognized prior service costs and net losses
|
—
|
|
|
(35
|
)
|
||
|
Total other comprehensive (loss) income, net of tax
|
(753
|
)
|
|
999
|
|
||
|
Comprehensive income
|
$
|
2,204
|
|
|
$
|
3,396
|
|
|
|
|
|
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Unearned Deferred Compensation
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders' Equity
|
|||||||||||||
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance, October 1, 2016
|
5,260,098
|
|
|
$
|
53
|
|
|
$
|
54,963
|
|
|
$
|
9,107
|
|
|
$
|
(193
|
)
|
|
$
|
614
|
|
|
$
|
64,544
|
|
|
Net income
|
|
|
|
|
|
|
2,957
|
|
|
|
|
|
|
2,957
|
|
|||||||||||
|
Other comprehensive loss, net of tax
|
|
|
|
|
|
|
|
|
|
|
(753
|
)
|
|
(753
|
)
|
|||||||||||
|
Surrender of restricted shares of common stock
|
(1,375
|
)
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
|
(17
|
)
|
||||||||||
|
Common stock awarded under the equity incentive plan
|
5,500
|
|
|
|
|
69
|
|
|
|
|
(69
|
)
|
|
|
|
—
|
|
|||||||||
|
Common stock repurchased
|
(1,428
|
)
|
|
|
|
(16
|
)
|
|
|
|
|
|
|
|
(16
|
)
|
||||||||||
|
Common stock options exercised
|
8,100
|
|
|
|
|
67
|
|
|
|
|
|
|
|
|
67
|
|
||||||||||
|
Stock option expense
|
|
|
|
|
23
|
|
|
|
|
|
|
|
|
23
|
|
|||||||||||
|
Amortization of restricted stock
|
|
|
|
|
|
|
|
|
48
|
|
|
|
|
48
|
|
|||||||||||
|
Cash dividends ($0.16 per share)
|
|
|
|
|
|
|
(843
|
)
|
|
|
|
|
|
(843
|
)
|
|||||||||||
|
Balance, June 30, 2017
|
5,270,895
|
|
|
$
|
53
|
|
|
$
|
55,089
|
|
|
$
|
11,221
|
|
|
$
|
(214
|
)
|
|
$
|
(139
|
)
|
|
$
|
66,010
|
|
|
|
Nine Months Ended
|
||||||
|
|
June 30, 2017
|
|
|
June 30, 2016 (As Restated)
|
|||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
2,957
|
|
|
$
|
2,397
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Net amortization of premium/discount on securities
|
575
|
|
|
851
|
|
||
|
Depreciation
|
674
|
|
|
583
|
|
||
|
Provision for loan losses
|
—
|
|
|
75
|
|
||
|
Net realized gain on sale of securities
|
(29
|
)
|
|
(47
|
)
|
||
|
Amortization of core deposit intangible
|
119
|
|
|
66
|
|
||
|
Amortization of restricted stock
|
48
|
|
|
33
|
|
||
|
Stock based compensation expense
|
23
|
|
|
25
|
|
||
|
Loss on sale of office properties
|
2
|
|
|
—
|
|
||
|
Provision for deferred income taxes
|
456
|
|
|
555
|
|
||
|
Net losses from disposals of foreclosed properties
|
(16
|
)
|
|
(77
|
)
|
||
|
Increase in accrued interest receivable and other assets
|
(498
|
)
|
|
(1,218
|
)
|
||
|
Decrease in other liabilities
|
(1,755
|
)
|
|
(226
|
)
|
||
|
Total adjustments
|
(401
|
)
|
|
620
|
|
||
|
Net cash provided by operating activities
|
2,556
|
|
|
3,017
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment securities
|
(16,239
|
)
|
|
(15,062
|
)
|
||
|
Purchase of bank owned life insurance
|
(3,500
|
)
|
|
—
|
|
||
|
Net increase in interest-bearing deposits
|
(250
|
)
|
|
7,241
|
|
||
|
Proceeds from sale of securities available for sale
|
10,644
|
|
|
17,665
|
|
||
|
Principal payments on investment securities
|
6,458
|
|
|
11,301
|
|
||
|
Proceeds from sale of non-marketable equity securities
|
953
|
|
|
—
|
|
||
|
Purchase of non-marketable equity securities
|
(417
|
)
|
|
(3
|
)
|
||
|
Proceeds from sale of foreclosed properties
|
713
|
|
|
892
|
|
||
|
Net decrease (increase) in loans
|
53,888
|
|
|
(5,723
|
)
|
||
|
Net capital expenditures
|
(366
|
)
|
|
(711
|
)
|
||
|
Net cash received in business combinations
|
—
|
|
|
20,658
|
|
||
|
Net cash received from sale of office properties
|
7
|
|
|
—
|
|
||
|
Net cash provided by investing activities
|
51,891
|
|
|
36,258
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Net increase (decrease) in Federal Home Loan Bank advances
|
8,609
|
|
|
(3,017
|
)
|
||
|
Increase in other borrowings
|
—
|
|
|
11,000
|
|
||
|
Net decrease in deposits
|
(38,544
|
)
|
|
(49,225
|
)
|
||
|
Surrender of restricted shares of common stock
|
(17
|
)
|
|
(49
|
)
|
||
|
Exercise of common stock options
|
67
|
|
|
153
|
|
||
|
Termination of director retirement plan/supplemental executive retirement plan
|
—
|
|
|
(35
|
)
|
||
|
Repurchase shares of common stock
|
(16
|
)
|
|
—
|
|
||
|
Cash dividends paid
|
(843
|
)
|
|
(629
|
)
|
||
|
Net cash used in financing activities
|
(30,744
|
)
|
|
(41,802
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
23,703
|
|
|
(2,527
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
10,046
|
|
|
23,872
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
33,749
|
|
|
$
|
21,345
|
|
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest on deposits
|
$
|
3,172
|
|
|
$
|
2,859
|
|
|
Interest on borrowings
|
$
|
584
|
|
|
$
|
495
|
|
|
Income taxes
|
$
|
979
|
|
|
$
|
1,211
|
|
|
Supplemental noncash disclosure:
|
|
|
|
||||
|
Transfers from loans receivable to foreclosed and repossessed assets
|
$
|
543
|
|
|
$
|
542
|
|
|
Fair value of assets acquired, net of cash and cash equivalents
|
$
|
—
|
|
|
$
|
168,129
|
|
|
Fair value of liabilities assumed, net of cash and cash equivalents
|
$
|
—
|
|
|
$
|
154,250
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
14,522
|
|
|
$
|
—
|
|
|
$
|
14,522
|
|
|
$
|
—
|
|
|
Obligations of states and political subdivisions
|
32,887
|
|
|
—
|
|
|
32,887
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
30,930
|
|
|
—
|
|
|
30,930
|
|
|
—
|
|
||||
|
Federal Agricultural Mortgage Corporation
|
136
|
|
|
—
|
|
|
136
|
|
|
—
|
|
||||
|
Total
|
$
|
78,475
|
|
|
$
|
—
|
|
|
$
|
78,475
|
|
|
$
|
—
|
|
|
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
|
|
|
—
|
|
||||
|
Federal Agricultural Mortgage Corporation
|
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
|
|
Nine months ended June 30, 2017
|
|
Year ended September 30, 2016
|
||||
|
Balance, beginning of period
|
|
$
|
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 period
|
|
$
|
—
|
|
|
$
|
376
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed and repossessed assets, net
|
$
|
622
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
622
|
|
|
Impaired loans with allocated allowances
|
1,328
|
|
|
—
|
|
|
—
|
|
|
1,328
|
|
||||
|
Total
|
$
|
1,950
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,950
|
|
|
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
|
||
|
June 30, 2017
|
|
|
|
|
|
|
|
||
|
Foreclosed and repossessed assets, net
|
$
|
622
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Impaired loans with allocated allowances
|
$
|
1,328
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
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%
|
|
|
|
June 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 1)
|
$
|
33,749
|
|
|
$
|
33,749
|
|
|
$
|
10,046
|
|
|
$
|
10,046
|
|
|
Other interest-bearing deposits
|
(Level 1)
|
995
|
|
|
999
|
|
|
745
|
|
|
760
|
|
||||
|
Securities available for sale
|
See above
|
78,475
|
|
|
78,475
|
|
|
80,123
|
|
|
80,123
|
|
||||
|
Securities held to maturity
|
(Level II)
|
5,653
|
|
|
5,810
|
|
|
6,669
|
|
|
6,944
|
|
||||
|
Non-marketable equity securities, at cost
|
(Level II)
|
4,498
|
|
|
4,498
|
|
|
5,034
|
|
|
5,034
|
|
||||
|
Loans receivable, net
|
(Level III)
|
513,647
|
|
|
524,644
|
|
|
568,371
|
|
|
585,679
|
|
||||
|
Accrued interest receivable
|
(Level 1)
|
1,950
|
|
|
1,950
|
|
|
2,032
|
|
|
2,032
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
(Level III)
|
$
|
519,133
|
|
|
$
|
522,470
|
|
|
$
|
557,677
|
|
|
$
|
561,919
|
|
|
FHLB advances
|
(Level III)
|
67,900
|
|
|
67,896
|
|
|
59,291
|
|
|
59,557
|
|
||||
|
Other borrowings
|
(Level 1)
|
11,000
|
|
|
11,000
|
|
|
11,000
|
|
|
11,000
|
|
||||
|
Other liabilities
|
(Level 1)
|
1,439
|
|
|
1,439
|
|
|
3,231
|
|
|
3,231
