[X] |
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 |
For
the fiscal year ended June
30, 2015 OR | |
[
] |
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
SOUTHERN MISSOURI
BANCORP, INC. |
(Exact
name of registrant as specified in its
charter) |
Missouri |
43-1665523 | |
(State
or other jurisdiction of incorporation or organization) |
(I.R.S.
Employer Identification No.) | |
531
Vine Street, Poplar Bluff, Missouri |
63901 | |
(Address
of principal executive offices) |
(Zip
Code) |
Securities
registered pursuant to Section 12(b) of the Act: | |
Title
of each class: Common Stock, par value $0.01 per share |
Name
of each exchange on which registered: The NASDAQ Stock Market LLC |
· | expected cost savings, synergies and other benefits from our merger and acquisition activities, including our acquisition of Peoples Service Company and our other recently completed acquisitions, might not be realized within the anticipated time frames or at all, and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, might be greater than expected; |
· | the strength of the United States economy in general and the strength of the local economies in which we conduct operations; |
· | fluctuations in interest rates and in real estate values; |
· | monetary and fiscal policies of the FRB and the U.S. Government and other governmental initiatives affecting the financial services industry; |
· | the risks of lending and investing activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; |
· | our ability to access cost-effective funding; |
· | the timely development of and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services; |
· | fluctuations in real estate values and both residential and commercial real estate market conditions; |
· | demand for loans and deposits; |
· | legislative or regulatory changes that adversely affect our business; |
· | results of regulatory examinations, including the possibility that a regulator may, among other things, require an increase in our reserve for loan losses or write-down of assets; |
· | the impact of technological changes; and |
· | our success at managing the risks involved in the foregoing. |
At
June 30, |
||||||||||||||||||||||||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
||||||||||||||||||||||||||||||||||||
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
|||||||||||||||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||||||||||||||||||
Type
of Loan: |
||||||||||||||||||||||||||||||||||||||||
Mortgage
Loans: |
||||||||||||||||||||||||||||||||||||||||
Residential
real estate |
$ |
377,465 |
35.84 |
% |
$ |
303,901 |
37.94 |
% |
$ |
233,888 |
36.14 |
% |
$ |
201,013 |
34.45 |
% |
$ |
199,885 |
35.91 |
% | ||||||||||||||||||||
Commercial
real estate (1) |
404,720 |
38.43 |
308,520 |
38.51 |
242,304 |
37.44 |
200,957 |
34.44 |
185,159 |
33.27 |
||||||||||||||||||||||||||||||
Construction |
69,204 |
6.57 |
40,738 |
5.09 |
30,725 |
4.75 |
40,182 |
6.89 |
29,921 |
5.38 |
||||||||||||||||||||||||||||||
Total
mortgage loans |
851,389 |
80.84 |
653,159 |
81.54 |
506,917 |
78.33 |
442,152 |
75.78 |
414,965 |
74.56 |
||||||||||||||||||||||||||||||
Other
Loans: |