|
|
||||
|
Accrued interest payable
|
(Level 1)
|
159
|
|
|
159
|
|
|
122
|
|
|
122
|
|
||||
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
134,754
|
|
|
$
|
—
|
|
|
$
|
1,773
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
136,527
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
79,332
|
|
|
50
|
|
|
68
|
|
|
—
|
|
|
—
|
|
|
79,450
|
|
||||||
|
Agricultural real estate
|
|
8,428
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,428
|
|
||||||
|
Multi-family real estate
|
|
23,206
|
|
|
—
|
|
|
148
|
|
|
—
|
|
|
—
|
|
|
23,354
|
|
||||||
|
Construction and land development
|
|
11,951
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,951
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
93,649
|
|
|
8
|
|
|
230
|
|
|
—
|
|
|
—
|
|
|
93,887
|
|
||||||
|
Purchased indirect paper
|
|
33,660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,660
|
|
||||||
|
Other Consumer
|
|
14,648
|
|
|
—
|
|
|
123
|
|
|
—
|
|
|
—
|
|
|
14,771
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
22,156
|
|
|
—
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
22,308
|
|
||||||
|
Agricultural non-real estate
|
|
11,706
|
|
|
416
|
|
|
91
|
|
|
—
|
|
|
—
|
|
|
12,213
|
|
||||||
|
Total originated loans
|
|
$
|
433,490
|
|
|
$
|
474
|
|
|
$
|
2,585
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
436,549
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
19,550
|
|
|
$
|
470
|
|
|
$
|
188
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
20,208
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
24,378
|
|
|
32
|
|
|
417
|
|
|
—
|
|
|
—
|
|
|
24,827
|
|
||||||
|
Agricultural real estate
|
|
16,882
|
|
|
278
|
|
|
4,100
|
|
|
—
|
|
|
—
|
|
|
21,260
|
|
||||||
|
Multi-family real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Construction and land development
|
|
1,920
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
2,036
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Consumer
|
|
408
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
415
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
8,881
|
|
|
—
|
|
|
1,368
|
|
|
—
|
|
|
—
|
|
|
10,249
|
|
||||||
|
Agricultural non-real estate
|
|
4,067
|
|
|
28
|
|
|
98
|
|
|
—
|
|
|
—
|
|
|
4,193
|
|
||||||
|
Total acquired loans
|
|
$
|
76,086
|
|
|
$
|
808
|
|
|
$
|
6,294
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
83,188
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
154,304
|
|
|
$
|
470
|
|
|
$
|
1,961
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
156,735
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
103,710
|
|
|
82
|
|
|
485
|
|
|
—
|
|
|
—
|
|
|
104,277
|
|
||||||
|
Agricultural real estate
|
|
25,310
|
|
|
278
|
|
|
4,100
|
|
|
—
|
|
|
—
|
|
|
29,688
|
|
||||||
|
Multi-family real estate
|
|
23,206
|
|
|
—
|
|
|
148
|
|
|
—
|
|
|
—
|
|
|
23,354
|
|
||||||
|
Construction and land development
|
|
13,871
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|
13,987
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
93,649
|
|
|
8
|
|
|
230
|
|
|
—
|
|
|
—
|
|
|
93,887
|
|
||||||
|
Purchased indirect paper
|
|
33,660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
33,660
|
|
||||||
|
Other Consumer
|
|
15,056
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
—
|
|
|
15,186
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
31,037
|
|
|
—
|
|
|
1,520
|
|
|
—
|
|
|
—
|
|
|
32,557
|
|
||||||
|
Agricultural non-real estate
|
|
15,773
|
|
|
444
|
|
|
189
|
|
|
—
|
|
|
—
|
|
|
16,406
|
|
||||||
|
Gross loans
|
|
$
|
509,576
|
|
|
$
|
1,282
|
|
|
$
|
8,879
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
519,737
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net deferred loan costs (fees)
|
|
|
|
|
|
|
|
|
|
|
|
(334
|
)
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(5,756
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
513,647
|
|
||||||||||
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net deferred loan costs (fees)
|
|
|
|
|
|
|
|
|
|
|
|
191
|
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(6,068
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
568,371
|
|
||||||||||
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Nine Months Ended June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, October 1, 2016
|
$
|
2,039
|
|
|
$
|
1,883
|
|
|
$
|
1,466
|
|
|
$
|
652
|
|
|
$
|
28
|
|
|
$
|
6,068
|
|
|
Charge-offs
|
(159
|
)
|
|
—
|
|
|
(294
|
)
|
|
(9
|
)
|
|
|
|
|
(462
|
)
|
||||||
|
Recoveries
|
8
|
|
|
—
|
|
|
141
|
|
|
1
|
|
|
—
|
|
|
150
|
|
||||||
|
Provision
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Allowance allocation adjustment
|
(427
|
)
|
|
461
|
|
|
(234
|
)
|
|
88
|
|
|
112
|
|
|
—
|
|
||||||
|
Total Allowance on originated loans
|
$
|
1,461
|
|
|
$
|
2,344
|
|
|
$
|
1,079
|
|
|
$
|
732
|
|
|
$
|
140
|
|
|
$
|
5,756
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total Allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, June 30, 2017
|
$
|
1,461
|
|
|
$
|
2,344
|
|
|
$
|
1,079
|
|
|
$
|
732
|
|
|
$
|
140
|
|
|
$
|
5,756
|
|
|
Allowance for Loan Losses at June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
203
|
|
|
$
|
—
|
|
|
$
|
32
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
241
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,258
|
|
|
$
|
2,344
|
|
|
$
|
1,047
|
|
|
$
|
726
|
|
|
$
|
140
|
|
|
$
|
5,515
|
|
|
Loans Receivable as of June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Ending balance of originated loans
|
$
|
136,527
|
|
|
$
|
123,183
|
|
|
$
|
141,984
|
|
|
$
|
34,521
|
|
|
$
|
—
|
|
|
$
|
436,215
|
|
|
Ending balance of purchased credit-impaired loans
|
247
|
|
|
1,813
|
|
|
4
|
|
|
905
|
|
|
—
|
|
|
2,969
|
|
||||||
|
Ending balance of other acquired loans
|
19,961
|
|
|
46,310
|
|
|
411
|
|
|
13,537
|
|
|
—
|
|
|
80,219
|
|
||||||
|
Ending balance of loans
|
$
|
156,735
|
|
|
$
|
171,306
|
|
|
$
|
142,399
|
|
|
$
|
48,963
|
|
|
$
|
—
|
|
|
$
|
519,403
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
4,170
|
|
|
$
|
266
|
|
|
$
|
551
|
|
|
$
|
659
|
|
|
$
|
—
|
|
|
$
|
5,646
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
152,565
|
|
|
$
|
171,040
|
|
|
$
|
141,848
|
|
|
$
|
48,304
|
|
|
$
|
—
|
|
|
$
|
513,757
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer and other Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||
|
Nine months ended June 30, 2016:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Beginning balance, October 1, 2015
|
$
|
2,364
|
|
|
$
|
1,617
|
|
|
$
|
2,263
|
|
|
$
|
252
|
|
|
$
|
6,496
|
|
|
Charge-offs
|
(111
|
)
|
|
—
|
|
|
(394
|
)
|
|
—
|
|
|
(505
|
)
|
|||||
|
Recoveries
|
7
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
170
|
|
|||||
|
Provision
|
30
|
|
|
10
|
|
|
35
|
|
|
—
|
|
|
75
|
|
|||||
|
Allowance allocation adjustment
|
(166
|
)
|
|
249
|
|
|
128
|
|
|
(211
|
)
|
|
—
|
|
|||||
|
Total Allowance on originated loans
|
$
|
2,124
|
|
|
$
|
1,876
|
|
|
$
|
2,195
|
|
|
$
|
41
|
|
|
$
|
6,236
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other acquired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total Allowance on acquired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Ending balance, June 30, 2016
|
$
|
2,124
|
|
|
$
|
1,876
|
|
|
$
|
2,195
|
|
|
$
|
41
|
|
|
$
|
6,236
|
|
|
Allowance for Loan Losses at June 30, 2016:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
422
|
|
|
$
|
—
|
|
|
$
|
189
|
|
|
$
|
—
|
|
|
$
|
611
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,702
|
|
|
$
|
1,876
|
|
|
$
|
2,006
|
|
|
$
|
41
|
|
|
$
|
5,625
|
|
|
Loans Receivable as of June 30, 2016:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ending balance of originated loans
|
$
|
124,316
|
|
|
$
|
128,089
|
|
|
$
|
221,808
|
|
|
$
|
—
|
|
|
$
|
474,213
|
|
|
Ending balance of purchased credit-impaired loans
|
399
|
|
|
1,762
|
|
|
1,489
|
|
|
—
|
|
|
3,650
|
|
|||||
|
Ending balance of other acquired loans
|
69,198
|
|
|
26,770
|
|
|
10,215
|
|
|
—
|
|
|
106,183
|
|
|||||
|
Ending balance of loans
|
$
|
193,913
|
|
|
$
|
156,621
|
|
|
$
|
233,512
|
|
|
$
|
—
|
|
|
$
|
584,046
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
4,670
|
|
|
$
|
—
|
|
|
$
|
914
|
|
|
$
|
—
|
|
|
$
|
5,584
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
189,243
|
|
|
$
|
156,621
|
|
|
$
|
232,598
|
|
|
$
|
—
|
|
|
$
|
578,462
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate Loans
|
|
Consumer non-Real Estate
|
|
Commercial/Agriculture non-Real Estate
|
|
Totals
|
||||||||||||||||||||||||||||||
|
|
June 30, 2017
|
|
September 30, 2016
|
|
June 30, 2017
|
|
September 30, 2016
|
|
June 30, 2017
|
|
September 30, 2016
|
|
June 30, 2017
|
|
September 30, 2016
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||||||||||||
|
Performing loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Performing TDR loans
|
$
|
2,122
|
|
|
$
|
2,942
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
468
|
|
|
$
|
276
|
|
|
$
|
41
|
|
|
$
|
—
|
|
|
$
|
2,631
|
|
|
$
|
3,218
|
|
|
Performing loans other
|
152,867
|
|
|
182,747
|
|
|
168,294
|
|
|
150,181
|
|
|
141,582
|
|
|
189,653
|
|
|
47,313
|
|
|
45,370
|
|
|
510,056
|
|
|
567,951
|
|
||||||||||
|
Total performing loans
|
154,989
|
|
|
185,689
|
|
|
168,294
|
|
|
150,181
|
|
|
142,050
|
|
|
189,929
|
|
|
47,354
|
|
|
45,370
|
|
|
512,687
|
|
|
571,169
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming loans (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming TDR loans
|
727
|
|
|
471
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
758
|
|
|
515
|
|
||||||||||
|
Nonperforming loans other
|
1,019
|
|
|
1,272
|
|
|
3,012
|
|
|
948
|
|
|
318
|
|
|
257
|
|
|
1,609
|
|
|
278
|
|
|
5,958
|
|
|
2,755
|
|
||||||||||
|
Total nonperforming loans
|
1,746
|
|
|
1,743
|
|
|
3,012
|
|
|
948
|
|
|
349
|
|
|
301
|
|
|
1,609
|
|
|
278
|
|
|
6,716
|
|
|
3,270
|
|
||||||||||
|
Total loans
|
$
|
156,735
|
|
|
$
|
187,432
|
|
|
$
|
171,306
|
|
|
$
|
151,129
|
|
|
$
|
142,399
|
|
|
$
|
190,230
|
|
|
$
|
48,963
|
|
|
$
|
45,648
|
|
|
$
|
519,403
|
|
|
$
|
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 |
||||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
One to four family
|
$
|
1,217
|
|
|
$
|
84
|
|
|
$
|
1,420
|
|
|
$
|
2,721
|
|
|
$
|
154,014
|
|
|
$
|
156,735
|
|
|
$
|
1,292
|
|
|
$
|
454
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate
|
15
|
|
|
2
|
|
|
171
|
|
|
188
|
|
|
104,089
|
|
|
104,277
|
|
|
404
|
|
|
—
|
|
||||||||
|
Agricultural real estate
|
365
|
|
|
—
|
|
|
1,937
|
|
|
2,302
|
|
|
27,386
|
|
|
29,688
|
|
|
2,361
|
|
|
—
|
|
||||||||
|
Multi-family real estate
|
—
|
|
|
—
|
|
|
148
|
|
|
148
|
|
|
23,206
|
|
|
23,354
|
|
|
148
|
|
|
—
|
|
||||||||
|
Construction and land development
|
—
|
|
|
—
|
|
|
32
|
|
|
32
|
|
|
13,955
|
|
|
13,987
|
|
|
99
|
|
|
—
|
|
||||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Originated indirect paper
|
231
|
|
|
77
|
|
|
63
|
|
|
371
|
|
|
93,516
|
|
|
93,887
|
|
|
71
|
|
|
45
|
|
||||||||
|
Purchased indirect paper
|
335
|
|
|
360
|
|
|
173
|
|
|
868
|
|
|
32,792
|
|
|
33,660
|
|
|
—
|
|
|
174
|
|
||||||||
|
Other Consumer
|
26
|
|
|
45
|
|
|
35
|
|
|
106
|
|
|
15,080
|
|
|
15,186
|
|
|
51
|
|
|
8
|
|
||||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial non-real estate
|
31
|
|
|
—
|
|
|
130
|
|
|
161
|
|
|
32,396
|
|
|
32,557
|
|
|
1,520
|
|
|
—
|
|
||||||||
|
Agricultural non-real estate
|
398
|
|
|
—
|
|
|
—
|
|
|
398
|
|
|
16,008
|
|
|
16,406
|
|
|
89
|
|
|
—
|
|
||||||||
|
Total
|
$
|
2,618
|
|
|
$
|
568
|
|
|
$
|
4,109
|
|
|
$
|
7,295
|
|
|
$
|
512,442
|
|
|
$
|
519,737
|
|
|
$
|
6,035
|
|
|
$
|
681
|
|
|
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
|
||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
3,350
|
|
|
$
|
3,350
|
|
|
$
|
—
|
|
|
$
|
3,579
|
|
|
$
|
26
|
|
|
Commercial/agriculture real estate
|
3,095
|
|
|
3,095
|
|
|
—
|
|
|
2,711
|
|
|
3
|
|
|||||
|
Consumer non-real estate
|
457
|
|
|
457
|
|
|
—
|
|
|
352
|
|
|
10
|
|
|||||
|
Commercial/agricultural non-real estate
|
1,994
|
|
|
1,994
|
|
|
—
|
|
|
1,786
|
|
|
22
|
|
|||||
|
Total
|
$
|
8,896
|
|
|
$
|
8,896
|
|
|
$
|
—
|
|
|
$
|
8,428
|
|
|
$
|
61
|
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
1,101
|
|
|
$
|
1,101
|
|
|
$
|
203
|
|
|
$
|
1,496
|
|
|
$
|
10
|
|
|
Commercial/agriculture real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
98
|
|
|
98
|
|
|
32
|
|
|
220
|
|
|
—
|
|
|||||
|
Commercial/agricultural non-real estate
|
130
|
|
|
130
|
|
|
6
|
|
|
155
|
|
|
—
|
|
|||||
|
Total
|
$
|
1,329
|
|
|
$
|
1,329
|
|
|
$
|
241
|
|
|
$
|
1,871
|
|
|
$
|
10
|
|
|
June 30, 2017 Totals:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
4,451
|
|
|
$
|
4,451
|
|
|
$
|
203
|
|
|
$
|
5,075
|
|
|
$
|
36
|
|
|
Commercial/agriculture real estate
|
3,095
|
|
|
3,095
|
|
|
—
|
|
|
2,711
|
|
|
3
|
|
|||||
|
Consumer non-real estate
|
555
|
|
|
555
|
|
|
32
|
|
|
572
|
|
|
10
|
|
|||||
|
Commercial/agricultural non-real estate
|
2,124
|
|
|
2,124
|
|
|
6
|
|
|
1,941
|
|
|
22
|
|
|||||
|
Total
|
$
|
10,225
|
|
|
$
|
10,225
|
|
|
$
|
241
|
|
|
$
|
10,299
|
|
|
$
|
71
|
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
|
September 30, 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
|
|
|
September 30, 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
|
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||
|
Troubled debt restructure loans:
|
|
|
|
|
||||
|
Accrual status
|
|
$
|
2,996
|
|
|
$
|
3,218
|
|
|
Non-accrual status
|
|
393
|
|
|
515
|
|
||
|
Total
|
|
$
|
3,389
|
|
|
$
|
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
|
|||||||||||||||
|
Nine months ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
73
|
|
|
$
|
135
|
|
|
$
|
208
|
|
|
$
|
208
|
|
|
$
|
—
|
|
|
Commercial/Agricultural real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Consumer non-real estate
|
|
3
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
24
|
|
|
28
|
|
|
28
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural non-real estate
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
43
|
|
|
43
|
|
|
—
|
|
|||||||
|
Totals
|
|
8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
77
|
|
|
$
|
202
|
|
|
$
|
279
|
|
|
$
|
279
|
|
|
$
|
—
|
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
|
Year ended September 30, 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
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
26
|
|
|
$
|
3,125
|
|
|
32
|
|
|
$
|
3,413
|
|
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
22
|
|
|
223
|
|
|
21
|
|
|
320
|
|
||
|
Commercial/Agricultural non-real estate
|
1
|
|
|
41
|
|
|
—
|
|
|
—
|
|
||
|
Total troubled debt restructurings
|
49
|
|
|
$
|
3,389
|
|
|
53
|
|
|
$
|
3,733
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
4
|
|
|
$
|
362
|
|
|
9
|
|
|
$
|
516
|
|
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
|
6
|
|
|
948
|
|
||
|
Consumer non-real estate
|
3
|
|
|
31
|
|
|
4
|
|
|
43
|
|
||
|
Commercial/Agricultural non-real estate
|
—
|
|
|
—
|
|
|
2
|
|
|
99
|
|
||
|
Total troubled debt restructurings
|
7
|
|
|
$
|
393
|
|
|
21
|
|
|
$
|
1,606
|
|
|
|
June 30, 2017
|
||
|
Accountable for under ASC 310-30 (Purchased Credit Impaired "PCI" loans)
|
|
||
|
Outstanding balance
|
$
|
2,969
|
|
|
Carrying amount
|
$
|
1,705
|
|
|