||||||||||||||||||||||||||||||||||||||||
Automobile
loans |
6,333 |
0.60 |
8,276 |
1.03 |
6,779 |
1.05 |
7,552 |
1.29 |
9,024 |
1.62 |
||||||||||||||||||||||||||||||
Commercial
business (2) |
191,886 |
18.22 |
141,072 |
17.61 |
130,868 |
20.22 |
137,004 |
23.48 |
126,290 |
22.69 |
||||||||||||||||||||||||||||||
Home
equity |
23,472 |
2.23 |
17,929 |
2.24 |
15,775 |
2.44 |
15,856 |
2.72 |
14,027 |
2.52 |
||||||||||||||||||||||||||||||
Other |
16,965 |
1.61 |
9,018 |
1.13 |
5,862 |
0.91 |
5,578 |
0.96 |
6,912 |
1.24 |
||||||||||||||||||||||||||||||
Total
other loans |
238,656 |
22.66 |
176,295 |
22.01 |
159,284 |
24.61 |
165,990 |
28.45 |
156,253 |
28.07 |
||||||||||||||||||||||||||||||
Total
loans |
1,090,045 |
103.50 |
829,454 |
103.55 |
666,201 |
102.94 |
608,142 |
104.23 |
571,218 |
|||||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||||||
Undisbursed
loans in process |
24,688 |
2.34 |
19,261 |
2.41 |
10,792 |
1.67 |
17,370 |
2.98 |
8,330 |
1.50 |
||||||||||||||||||||||||||||||
Deferred
fees and discounts |
(87 |
) |
(0.01 |
) |
(122 |
) |
(0.02 |
) |
(143 |
) |
(0.02 |
) |
(185 |
) |
(0.03 |
) |
(126 |
) |
(0.02 |
) | ||||||||||||||||||||
Allowance
for loan losses |
12,298 |
1.17 |
9,259 |
1.16 |
8,386 |
1.30 |
7,492 |
1.28 |
6,438 |
1.16 |
||||||||||||||||||||||||||||||
Net
loans receivable |
$ |
1,053,146 |
100.00 |
% |
$ |
801,056 |
100.00 |
% |
$ |
647,166 |
100.00 |
% |
$ |
583,465 |
100.00 |
% |
$ |
556,576 |
100.00 |
% | ||||||||||||||||||||
Type
of Security: |
||||||||||||||||||||||||||||||||||||||||
Residential
real estate |
||||||||||||||||||||||||||||||||||||||||
One-to
four-family |
$ |
316,804 |
30.08 |
% |
$ |
235,947 |
29.45 |
$ |
205,281 |
31.72 |
$ |
189,313 |
32.45 |
$ |
189,282 |
34.01 |
% | |||||||||||||||||||||||
Multi-family |
118,178 |
11.22 |
87,161 |
10.88 |
47,388 |
7.32 |
36,513 |
6.26 |
30,272 |
5.44 |
||||||||||||||||||||||||||||||
Commercial
real estate |
296,082 |
28.11 |
243,090 |
30.35 |
190,563 |
29.45 |
162,478 |
27.85 |
145,453 |
26.13 |
||||||||||||||||||||||||||||||
Land |
120,327 |
11.43 |
86,960 |
10.86 |
63,689 |
9.84 |
58,830 |
10.08 |
52,933 |
9.51 |
||||||||||||||||||||||||||||||
Commercial |
191,884 |
18.22 |
141,072 |
17.61 |
130,867 |
20.22 |
132,022 |
22.63 |
123,295 |
22.15 |
||||||||||||||||||||||||||||||
Consumer
and other |
46,770 |
4.44 |
35,224 |
4.40 |
28,413 |
4.39 |
28,986 |
4.97 |
29,983 |
5.39 |
||||||||||||||||||||||||||||||
Total
loans |
1,090,045 |
103.50 |
829,454 |
103.55 |
666,201 |
102.94 |
608,142 |
104.23 |
571,218 |
102.63 |
||||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||||||
Undisbursed
loans in process |
24,688 |
2.34 |
19,261 |
2.41 |
10,792 |
1.67 |
17,370 |
2.98 |
8,330 |
1.50 |
||||||||||||||||||||||||||||||
Deferred
fees and discounts |
(87 |
) |
(0.01 |
) |
(122 |
) |
(0.02 |
) |
(143 |
) |
(0.02 |
) |
(185 |
) |
(0.03 |
) |
(126 |
) |
(0.02 |
) | ||||||||||||||||||||
Allowance
for loan losses |
12,298 |
1.17 |
9,259 |
1.16 |
8,386 |
1.30 |
7,492 |
1.28 |
6,438 |
1.16 |
||||||||||||||||||||||||||||||
Net
loans receivable |
$ |
1,053,146 |
100.00 |
% |
$ |
801,056 |
100.00 |
% |
$ |
647,166 |
100.00 |
% |
$ |
583,465 |
100.00 |
% |
$ |
556,576 |
100.00 |
% |
(1) | Commercial real estate loan balances included farmland and other agricultural-related real estate loans of $82.0 million, $63.8 million, $53.0 million, $48.6 and $42.4 million as of June 30, 2015, 2014, 2013, 2012 and 2011, respectively. |
(2) | Commercial business loan balances included agricultural equipment and production loans of $57.9 million, $53.4 million, $47.4 million, $50.8 million and $45.3 million as of June 30, 2015, 2014, 2013, 2012 and 2011, respectively. |
At
June 30, |
||||||||||||||||||||||||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
||||||||||||||||||||||||||||||||||||
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
Amount |
Percent |
|||||||||||||||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||||||||||||||||||
Type
of Loan: |
||||||||||||||||||||||||||||||||||||||||
Fixed-Rate
Loans: |
||||||||||||||||||||||||||||||||||||||||
Residential
real estate |
$ |
171,479 |
16.28 |
% |
$ |
136,357 |
17.01 |
% |
$ |
111,520 |
17.23 |
% |
$ |
115,716 |
19.83 |
% |
$ |
129,967 |
23.35 |
% | ||||||||||||||||||||
Commercial
real estate |
313,361 |
29.75 |
211,833 |
26.44 |
156,349 |
24.16 |
128,954 |
22.10 |
120,327 |
21.62 |
||||||||||||||||||||||||||||||
Construction |
51,973 |
4.94 |
38,928 |
4.86 |
26,788 |
4.14 |
35,886 |
6.15 |
27,947 |
5.02 |
||||||||||||||||||||||||||||||
Consumer |
22,973 |
2.18 |
17,233 |
2.15 |
12,641 |
1.95 |
13,130 |
2.25 |
15,934 |
2.86 |
||||||||||||||||||||||||||||||
Commercial
business |
127,017 |
12.06 |
86,961 |
10.86 |
72,739 |
11.24 |
75,910 |
13.01 |
77,154 |
13.86 |
||||||||||||||||||||||||||||||
Total
fixed-rate loans |
686,803 |
65.21 |
491,312 |
61.32 |
380,037 |
58.72 |
369,596 |
63.34 |
371,329 |
66.72 |
||||||||||||||||||||||||||||||
Adjustable-Rate
Loans: |
||||||||||||||||||||||||||||||||||||||||
Residential
real estate |
205,986 |
19.56 |
167,544 |
20.91 |
122,368 |
18.91 |
85,296 |
14.62 |
69,917 |
12.56 |
||||||||||||||||||||||||||||||
Commercial
real estate |
91,359 |
8.67 |
96,686 |
12.07 |
85,955 |
13.28 |
72,005 |
12.34 |
64,831 |
11.65 |
||||||||||||||||||||||||||||||
Construction |
17,231 |
1.64 |
1,810 |
0.23 |
3,937 |
0.61 |
4,296 |
0.74 |
1,975 |
0.35 |
||||||||||||||||||||||||||||||
Consumer |
23,797 |
2.26 |
17,990 |
2.25 |
15,775 |
2.44 |
15,855 |
2.72 |
14,030 |
2.52 |
||||||||||||||||||||||||||||||
Commercial
business |
64,869 |
6.16 |
54,112 |
6.76 |
58,129 |
8.98 |
61,094 |
10.47 |
49,136 |
8.83 |
||||||||||||||||||||||||||||||
Total
adjustable-rate loans |
403,242 |
38.29 |
338,142 |
42.22 |
286,164 |
44.22 |
238,546 |
40.88 |
199,889 |
35.91 |
||||||||||||||||||||||||||||||
Total
loans |
1,090,045 |
103.50 |
829,454 |
103.54 |
666,201 |
102.94 |
608,142 |
104.23 |
571,218 |
102.63 |
||||||||||||||||||||||||||||||
Less: |
||||||||||||||||||||||||||||||||||||||||
Undisbursed
loans in process |
24,688 |
2.34 |
19,261 |
2.40 |
10,792 |
1.67 |
17,370 |
2.98 |
8,330 |
1.50 |
||||||||||||||||||||||||||||||
Net
deferred loan fees |
(87 |
) |
(0.01 |
) |
(122 |
) |
(0.02 |
) |
(143 |
) |
(0.02 |
) |
(185 |
) |
(0.03 |
) |
(126 |
) |
(0.02 |
) | ||||||||||||||||||||
Allowance
for loan loss |
12,298 |
1.17 |
9,259 |
1.16 |