Accountable for under ASC 310-20 (non-PCI loans)
|
|
||
|
Outstanding balance
|
$
|
80,219
|
|
|
Carrying amount
|
$
|
80,052
|
|
|
Total acquired loans
|
|
||
|
Outstanding balance
|
$
|
83,188
|
|
|
Carrying amount
|
$
|
81,757
|
|
|
|
June 30, 2017
|
||
|
Balance at beginning of period
|
$
|
192
|
|
|
Acquisitions
|
—
|
|
|
|
Reduction due to unexpected early payoffs
|
—
|
|
|
|
Reclass from non-accretable difference
|
—
|
|
|
|
Disposals/transfers
|
—
|
|
|
|
Accretion
|
(25
|
)
|
|
|
Balance at end of period
|
$
|
167
|
|
|
Available for sale securities
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
14,851
|
|
|
$
|
35
|
|
|
$
|
364
|
|
|
$
|
14,522
|
|
|
Obligations of states and political subdivisions
|
32,732
|
|
|
252
|
|
|
97
|
|
|
32,887
|
|
||||
|
Mortgage-backed securities
|
31,054
|
|
|
107
|
|
|
231
|
|
|
30,930
|
|
||||
|
Federal Agricultural Mortgage Corporation
|
71
|
|
|
65
|
|
|
—
|
|
|
136
|
|
||||
|
Total available for sale securities
|
$
|
78,708
|
|
|
$
|
459
|
|
|
$
|
692
|
|
|
$
|
78,475
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
||||||||
|
Obligations of states and political subdivisions
|
$
|
1,312
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
1,329
|
|
|
Mortgage-backed securities
|
4,341
|
|
|
140
|
|
|
|
|
|
4,481
|
|
||||
|
Total held to maturity securities
|
$
|
5,653
|
|
|
$
|
157
|
|
|
$
|
—
|
|
|
$
|
5,810
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||
|
Available for sale securities
|
Amortized
Cost
|
Estimated
Fair Value
|
|
Amortized
Cost
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
135
|
|
$
|
135
|
|
|
$
|
230
|
|
$
|
230
|
|
|
Due after one year through five years
|
14,692
|
|
14,724
|
|
|
14,463
|
|
14,546
|
|
||||
|
Due after five years through ten years
|
31,138
|
|
31,052
|
|
|
28,289
|
|
28,798
|
|
||||
|
Due after ten years
|
32,743
|
|
32,564
|
|
|
36,118
|
|
36,549
|
|
||||
|
Total available for sale securities
|
$
|
78,708
|
|
$
|
78,475
|
|
|
$
|
79,100
|
|
$
|
80,123
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||
|
Held to maturity securities
|
Amortized
Cost
|
Estimated
Fair Value
|
|
Amortized
Cost
|
Estimated
Fair Value
|
||||||||
|
Due after one year through five years
|
$
|
1,312
|
|
$
|
1,329
|
|
|
$
|
1,315
|
|
$
|
1,335
|
|
|
Due after five years through ten years
|
2,716
|
|
2,774
|
|
|
1,504
|
|
1,559
|
|
||||
|
Due after ten years
|
1,625
|
|
1,707
|
|
|
3,850
|
|
4,050
|
|
||||
|
Total held to maturity securities
|
$
|
5,653
|
|
$
|
5,810
|
|
|
$
|
6,669
|
|
$
|
6,944
|
|
|
|
|
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
|
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
16,126
|
|
|
$
|
211
|
|
|
$
|
970
|
|
|
$
|
20
|
|
|
$
|
17,096
|
|
|
$
|
231
|
|
|
Obligations of states and political subdivisions
|
|
9,977
|
|
|
77
|
|
|
1,113
|
|
|
20
|
|
|
11,090
|
|
|
97
|
|
||||||
|
Mortgage-backed securities
|
|
9,721
|
|
|
319
|
|
|
1,820
|
|
|
45
|
|
|
11,541
|
|
|
364
|
|
||||||
|
Total
|
|
$
|
35,824
|
|
|
$
|
607
|
|
|
$
|
3,903
|
|
|
$
|
85
|
|
|
$
|
39,727
|
|
|
$
|
692
|
|
|
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
|
|
$
|
8,309
|
|
|
$
|
12
|
|
|
$
|
4,969
|
|
|
$
|
43
|
|
|
$
|
13,278
|
|
|
$
|
55
|
|
|
|
|
|
As of
|
|
Weighted Average Rate
|
|
As of
|
|
Weighted Average Rate
|
||||||
|
Maturing during the fiscal year
|
June 30,
|
|
|
September 30,
|
|
||||||||
|
Ended September 30,
|
2017
|
|
|
2016
|
|
||||||||
|
2017
|
$
|
63,900
|
|
|
1.13
|
%
|
|
$
|
45,461
|
|
|
0.86
|
%
|
|
2018
|
4,000
|
|
|
0.99
|
%
|
|
6,100
|
|
|
2.24
|
%
|
||
|
2019
|
—
|
|
|
—
|
%
|
|
7,730
|
|
|
1.41
|
%
|
||
|
Total fixed maturity
|
$
|
67,900
|
|
|
1.12
|
%
|
|
$
|
59,291
|
|
|
1.07
|
%
|
|
Advances with amortizing principal
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
||
|
Total advances
|
$
|
67,900
|
|
|
1.12
|
%
|
|
$
|
59,291
|
|
|
1.07
|
%
|
|
Irrevocable standby letters of credit
|
$
|
10,090
|
|
|
|
|
$
|
10,560
|
|
|
|
||
|
Total credit outstanding
|
$
|
77,990
|
|
|
|
|
$
|
69,851
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Other borrowings maturing during the fiscal year ended September 30, 2021
|
$
|
11,000
|
|
|
3.89
|
%
|
|
$
|
11,000
|
|
|
3.44
|
%
|
|
|
Nine months ended June 30, 2017
|
|
Nine months ended June 30, 2016 (As Restated)
|
||||
|
Current tax provision
|
|
|
|
||||
|
Federal
|
$
|
908
|
|
|
$
|
825
|
|
|
State
|
166
|
|
|
139
|
|
||
|
|
1,074
|
|
|
964
|
|
||
|
Deferred tax provision
|
|
|
|
||||
|
Federal
|
385
|
|
|
313
|
|
||
|
State
|
71
|
|
|
54
|
|
||
|
|
456
|
|
|
367
|
|
||
|
Total
|
$
|
1,530
|
|
|
$
|
1,331
|
|
|
|
Nine months ended June 30, 2017
|
|
Nine months ended June 30, 2016 (As Restated)
|
||||||||||
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
||||||
|
Tax expense at statutory rate
|
$
|
1,526
|
|
|
34.0
|
%
|
|
$
|
1,268
|
|
|
34.0
|
%
|
|
State income taxes net of federal taxes
|
237
|
|
|
5.3
|
|
|
192
|
|
|
5.2
|
|
||
|
Tax exempt interest
|
(168
|
)
|
|
(3.8
|
)
|
|
(118
|
)
|
|
(3.2
|
)
|
||
|
Other
|
(65
|
)
|
|
(1.4
|
)
|
|
(11
|
)
|
|
(0.3
|
)
|
||
|
Total
|
$
|
1,530
|
|
|
34.1
|
%
|
|
$
|
1,331
|
|
|
35.7
|
%
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Allowance for loan losses
|
$
|
2,254
|
|
|
$
|
2,377
|
|
|
Deferred loan costs/fees
|
55
|
|
|
77
|
|
||
|
Director/officer compensation plans
|
79
|
|
|
299
|
|
||
|
Net unrealized loss on securities available for sale
|
93
|
|
|
—
|
|
||
|
Economic performance accruals
|
—
|
|
|
131
|
|
||
|
Other
|
139
|
|
|
177
|
|
||
|
Deferred tax assets
|
2,620
|
|
|
3,061
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Office properties and equipment
|
(213
|
)
|
|
(291
|
)
|
||
|
Net unrealized gain on securities available for sale
|
—
|
|
|
(409
|
)
|
||
|
Other
|
(98
|
)
|
|
(98
|
)
|
||
|
Deferred tax liabilities
|
(311
|
)
|
|
(798
|
)
|
||
|
Net deferred tax assets
|
$
|
2,309
|
|
|
$
|
2,263
|
|
|
Restricted Common Stock Award
|
||||||||||||||
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||
|
|
|
Number of Shares
|
|
Weighted
Average Grant Price |
|
Number of Shares
|
|
Weighted
Average Grant Price |
||||||
|
Restricted Shares
|
|
|
|
|
|
|
|
|
||||||
|
Unvested and outstanding at beginning of fiscal year
|
|
23,159
|
|
|
$
|
9.59
|
|
|
46,857
|
|
|
$
|
7.59
|
|
|
Granted
|
|
5,500
|
|
|
12.52
|
|
|
11,591
|
|
|
10.98
|
|
||
|
Vested
|
|
(5,350
|
)
|
|
8.99
|
|
|
(13,127
|
)
|
|
7.17
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
(22,162
|
)
|
|
7.54
|
|
||
|
Unvested and outstanding fiscal to date
|
|
23,309
|
|
|
$
|
10.42
|
|
|
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 September 30, 2016
|
|
140,706
|
|
|
$
|
8.67
|
|
|
|
|
|
||
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Exercised
|
|
(8,100
|
)
|
|
8.24
|
|
|
|
|
|
|||
|
Forfeited or expired
|
|
—
|
|
|
|
|
|
|
|
||||
|
Outstanding at June 30, 2017
|
|
132,606
|
|
|
$
|
8.69
|
|
|
6.45
|
|
|
|
|
|
Exercisable at June 30, 2017
|
|
70,212
|
|
|
$
|
7.88
|
|
|
4.73
|
|
$
|
428
|
|
|
Fully vested and expected to vest
|
|
132,606
|
|
|
$
|
8.69
|
|
|
6.45
|
|
$
|
704
|
|
|
2016
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at September 30, 2015
|
|
171,737
|
|
|
$
|
7.46
|
|
|
|
|
|
||
|
Granted
|
|
55,000
|
|
|
10.00
|
|
|
|
|
|
|||
|
Exercised
|
|
(43,515
|
)
|
|
|
|
|
|
|
||||
|
Forfeited or expired
|
|
(42,516
|
)
|
|
|
|
|
|
|
||||
|
Outstanding at September 30, 2016
|
|
140,706
|
|
|
$
|
8.67
|
|
|
7.22
|
|
|
|
|
|
Exercisable at September 30, 2016
|
|
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
|
|
$
|
36
|
|
|
$
|
131
|
|
|
Cash received from options exercised
|
|
$
|
67
|
|
|
$
|
289
|
|
|
Tax benefit realized from options exercised