8,386 |
1.30 |
7,492 |
1.28 |
6,438 |
1.16 |
||||||||||||||||||||||||||||||
Net
loans receivable |
$ |
1,053,146 |
100.00 |
% |
$ |
801,056 |
100.00 |
% |
$ |
647,166 |
100.00 |
% |
$ |
583,465 |
100.00 |
% |
$ |
556,576 |
100.00 |
% |
Less
Than
1
Year |
1-3
Years |
4-5
Years |
More
Than
5
Years |
Total |
||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||
Federal
Home Loan Bank advances |
$ |
24,003 |
$ |
31,254 |
$ |
9,537 |
$ |
--- |
$ |
64,794 |
||||||||||
Certificates
of deposit |
245,286 |
114,983 |
41,
769 |
--- |
402,038 |
|||||||||||||||
Total |
$ |
269,289 |
$ |
146,237 |
$ |
51,306 |
$ |
--- |
$ |
466,832 |
||||||||||
Less
Than
1
Year |
1-3
Years |
4-5
Years |
More
Than
5
Years |
Total |
||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||
Construction
loans in process |
$ |
24,688 |
$ |
--- |
$ |
--- |
$ |
--- |
$ |
24,688 |
||||||||||
Other
commitments |
87,198 |
3,989 |
4,688 |
10,010 |
105,885 |
|||||||||||||||
$ |
111,886 |
$ |
3,989 |
$ |
4,688 |
$ |
10,010 |
$ |
130,573 |
|||||||||||
Within
One
Year |
After
One
Year
Through
5
Years |
After
5
Years
Through
10
Years |
After 10 Years |
Total |
||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||
Residential
real estate |
$ |
41,087 |
$ |
149,746 |
$ |
72,151 |
$ |
114,481 |
$ |
377,465 |
||||||||||
Commercial
real estate |
101,766 |
268,607 |
27,188 |
7,159 |
404,720 |
|||||||||||||||
Construction |
61,232 |
7,628 |
344 |
--- |
69,204 |
|||||||||||||||
Consumer |
7,257 |
22,275 |
17,203 |
35 |
46,770 |
|||||||||||||||
Commercial
business |
91,224 |
85,405 |
8,711 |
6,546 |
191,886 |
|||||||||||||||
Total
loans |
$ |
302,566 |
$ |
533,661 |
$ |
125,597 |
$ |
128,221 |
$ |
1,090,045 |
Year
Ended June 30, |
||||||||||||
2015 |
2014 |
2013 |
||||||||||
(Dollars
in thousands) |
||||||||||||
Total
loans at beginning of period |
$ |
829,454 |
$ |
666,201 |
$ |
608,142 |
||||||
Loans
originated: |
||||||||||||
One-to
four-family residential |
66,876 |
64,612 |
55,841 |
|||||||||
Multi-family
residential and |
||||||||||||
commercial
real estate |
142,147 |
130,609 |
112,964 |
|||||||||
Construction
loans |
66,975 |
31,026 |
23,581 |
|||||||||
Commercial
business |
95,438 |
50,713 |
48,652 |
|||||||||
Consumer
and others |
19,723 |
12,756 |
9,181 |
|||||||||
Total
loans originated |
391,159 |
289,716 |
250,219 |
|||||||||
Loans
purchased: |
||||||||||||
Total
loans purchased(1) |
198,083 |
61,473 |
2,653 |
|||||||||
Loans
sold: |
||||||||||||
Total
loans sold |
(16,556 |
) |
(22,314 |
) |
(15,322 |
) | ||||||
Principal
repayments |
(303,625 |
) |
(163,581 |
) |
(168,614 |
) | ||||||
Participation
principal repayments |
(6,123 |
) |
(1,532 |
) |
(6,481 |
) | ||||||
Foreclosures |
(2,347 |
) |
(509 |
) |
(4,396 |
) | ||||||
Net
loan activity |
260,591 |
163,253 |
58,059 |
|||||||||
Total
loans at end of period |
$ |
1,090,045 |
$ |
829,454 |
$ |
666,201 |
||||||
______________ |
(1) | Amount reported in fiscal 2015 includes the Company's acquisition of loans from the Peoples acquisition recorded at a $190.4 million fair value, and in fiscal 2014 includes the Company's acquisition of loans from the Ozark Legacy acquisition and the Citizens acquisition recorded at $39.4 million and $12.0 million fair value, respectively. |