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
2017
|
|
2016
|
||
|
Dividend yield
|
|
—
|
%
|
|
1.02
|
%
|
|
Risk-free interest rate
|
|
—
|
%
|
|
1.7
|
%
|
|
Weighted average expected life (years)
|
|
NA
|
|
|
10
|
|
|
Expected volatility
|
|
—
|
%
|
|
5
|
%
|
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
||||||||||||
|
Unrealized gains (losses) on securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized (losses) gains arising during the period
|
$
|
(1,284
|
)
|
|
$
|
514
|
|
|
$
|
(770
|
)
|
|
$
|
1,677
|
|
|
$
|
(671
|
)
|
|
$
|
1,006
|
|
|
Less: reclassification adjustment for gains included in net income
|
29
|
|
|
(12
|
)
|
|
17
|
|
|
47
|
|
|
(19
|
)
|
|
28
|
|
||||||
|
Defined benefit plans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortization of unrecognized prior service costs and net losses
|
—
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
23
|
|
|
(35
|
)
|
||||||
|
Other comprehensive (loss) income
|
$
|
(1,255
|
)
|
|
$
|
502
|
|
|
$
|
(753
|
)
|
|
$
|
1,666
|
|
|
$
|
(667
|
)
|
|
$
|
999
|
|
|
|
Unrealized
Gains (Losses)
on
Securities
|
|
Defined
Benefit
Plans
|
|
Other Accumulated
Comprehensive
Income (Loss)
|
||||||
|
Balance, October 1, 2015
|
$
|
(249
|
)
|
|
$
|
35
|
|
|
$
|
(214
|
)
|
|
Current year-to-date other comprehensive income (loss), net of tax
|
863
|
|
|
(35
|
)
|
|
828
|
|
|||
|
Ending balance, September 30, 2016
|
$
|
614
|
|
|
$
|
—
|
|
|
$
|
614
|
|
|
Current year-to-date other comprehensive loss, net of tax
|
(753
|
)
|
|
—
|
|
|
(753
|
)
|
|||
|
Ending balance, June 30, 2017
|
$
|
(139
|
)
|
|
$
|
—
|
|
|
$
|
(139
|
)
|
|
Details about Accumulated Other Comprehensive Income Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Sale of securities
|
|
$
|
29
|
|
|
Net gain on sale of available for sale securities
|
|
Tax Effect
|
|
(12
|
)
|
|
Provision for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
17
|
|
|
Net income attributable to common shareholders
|
|
Details about Accumulated Other Comprehensive Income Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Sale of securities
|
|
$
|
47
|
|
|
Net gain on sale of available for sale securities
|
|
Tax Effect
|
|
(19
|
)
|
|
Provision for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
28
|
|
|
Net income attributable to common shareholders
|
|
|
|
June 30, 2017
|
|
September 30, 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
|
)
|
||
|
Ending accrued benefit cost
|
|
$
|
—
|
|
|
$
|
1,046
|
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
risks related to the success of the Merger and integration of Wells into the Company’s operations;
|
|
•
|
the risk that the Merger may be more difficult, costly or time consuming or that the expected benefits are not realized;
|
|
•
|
the risk that the combined company may be unable to retain the Company and/or Wells personnel successfully after the Merger is completed;
|
|
•
|
the possibility that the Merger Agreement may be terminated in accordance with its terms and may not be completed;
|
|
•
|
the risk that if the Merger were not completed it could negatively impact the stock price and the future business and financial results of the Company;
|
|
•
|
the transaction and merger-related costs in connection with the Merger;
|
|
•
|
litigation relating to the Merger, which could require the Company and Wells to incur significant costs and suffer management distraction, as well as delay and/or enjoin the Merger;
|
|
•
|
risks and uncertainties related to the restatement of our prior consolidated financial statements;
|
|
•
|
the possibility that our internal controls and procedures could fail or be circumvented;
|
|
•
|
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;
|
|
•
|
our ability to attract and retain key personnel;
|
|
•
|
our ability to keep pace with technological change;
|
|
•
|
cybersecurity risks;
|
|
•
|
risks posed by acquisitions;
|
|
•
|
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.
|
|
|
Three Months Ended June 30,
|
|
Nine Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016 (As Restated)
|
|
2017
|
|
2016 (As Restated)
|
||||||||
|
Net income as reported
|
$
|
1,083
|
|
|
$
|
875
|
|
|
$
|
2,957
|
|
|
$
|
2,397
|
|
|
EPS - basic, as reported
|
$
|
0.21
|
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.45
|
|
|
EPS - diluted, as reported
|
$
|
0.20
|
|
|
$
|
0.16
|
|
|
$
|
0.56
|
|
|
$
|
0.45
|
|
|
Cash dividends paid
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.16
|
|
|
$
|
0.12
|
|
|
Return on average assets (annualized)
|
0.65
|
%
|
|
0.53
|
%
|
|
0.58
|
%
|
|
0.49
|
%
|
||||
|
Return on average equity (annualized)
|
6.66
|
%
|
|
5.55
|
%
|
|
6.06
|
%
|
|
5.12
|
%
|
||||
|
Efficiency ratio, as reported (1)
|
73.71
|
%
|
|
77.58
|
%
|
|
77.24
|
%
|
|
78.14
|
%
|
||||
|
(1)
|
The efficiency ratio is calculated as non-interest expense divided by the sum of net interest income plus non-interest income. A lower ratio indicates greater efficiency.
|
|
•
|
Net interest income was
$5,315
and
$16,096
for the three and
nine
month periods ended
June 30, 2017
, an increase of
$136
or
2.63%
and
$1,737
or
12.10%
from the prior comparable three and
nine
month periods. During the quarter ended June 30, 2017, the sole trust preferred security held by the bank was called resulting in an additional $118 in accretion interest income and a spike in the investment yield. The increase for the
nine
month period was primarily due to the increase in loan balances due to the CBN acquisition on May 16, 2016.
|
|
•
|
The net interest margin of
3.41
% and
3.36
% for the three and
nine
months ended
June 30, 2017
represents a
14
bp and
12
bp increase from a net interest margin of
3.27%
and
3.24%
for the three and
nine
months ended
June 30, 2016
due to higher yields on earning assets.
|
|
•
|
Total loans were
$519,403
at
June 30, 2017
, a decrease of
$55,036
, or
9.58%
, from their balances at
September 30, 2016
, due primarily to our increased focus on secondary market lending for one to four family residential loans and exiting the originated indirect lending business. Total deposits were
$519,133
at
June 30, 2017
, a decrease of
$38,544
, or
6.91%
, from their balances at
September 30, 2016
, largely due to the closure of the four Eastern Wisconsin branches and previously closed branches. Despite the decline in total deposits, demand deposits, both interest bearing and non-interest bearing, increased from their balances at September 30, 2016.
|
|
•
|
Net loan charge-offs decreased slightly from $335 for the
nine
months ended
June 30, 2016
to
$312
for the
nine
months ended
June 30, 2017
. Continued lower levels of net loan charge-offs in recent periods led to a decreased provision for loan losses of
$0
for the
nine
month period ended
June 30, 2017
, compared to
$75
for the
nine
months ended
June 30, 2016
. Annualized net loan charge-offs as a percentage of average loans were
0.08%
for the
nine
months ended
June 30, 2017
, compared to 0.09% for the
nine
months ended
June 30, 2016
.
|
|
•
|
Non-interest income increased from
$1,013
and
$2,773
for the three and
nine
months ended
June 30, 2016
to
$1,102
and
$3,619
for the three and
nine
months ended
June 30, 2017
, primarily due to an increase in secondary market fee income generated from customer mortgage activity, and an increase in commercial loan origination and servicing fee income. Additionally, in March 2017, the Bank received litigation settlement proceeds from a JP Morgan Residential Mortgage Backed Security (RMBS) claim in the amount of
$283
. This JP Morgan RMBS was previously owned by the Bank and sold in 2011.
|
|
•
|
Non-interest expense decreased
$74
and increased
$1,899
for the three and
nine
months ended
June 30, 2017
, respectively, compared to the three and
nine
month periods ended
June 30, 2016
. During the three and
nine
months ended
June 30, 2017
, compensation and benefits costs increased
$128
and
$1,104
relative to the comparable prior year periods, primarily due to the addition of new employees related to the CBN acquisition. During the current
nine
month period, occupancy expense increased primarily due to rent termination costs related to the four branch closures in Eastern Wisconsin during the first fiscal quarter of 2017. We are continuing to focus on technology to provide progressive, online and mobile banking services that complement friendly, knowledgeable bankers in convenient community bank locations. As we redefine and expand our footprint, we expect data processing costs to continue to remain higher. Amortization of core deposit intangible expense increased due to the premium paid for the Central Bank selective deposits purchase and the CBN acquisition for the current three and
nine
month periods ended
June 30, 2017
,
|
|
|
Three months ended June 30, 2017
|
|
Three months ended June 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
|
$
|
17,246
|
|
|
$
|
27
|
|
|
0.63
|
%
|
|
$
|
21,118
|
|
|
$
|
18
|
|
|
0.34
|
%
|
|
Loans
|
526,661
|
|
|
6,030
|
|
|
4.59
|
%
|
|
525,780
|
|
|
6,072
|
|
|
4.64
|
%
|
||||
|
Interest-bearing deposits
|
808
|
|
|
4
|
|
|
1.99
|
%
|
|
2,557
|
|
|
10
|
|
|
1.57
|
%
|
||||
|
Investment securities (1)
|
84,845
|
|
|
582
|
|
|
2.75
|
%
|
|
92,102
|
|
|
397
|
|
|
1.73
|
%
|
||||
|
Non-marketable equity securities, at cost
|
4,488
|
|
|
48
|
|
|
4.29
|
%
|
|
4,831
|
|
|
46
|
|
|
3.83
|
%
|
||||
|
Total interest earning assets
|
$
|
634,048
|
|
|
$
|
6,691
|
|
|
4.23
|
%
|
|
$
|
646,388
|
|
|
$
|
6,543
|
|
|
4.07
|
%
|
|
Average interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings accounts
|
$
|
47,184
|
|
|
$
|
13
|
|
|
0.11
|
%
|
|
$
|
35,825
|
|
|
$
|
11
|
|
|
0.12
|
%
|
|
Demand deposits
|
50,617
|
|
|
59
|
|
|
0.47
|
%
|
|
42,898
|
|
|
65
|
|
|
0.61
|
%
|
||||
|
Money market
|
122,709
|
|
|
126
|
|
|
0.41
|
%
|
|
141,162
|
|
|
141
|
|
|
0.40
|
%
|
||||
|
CD’s
|
226,189
|
|
|
767
|
|
|
1.36
|
%
|
|
251,534
|
|
|
787
|
|
|
1.26
|
%
|
||||
|
IRA’s
|
26,852
|
|
|
70
|
|
|
1.05
|
%
|
|
27,332
|
|
|
77
|
|
|
1.13
|
%
|
||||
|
Total deposits
|
473,551
|
|
|
1,035
|
|
|
0.88
|
%
|
|
498,751
|
|
|
1,081
|
|
|
0.87
|
%
|
||||
|
FHLB Advances and other borrowings
|
74,548
|
|
|
271
|
|
|
1.46
|
%
|
|
67,824
|
|
|
214
|
|
|
1.27
|
%
|
||||
|
Total interest-bearing liabilities
|
$
|
548,099
|
|
|
$
|
1,306
|
|
|
0.96
|
%
|
|
$
|
566,575
|
|
|
$
|
1,295
|
|
|
0.92
|
%
|
|
Net interest income
|
|
|
$
|
5,385
|
|
|
|
|
|
|
$
|
5,248
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
3.27
|
%
|
|
|
|
|
|
3.15
|
%
|
||||||||
|
Net interest margin
|
|
|
|
|
3.41
|
%
|
|
|
|
|
|
3.27
|
%
|
||||||||
|
Average interest earning assets to average interest-bearing liabilities
|
|
|
|
|
1.16
|
|
|
|
|
|
|
1.14
|
|
||||||||
|
|
Nine months ended June 30, 2017
|
|
Nine months ended June 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
|
$
|
15,007
|
|
|
$
|
68
|
|
|
0.61
|
%
|
|
$
|
18,630
|
|
|
$
|
51
|
|
|
0.37
|
%
|
|
Loans
|
542,600
|
|
|
18,632
|
|
|
4.59
|
%
|
|
482,808
|
|
|
16,623
|
|
|
4.60
|
%
|
||||
|
Interest-bearing deposits
|
770
|
|
|
11
|
|
|
1.91
|
%
|
|
2,868
|
|
|
43
|
|
|
2.00
|
%
|
||||
|
Investment securities (1)
|
85,910
|
|
|
1,463
|
|
|
2.28
|
%
|
|
91,420
|
|
|
1,250
|
|
|
1.83
|
%
|
||||
|
Non-marketable equity securities, at cost
|
4,847
|
|
|
148
|
|
|
4.08
|
%
|
|
4,708
|
|
|
118
|
|
|
3.35
|
%
|
||||
|
Total interest earning assets
|
$
|
649,134
|
|
|
$
|
20,322
|
|
|
4.19
|
%
|
|
$
|
600,434
|
|
|
$
|
18,085
|
|
|
4.02
|
%
|
|
Average interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings accounts
|
$
|
45,342
|
|
|
$
|
46
|
|
|
0.14
|
%
|
|
$
|
30,755
|
|
|
$
|
26
|
|
|
0.11
|
%
|
|
Demand deposits
|
50,439
|
|
|
194
|
|
|
0.51
|
%
|
|
32,008
|
|
|
155
|
|
|
0.65
|
%
|
||||
|
Money market
|
126,061
|
|
|
387
|
|
|
0.41
|
%
|
|
142,003
|
|
|
436
|
|
|
0.41
|
%
|
||||
|
CD’s
|
235,341
|
|
|
2,352
|
|
|
1.34
|
%
|
|
232,558
|
|
|
2,159
|
|
|
1.24
|
%
|
||||
|
IRA’s
|
27,861
|
|
|
225
|
|
|
1.08
|
%
|
|
24,584
|
|
|
212
|
|
|
1.15
|
%
|
||||
|
Total deposits
|
485,044
|
|
|
3,204
|
|
|
0.88
|
%
|
|
461,908
|
|
|
2,988
|
|
|
0.86
|
%
|
||||
|
FHLB Advances and other borrowings
|
77,914
|
|
|
808
|
|
|
1.39
|
%
|
|
63,231
|
|
|
543
|
|
|
1.15
|
%
|
||||
|
Total interest-bearing liabilities
|
$
|
562,958
|
|
|
$
|
4,012
|
|
|
0.95
|
%
|
|
$
|
525,139
|
|
|
$
|
3,531
|
|
|
0.90
|
%
|
|
Net interest income
|
|
|
$
|
16,310
|
|
|
|
|
|
|
$
|
14,554
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
3.24
|
%
|
|
|
|
|
|
3.12
|
%
|
||||||||
|
Net interest margin
|
|
|
|
|
3.36
|
%
|
|
|
|
|
|
3.24
|
%
|
||||||||
|
Average interest earning assets to average interest-bearing liabilities
|
|
|
|
|
1.15
|
|
|
|
|
|
|
1.14
|
|
||||||||
|
|
Increase (decrease) due to
|
||||||||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
Interest income:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
(4
|
)
|
|
$
|
13
|
|
|
$
|
9
|
|
|
Loans
|
10
|
|
|
(52
|
)
|
|
(42
|
)
|
|||
|
Interest-bearing deposits
|
(8
|
)
|
|
2
|
|
|
(6
|
)
|
|||
|
Investment securities
|
(34
|
)
|
|
219
|
|
|
185
|
|
|||
|
Non-marketable equity securities, at cost
|
(3
|
)
|
|
5
|
|
|
2
|
|
|||
|
Total interest earning assets
|
(39
|
)
|
|
187
|
|
|
148
|
|
|||
|
Interest expense:
|
|
|
|
|
|
||||||
|
Savings accounts
|
3
|
|
|
(1
|
)
|
|
2
|
|
|||
|
Demand deposits
|
11
|
|
|
(17
|
)
|
|
(6
|
)
|
|||
|
Money market accounts
|
(19
|
)
|
|
4
|
|
|
(15
|
)
|
|||
|
CD’s
|
(83
|
)
|
|
63
|
|
|
(20
|
)
|
|||
|
IRA’s
|
(1
|
)
|
|
(6
|
)
|
|
(7
|
)
|
|||
|
Total deposits
|
(89
|
)
|
|
43
|
|
|
(46
|
)
|
|||
|
FHLB Advances and other borrowings
|
22
|
|
|
35
|
|
|
57
|
|
|||
|
Total interest bearing liabilities
|
(67
|
)
|
|
78
|
|
|
11
|
|
|||
|
Net interest income
|
$
|
28
|
|
|
$
|
109
|
|
|
$
|
137
|
|
|
|
Increase (decrease) due to
|
||||||||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
Interest income:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
(12
|
)
|
|
$
|
29
|
|
|
$
|
17
|
|
|
Loans
|
2,053
|
|
|
(44
|
)
|
|
2,009
|
|
|||
|
Interest-bearing deposits
|
(30
|
)
|
|
(2
|
)
|
|
(32
|
)
|
|||
|
Investment securities
|
(79
|
)
|
|
292
|
|
|
213
|
|
|||
|
Non-marketable equity securities, at cost
|
4
|
|
|
26
|
|
|
30
|
|
|||
|
Total interest earning assets
|
1,936
|
|
|
301
|
|
|
2,237
|
|
|||
|
Interest expense:
|
|
|
|
|
|
||||||
|
Savings accounts
|
14
|
|
|
6
|
|
|
20
|
|
|||
|
Demand deposits
|
78
|
|
|
(39
|
)
|
|
39
|
|
|||
|
Money market accounts
|
(49
|
)
|
|
—
|
|
|
(49
|
)
|
|||
|
CD’s
|
26
|
|
|
167
|
|
|
193
|
|
|||
|
IRA’s
|
27
|
|
|
(14
|
)
|
|
13
|
|
|||
|
Total deposits
|
96
|
|
|
120
|
|
|
216
|
|
|||
|
FHLB Advances and other borrowings
|
139
|
|
|
126
|
|
|
265
|
|
|||
|
Total interest bearing liabilities
|
235
|
|
|
246
|
|
|
481
|
|
|||
|
Net interest income (loss)
|
$
|
1,701
|
|
|
$
|
55
|
|
|
$
|
1,756
|
|
|
|
Three months ended June 30,
|
|
%
|
|
Nine months ended June 30,