Loans
Delinquent For: |
Total Loans | |||||||||||||||||||||||
60-89
Days |
90
Days and Over |
Delinquent
60 Days
or
More |
||||||||||||||||||||||
Numbers |
Amounts |
Numbers |
Amounts |
Numbers |
Amounts |
|||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||
Residential
real estate |
5 |
$ |
1,645 |
9 |
$ |
439 |
14 |
$ |
2,084 |
|||||||||||||||
Commercial
real estate |
1 |
246 |
2 |
34 |
3 |
280 |
||||||||||||||||||
Construction |
--- |
--- |
2 |
132 |
2 |
132 |
||||||||||||||||||
Consumer |
5 |
11 |
7 |
48 |
12 |
59 |
||||||||||||||||||
Commercial
Business |
4 |
127 |
2 |
30 |
6 |
157 |
||||||||||||||||||
Totals |
15 |
$ |
2,029 |
22 |
$ |
683 |
37 |
$ |
2,712 |
At
June 30, |
||||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||
Nonaccruing
loans: |
||||||||||||||||||||
Residential
real estate |
$ |
2,202 |
$ |
444 |
$ |
414 |
$ |
395 |
$ |
97 |
||||||||||
Construction |
133 |
--- |
--- |
--- |
--- |
|||||||||||||||
Commercial
real estate |
1,271 |
673 |
157 |
977 |
152 |
|||||||||||||||
Consumer |
88 |
58 |
24 |
16 |
12 |
|||||||||||||||
Commercial
business |
63 |
91 |
842 |
1,010 |
2 |
|||||||||||||||
Total |
3,757 |
1,266 |
1,437 |
2,398 |
263 |
|||||||||||||||
Loans
90 days past due accruing interest: |
||||||||||||||||||||
Residential
real estate |
--- |
106 |
--- |
--- |
189 |
|||||||||||||||
Construction |
--- |
--- |
--- |
--- |
--- |
|||||||||||||||
Commercial
real estate |
--- |
18 |
--- |
--- |
125 |
|||||||||||||||
Consumer |
34 |
6 |
--- |
--- |
122 |
|||||||||||||||
Commercial
business |
11 |
--- |
--- |
--- |
2 |
|||||||||||||||
Total |
45 |
130 |
--- |
--- |
438 |
|||||||||||||||
Total
nonperforming loans |
3,802 |
1,396 |
1,437 |
2,398 |
701 |
|||||||||||||||
Nonperforming
investments |
--- |
--- |
125 |
125 |
125 |
|||||||||||||||
Foreclosed
assets held for sale: |
||||||||||||||||||||
Real
estate owned |
4,440 |
2,912 |
3,030 |
1,426 |
1,515 |
|||||||||||||||
Other
nonperforming assets |
64 |
65 |
46 |
9 |
34 |
|||||||||||||||
Total
nonperforming assets |
$ |
8,306 |
$ |
4,373 |
$ |
4,638 |
$ |
3,958 |
$ |
2,375 |
||||||||||
Total
nonperforming loans
to
net loans |
0.36 |
% |
0.17 |
% |
0.22 |
% |
0.41 |
% |
0.13 |
% | ||||||||||
Total
nonperforming loans
to
total assets |
0.29 |
% |
0.14 |
% |
0.18 |
% |
0.32 |
% |
0.10 |
% | ||||||||||
Total
nonperforming assets
to
total assets |
0.64 |
% |
0.43 |
% |
0.58 |
% |
0.54 |
% |
0.35 |
% |
Year
Ended June 30, |
||||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||
Allowance
at beginning of period |
$ |
9,259 |
$ |
8,386 |
$ |
7,492 |
$ |
6,438 |
$ |
4,508 |
||||||||||
Recoveries |
||||||||||||||||||||
Residential
real estate |
11 |
16 |
4 |
7 |
3 |
|||||||||||||||
Construction
real estate |
--- |
--- |
1 |
1 |
25 |
|||||||||||||||
Commercial
real estate |
47 |
1 |
5 |
--- |
1 |
|||||||||||||||
Commercial
business |
33 |
17 |
8 |
16 |
7 |
|||||||||||||||
Consumer |
4 |
95 |
16 |
15 |
18 |
|||||||||||||||
Total
recoveries |
95 |
129 |
34 |
39 |
54 |
|||||||||||||||
Charge
offs: |
||||||||||||||||||||
Residential
real estate |
54 |
169 |
302 |
98 |
158 |
|||||||||||||||
Construction