|
|
%
|
||||||||||||||
|
|
2017
|
|
2016 (As Restated)
|
|
Change
|
|
2017
|
|
2016 (As Restated)
|
|
Change
|
||||||||||
|
Non-interest Income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net gain on available for sale securities
|
$
|
—
|
|
|
$
|
43
|
|
|
—
|
%
|
|
$
|
29
|
|
|
$
|
47
|
|
|
(38.30
|
)%
|
|
Service charges on deposit accounts
|
325
|
|
|
410
|
|
|
(20.73
|
)
|
|
1,065
|
|
|
1,164
|
|
|
(8.51
|
)%
|
||||
|
Loan fees and service charges
|
475
|
|
|
302
|
|
|
57.28
|
|
|
1,372
|
|
|
886
|
|
|
54.85
|
%
|
||||
|
Settlement proceeds
|
—
|
|
|
—
|
|
|
NA
|
|
|
283
|
|
|
—
|
|
|
NA
|
|
||||
|
Other
|
302
|
|
|
258
|
|
|
17.05
|
|
|
870
|
|
|
676
|
|
|
28.70
|
%
|
||||
|
Total non-interest income
|
$
|
1,102
|
|
|
$
|
1,013
|
|
|
8.79
|
%
|
|
$
|
3,619
|
|
|
$
|
2,773
|
|
|
30.51
|
%
|
|
|
Three months ended June 30,
|
|
%
|
|
Nine months ended June 30,
|
|
%
|
||||||||||||||
|
|
2017
|
|
2016 (As Restated)
|
|
Change
|
|
2017
|
|
2016 (As Restated)
|
|
Change
|
||||||||||
|
Non-interest Expense:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Compensation and benefits
|
$
|
2,506
|
|
|
$
|
2,378
|
|
|
5.38
|
%
|
|
$
|
7,888
|
|
|
$
|
6,784
|
|
|
16.27
|
%
|
|
Occupancy - net
|
565
|
|
|
554
|
|
|
1.99
|
|
|
2,196
|
|
|
1,835
|
|
|
19.67
|
|
||||
|
Office
|
304
|
|
|
350
|
|
|
(13.14
|
)
|
|
897
|
|
|
864
|
|
|
3.82
|
|
||||
|
Data processing
|
476
|
|
|
445
|
|
|
6.97
|
|
|
1,402
|
|
|
1,274
|
|
|
10.05
|
|
||||
|
Amortization of core deposit intangible
|
38
|
|
|
31
|
|
|
22.58
|
|
|
119
|
|
|
66
|
|
|
80.30
|
|
||||
|
Advertising, marketing and public relations
|
75
|
|
|
174
|
|
|
(56.90
|
)
|
|
243
|
|
|
456
|
|
|
(46.71
|
)
|
||||
|
FDIC premium assessment
|
79
|
|
|
86
|
|
|
(8.14
|
)
|
|
231
|
|
|
255
|
|
|
(9.41
|
)
|
||||
|
Professional services
|
382
|
|
|
333
|
|
|
14.71
|
|
|
1,218
|
|
|
789
|
|
|
54.37
|
|
||||
|
Other
|
305
|
|
|
453
|
|
|
(32.67
|
)
|
|
1,034
|
|
|
1,006
|
|
|
2.78
|
|
||||
|
Total non-interest expense
|
$
|
4,730
|
|
|
$
|
4,804
|
|
|
(1.54
|
)%
|
|
$
|
15,228
|
|
|
$
|
13,329
|
|
|
14.25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-interest expense (annualized) / Average assets
|
2.84
|
%
|
|
2.91
|
%
|
|
(2.41
|
)%
|
|
2.99
|
%
|
|
2.74
|
%
|
|
9.12
|
%
|
||||
|
|
June 30, 2017
and Nine Months Then Ended |
|
September 30, 2016
and Twelve Months Then Ended |
||||
|
Nonperforming assets:
|
|
|
|
||||
|
Nonaccrual loans
|
$
|
6,035
|
|
|
$
|
3,191
|
|
|
Accruing loans past due 90 days or more
|
681
|
|
|
380
|
|
||
|
Total nonperforming loans (“NPLs”) (1)
|
6,716
|
|
|
3,571
|
|
||
|
Other real estate owned (1)
|
580
|
|
|
725
|
|
||
|
Other collateral owned
|
42
|
|
|
52
|
|
||
|
Total nonperforming assets (“NPAs”)
|
$
|
7,338
|
|
|
$
|
4,348
|
|
|
Troubled Debt Restructurings (“TDRs”)
|
$
|
3,389
|
|
|
$
|
3,733
|
|
|
Nonaccrual TDRs
|
$
|
393
|
|
|
$
|
515
|
|
|
Average outstanding loan balance
|
$
|
546,921
|
|
|
$
|
512,475
|
|
|
Loans, end of period (2)
|
$
|
519,403
|
|
|
$
|
574,439
|
|
|
Total assets, end of period
|
$
|
665,641
|
|
|
$
|
695,865
|
|
|
ALL, at beginning of period
|
$
|
6,068
|
|
|
$
|
6,496
|
|
|
Loans charged off:
|
|
|
|
||||
|
Residential real estate
|
(160
|
)
|
|
(140
|
)
|
||
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
(293
|
)
|
|
(460
|
)
|
||
|
Commercial/Agricultural non-real estate
|
(9
|
)
|
|
(118
|
)
|
||
|
Total loans charged off
|
(462
|
)
|
|
(718
|
)
|
||
|
Recoveries of loans previously charged off:
|
|
|
|
||||
|
Residential real estate
|
8
|
|
|
11
|
|
||
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
141
|
|
|
204
|
|
||
|
Commercial/Agricultural non-real estate
|
1
|
|
|
—
|
|
||
|
Total recoveries of loans previously charged off:
|
150
|
|
|
215
|
|
||
|
Net loans charged off (“NCOs”)
|
(312
|
)
|
|
(503
|
)
|
||
|
Additions to ALL via provision for loan losses charged to operations
|
—
|
|
|
75
|
|
||
|
ALL, at end of period
|
$
|
5,756
|
|
|
$
|
6,068
|
|
|
Ratios:
|
|
|
|
||||
|
ALL to NCOs (annualized)
|
1,383.65
|
%
|
|
1,206.36
|
%
|
||
|
NCOs (annualized) to average loans
|
0.08
|
%
|
|
0.10
|
%
|
||
|
ALL to total loans
|
1.11
|
%
|
|
1.06
|
%
|
||
|
NPLs to total loans
|
1.29
|
%
|
|
0.62
|
%
|
||
|
NPAs to total assets
|
1.10
|
%
|
|
0.62
|
%
|
||
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
Greater
Than 89 Days |
|
Total
Past Due |
|
Nonaccrual Loans
|
|
Recorded Investment > 89 Days and Accruing
|
||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated loans
|
$
|
2,157
|
|
|
$
|
523
|
|
|
$
|
2,011
|
|
|
$
|
4,691
|
|
|
$
|
1,750
|
|
|
$
|
677
|
|
|
Acquired loans
|
461
|
|
|
45
|
|
|
2,098
|
|
|
2,604
|
|
|
4,285
|
|
|
4
|
|
||||||
|
Total
|
$
|
2,618
|
|
|
$
|
568
|
|
|
$
|
4,109
|
|
|
$
|
7,295
|
|
|
$
|
6,035
|
|
|
$
|
681
|
|
|
September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated loans
|
$
|
1,677
|
|
|
$
|
1,273
|
|
|
$
|
1,372
|
|
|
$
|
4,322
|
|
|
$
|
1,600
|
|
|
$
|
380
|
|
|
Acquired loans
|
100
|
|
|
96
|
|
|
1,491
|
|
|
1,687
|
|
|
1,591
|
|
|
—
|
|
||||||
|
Total
|
$
|
1,777
|
|
|
$
|
1,369
|
|
|
$
|
2,863
|
|
|
$
|
6,009
|
|
|
$
|
3,191
|
|
|
$
|
380
|
|
|
Securities available for sale
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
June 30, 2017
|
|
|
|
||||
|
U.S. government agency obligations
|
$
|
14,851
|
|
|
$
|
14,522
|
|
|
Obligations of states and political subdivisions
|
32,732
|
|
|
32,887
|
|
||
|
Mortgage-backed securities
|
31,054
|
|
|
30,930
|
|
||
|
Federal Agricultural Mortgage Corporation
|
71
|
|
|
136
|
|
||
|
Totals
|
$
|
78,708
|
|
|
$
|
78,475
|
|
|
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
|
|
||
|
Totals
|
$
|
79,100
|
|
|
$
|
80,123
|
|
|
Securities held to maturity
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
June 30, 2017
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
1,312
|
|
|
$
|
1,329
|
|
|
Mortgage-backed securities
|
4,341
|
|
|
4,481
|
|
||
|
Totals
|
$
|
5,653
|
|
|
$
|
5,810
|
|
|
September 30, 2016
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
1,315
|
|
|
$
|
1,335
|
|
|
Mortgage-backed securities
|
5,354
|
|
|
5,609
|
|
||
|
Totals
|
$
|
6,669
|
|
|
$
|
6,944
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||||
|
Securities available for sale
|
Amortized
Cost |
|
Fair
Value |
|
Amortized
Cost |
|
Fair
Value |
||||||||
|
U.S. government agency
|
$
|
45,905
|
|
|
$
|
45,453
|
|
|
$
|
45,249
|
|
|
$
|
45,654
|
|
|
AAA
|
726
|
|
|
731
|
|
|
730
|
|
|
747
|
|
||||
|
AA
|
24,949
|
|
|
25,039
|
|
|
25,574
|
|
|
26,006
|
|
||||
|
A
|
5,334
|
|
|
5,458
|
|
|
5,414
|
|
|
5,567
|
|
||||
|
BBB
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Below investment grade
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Non-rated
|
1,794
|
|
|
1,794
|
|
|
2,133
|
|
|
2,149
|
|
||||
|
Total
|
$
|
78,708
|
|
|
$
|
78,475
|
|
|
$
|
79,100
|
|
|
$
|
80,123
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||||||||||
|
Securities held to maturity
|
Amortized
Cost |
|
Fair
Value |
|
Amortized
Cost |
|
Fair
Value |
||||||||
|
U.S. government agency
|
$
|
4,341
|
|
|
$
|
4,481
|
|
|
$
|
5,354
|
|
|
$
|
5,609
|
|
|
AAA
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
AA
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
A
|
962
|
|
|
970
|
|
|
965
|
|
|
982
|
|
||||
|
BBB
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Below investment grade
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Non-rated
|
350
|
|
|
359
|
|
|
350
|
|
|
353
|
|
||||
|
Total
|
$
|
5,653
|
|
|
$
|
5,810
|
|
|
$
|
6,669
|
|
|
$
|
6,944
|
|
|
|
|
June 30, 2017
|
|
September 30, 2016
|
||||
|
Non-interest bearing demand deposits
|
|
$
|
49,582
|
|
|
$
|
45,408
|
|
|
Interest bearing demand deposits
|
|
49,366
|
|
|
48,934
|
|
||
|
Savings accounts
|
|
53,124
|
|
|
52,153
|
|
||
|
Money market accounts
|
|
128,435
|
|
|
137,234
|
|
||
|
Certificate accounts
|
|
238,626
|
|
|
273,948
|
|
||
|
Total deposits
|
|
$
|
519,133
|
|
|
$
|
557,677
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes
|
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of June 30, 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
73,117,000
|
|
|
15.4
|
%
|
|
$
|
38,002,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
47,502,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
67,361,000
|
|
|
14.2
|
%
|
|
28,501,000
|
|
|
>=
|
|
6.0
|
%
|
|
38,002,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
67,361,000
|
|
|
14.2
|
%
|
|
21,376,000
|
|
|
>=
|
|
4.5
|
%
|
|
30,876,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
67,361,000
|
|
|
10.3
|
%
|
|
26,165,000
|
|
|
>=
|
|
4.0
|
%
|
|
32,706,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
As of September 30, 2016 (Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
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 June 30, 2017 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
66,639,000
|
|
|
14.0
|
%
|
|
$
|
38,002,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
47,502,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
60,883,000
|
|
|
12.8
|
%
|
|
28,501,000
|
|
|
>=
|
|
6.0
|
%
|
|
38,002,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
60,883,000
|
|
|
12.8
|
%
|
|
21,376,000
|
|
|
>=
|
|
4.5
|
%
|
|
30,876,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
60,883,000
|
|
|
9.3
|
%
|
|
26,165,000
|
|
|
>=
|
|
4.0
|
%
|
|
32,706,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
As of September 30, 2016 (Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
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
|
%
|
|||
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
•
|
originating shorter-term secured consumer, commercial and agricultural loan maturities;
|
|
•
|
originating variable rate commercial and agricultural 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 if the analysis proves advantageous to the Bank; and
|
|
•
|
originating ARM loans with a term of 7 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
|
$
|
73,792
|
|
|
$
|
(33,338
|
)
|
|
(31
|
)%
|
|
11.99
|
%
|
|
(382
|
)
|
|
bp
|
|
+200 bp
|
88,516
|
|
|
(18,614
|
)
|
|
(17
|
)%
|
|
13.88
|
%
|
|
(193
|
)
|
|
|
||
|
+100 bp
|
100,323
|
|
|
(6,807
|
)
|
|
(6
|
)%
|
|
15.23
|
%
|
|
(58
|
)
|
|
|
||
|
0 bp
|
107,130
|
|
|
—
|
|
|
—
|
|
|
15.81
|
%
|
|
—
|
|
|
|
||
|
-100 bp
|
106,262
|
|
|
(868
|
)
|
|
(1
|
)%
|
|
15.36
|
%
|
|
(45
|
)
|
|
|
||
|
(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 March 31, 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
|
$
|
(3,080
|
)
|
|
(13.16
|
)%
|
|
$
|
(2,790
|
)
|
|
(11.14
|
)%
|
|
+200 bp
|
(1,662
|
)
|
|
(7.10
|
)%
|
|
(1,552
|
)
|
|
(6.20
|
)%
|
||
|
+100 bp
|
(603
|
)
|
|
(2.57
|
)%
|
|
(678
|
)
|
|
(2.71
|
)%
|
||
|
0 bp
|
(38
|
)
|
|
(0.16
|
)%
|
|
(290
|
)
|
|
(1.16
|
)%
|
||
|
-100 bp
|
170
|
|
|
0.73
|
%
|
|
(222
|
)
|
|
(0.88
|
)%
|
||
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
Item 1.
|
LEGAL PROCEEDINGS
|
|
Item 1A.
|
RISK FACTORS
|
|
•
|
the Company’s ability to integrate the branch offices acquired from Wells Federal Bank into the Bank’s current operations;
|
|
•
|
the Company’s ability to limit the outflow of deposits held by its new customers in the acquired branch offices and to successfully retain and manage loans acquired in the Merger;
|
|
•
|
the Company’s ability to control the incremental non-interest expenses from the acquired branch offices; and
|
|
•
|
the Company’s ability to retain and attract the appropriate personnel to staff the acquired branch offices.
|
|
•
|
the Company may experience negative reactions from the financial markets, including negative impacts on its stock price (to the extent that the current market price reflects a market assumption that the Merger will be completed);
|
|
•
|
the Company may experience negative reactions from its customers, vendors and employees;
|
|
•
|
the Company will have incurred substantial expenses and will be required to pay certain costs relating to the Merger, whether or not the Merger is completed; and
|
|
•
|
matters relating to the Merger (including integration planning) will require substantial commitments of time and resources by the Company’s management, which would otherwise have been devoted to other opportunities that may have been beneficial to the Company as an independent company.
|
|
Item 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
(a)
|
Not applicable.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Not applicable.
|
|
Item 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
Item 4.
|
MINE SAFETY DISCLOSURES
|
|
Item 5.
|
OTHER INFORMATION
|
|
Item 6.
|
EXHIBITS
|
|
4.1
|
|
Subordinated Note Purchase Agreement between Citizens Community Bancorp, Inc. and EJF Debt Opportunities Master Fund, LP dated May 30, 2017 (filed as Exhibit 4.1 to the Company's current report on Form 8-K dated as of May 31, 2017 and incorporated herein by reference).
|
|
4.2
|
|
Form of Subordinated Note (filed as Exhibit 4.2 to the Company’s current report on Form 8-K dated as of May 31, 2017 and incorporated herein by reference).
|
|
10.1
|
|
Amended and Restated Executive Employment Agreement by and between Citizens Community Bancorp, Inc., Citizens Community Federal, N.A. and Stephen Bianchi, dated May 25, 2017 (filed as Exhibit 10.1 to the Company’s current report on Form 8-K dated as of May 26, 2017 and incorporated herein by reference).
|
|
10.2
|
|
Second Amended and Restated Loan Agreement with First Tennessee, National Association dated May 30, 2017 (filed as Exhibit 10.1 to the Company’s current report on Form 8-K dated as of May 31, 2017 and incorporated herein by reference).
|
|
31.1
|
|
Rule 13a-14(a) Certification of the Company’s Chief Executive Officer
|
|
31.2
|
|
Rule 13a-14(a) Certification of the Company’s Chief Financial Officer
|
|
32.1*
|
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 (Section 906 of the Sarbanes-Oxley Act of 2002).
|
|
101
|
|
The following materials from Citizens Community Bancorp, Inc.’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 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 Statement of Changes in Stockholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Condensed Notes to Consolidated Financial Statements.
|
|
*
|
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: August 7, 2017
|
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
|
|
Stephen M. Bianchi
|
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
||
|
Date: August 7, 2017
|
|
By:
|
|
/s/ Mark C. Oldenberg
|
|
|
|
|
|
Mark C. Oldenberg
|
|
|
|
|
|
Chief Financial 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 |
|---|