real estate |
--- |
--- |
35 |
--- |
158 |
|||||||||||||||
Commercial
real estate |
9 |
96 |
422 |
41 |
60 |
|||||||||||||||
Commercial
business |
128 |
59 |
50 |
436 |
67 |
|||||||||||||||
Consumer |
50 |
578 |
47 |
195 |
66 |
|||||||||||||||
Total
charge offs |
241 |
902 |
856 |
770 |
509 |
|||||||||||||||
Net
charge offs |
(146 |
) |
(773 |
) |
(822 |
) |
(731 |
) |
(455 |
) | ||||||||||
Provision
for loan losses |
3,185 |
1,646 |
1,716 |
1,785 |
2,385 |
|||||||||||||||
Balance
at end of period |
$ |
12,298 |
$ |
9,259 |
$ |
8,386 |
$ |
7,492 |
$ |
6,438 |
||||||||||
Ratio
of allowance to total loans
outstanding
at the end of the period |
1.15 |
% |
1.14 |
% |
1.28 |
% |
1.27 |
% |
1.14 |
% | ||||||||||
Ratio
of net charge offs to average
loans
outstanding during the period |
0.01 |
% |
0.10 |
% |
0.13 |
% |
0.13 |
% |
0.09 |
% |
At
June 30, |
||||||||||||||||||||||||||||||||||||||||
2015 |
2014 |
2013 |
2012 |
2011 |
||||||||||||||||||||||||||||||||||||
Amount |
Percent
of Loans in Each Category to Total Loans |
Amount |
Percent
of Loans in Each Category to Total Loans |
Amount |
Percent
of Loans in Each Category to Total Loans |
Amount |
Percent
of Loans in Each Category to Total Loans |
Amount |
Percent
of Loans in Each Category to Total Loans |
|||||||||||||||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||||||||||||||||||
Residential
real estate |
$ |
2,819 |
34.63 |
% |
$ |
2,462 |
36.64 |
% |
$ |
1,810 |
35.11 |
% |
$ |
1,635 |
33.05 |
% |
$ |
1,618 |
34.99 |
% | ||||||||||||||||||||
Construction |
899 |
6.35 |
355 |
4.91 |
273 |
4.61 |
243 |
6.61 |
193 |
5.24 |
||||||||||||||||||||||||||||||
Commercial
real estate |
4,956 |
37.13 |
4,143 |
37.19 |
3,602 |
36.37 |
2,986 |
33.04 |
2,671 |
32.41 |
||||||||||||||||||||||||||||||
Consumer |
758 |
4.29 |
519 |
4.25 |
472 |
4.27 |
484 |
4.77 |
441 |
5.25 |
||||||||||||||||||||||||||||||
Commercial
business |
2,866 |
17.60 |
1,780 |
17.01 |
2,229 |
19.64 |
2,144 |
22.53 |
1,515 |
22.11 |
||||||||||||||||||||||||||||||
Total
allowance for loan losses |
$ |
12,298 |
100.00 |
% |
$ |
9,259 |
100.00 |
% |
$ |
8,386 |
100.00 |
% |
$ |
7,492 |
100.00 |
% |
$ |
6,438 |
100.00 |
% |
At
June 30, |
||||||||||||||||||||||||
2015 |
2014 |
2013 |
||||||||||||||||||||||
Fair
Value |
Percent
of
Portfolio |
Fair
Value |
Percent
of
Portfolio |
Fair
Value |
Percent
of
Portfolio |
|||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||
U.S.
government and government agencies |
$ |
14,814 |
22.28 |
% |
$ |
24,074 |
30.83 |
% |
$ |
22,408 |
33.80 |
% | ||||||||||||
State
and political subdivisions |
42,021 |
63.21 |
45,356 |
58.08 |
39,323 |
59.31 |
||||||||||||||||||
Other
securities |
2,704 |
4.07 |
2,641 |
3.38 |
1,559 |
2.35 |
||||||||||||||||||
FHLB
membership stock |
4,602 |
6.92 |
4,597 |
5.89 |
2,007 |
3.03 |
||||||||||||||||||
Federal
Reserve Bank membership stock |
2,340 |
3.52 |
1,424 |
1.82 |
1,004 |
1.51 |
||||||||||||||||||
Total |
$ |
66,481 |
100.00 |
% |
$ |
78,092 |
100.00 |
% |
$ |
66,301 |
100.00 |
% |
Available
for Sale Securities
June
30, 2015 |
||||||||||||
Amortized Cost |
Fair Value |
Tax-Equiv. Wtd.-Avg. Yield |
||||||||||
(Dollars
in thousands) |
||||||||||||
U.S.
government and government agency securities: |
||||||||||||
Due
within 1 year |
$ |
--- |
$ |
--- |
0.00 |
% | ||||||
Due
after 1 year but within 5 years |
11,928 |
11,893 |
1.37 |
|||||||||
Due
after 5 years but within 10 years |
2,996 |
2,921 |
2.00 |
|||||||||
Due
over 10 years |
--- |
--- |
--- |
|||||||||
Total |
14,924 |
14,814 |
1.50 |
% | ||||||||
State
and political subdivisions: |
||||||||||||
Due
within 1 year |
1,921 |
1,926 |
1.91 |
% | ||||||||
Due
after 1 year but within 5 years |
2,427 |
2,473 |
3.63 |
|||||||||
Due
after 5 years but within 10 years |
13,130 |
13,512 |
4.58 |
|||||||||
Due
over 10 years |
23,163 |
24,110 |
5.36 |
|||||||||
Total |
40,641 |
42,021 |
4.84 |
% | ||||||||
Other
securities: |
||||||||||||
Due
within 1 year |
--- |
--- |
--- |
% | ||||||||
Due
after 1 year but within 5 years |
1,177 |
1,205 |
3.32 |
|||||||||
Due
after 5 years but within 10 years |
--- |
--- |
--- |
|||||||||
Due
over 10 years |
2,012 |
1,499 |
1.33 |
|||||||||
Total |
3,189 |
2,704 |
2.06 |
% | ||||||||
No
stated maturity: |
||||||||||||
FHLB
membership stock |
4,602 |
4,602 |
1.96 |
% | ||||||||
Federal
Reserve Bank membership stock |
2,340 |
2,340 |
5.14 |
|||||||||
Total |
6,942 |
6,942 |
3.03 |
% | ||||||||
Total
debt and other securities |
$ |
65,696 |
$ |
66,481 |
3.76 |
% |
At
June 30, 2015 |
||||
(Dollars
in thousands) |
||||
Amounts
due: |
||||
Within
1 year |
$ |
--- |
||
After
1 year through 3 years |
--- |
|||
After
3 years through 5 years |
186 |
|||
After
5 years |
69,297 |
|||
Total |
$ |
69,483 |
At
June 30, 2015 |
||||
(Dollars
in thousands) |
||||
Interest
rate terms on amounts due after 1 year: |
||||
Fixed |
$ |
69,483 |
||
Adjustable |
--- |
|||
Total |
$ |
69,483 |
At
June 30, |
||||||||||||||||||||||||
2015 |
2014 |
2013 |
||||||||||||||||||||||
Amortized
Cost |
Fair
Value |
Amortized
Cost |
Fair
Value |
Amortized
Cost |
Fair
Value |
|||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||
FHLMC
certificates |
$ |
24,371 |
$ |
24,586 |
$ |
14,008 |
$ |
14,189 |
$ |
3,405 |
$ |
3,509 |
||||||||||||
GNMA
certificates |
2,230 |
2,248 |
4,228 |
4,248 |
70 |
72 |
||||||||||||||||||
FNMA
certificates |
32,391 |
32,668 |
26,470 |
26,784 |
2,701 |
2,846 |
||||||||||||||||||
Collateralized
mortgage obligations issued
by
government agencies |
10,491 |
10,552 |
13,074 |
12,930 |
10,404 |
10,287 |
||||||||||||||||||
Total |
$ |
69,483 |
$ |
70,054 |
$ |
57,780 |
$ |
58,151 |
$ |
16,580 |
$ |
16,714 |
As
of June 30, 2015 |
||||||||||||||||||
Weighted Average Interest Rate |
Term |
Category |
Minimum Amount |
Balance |
Percentage of Total Deposits |
|||||||||||||
(Dollars
in thousands) |
||||||||||||||||||
0.00 |
% |
None |
Non-interest
Bearing |
$ |
100 |
$ |
117,471 |
11.13 |
% | |||||||||
0.78 |
None |
NOW
Accounts |
100 |
336,097 |
31.85 |
|||||||||||||
0.33 |
None |
Savings
Accounts |
100 |
131,884 |
12.50 |
|||||||||||||
0.24 |
None |
Money
Market Deposit Accounts |
1,000 |
67,752 |
6.42 |
|||||||||||||
Certificates of
Deposit |
||||||||||||||||||
0.49 |
6 months or less |
Fixed
Rate/Term |
1,000 |
34,469 |
3.27 |
|||||||||||||
0.43 |
6 months or less |
IRA
Fixed Rate/Term |
1,000 |
1,902 |
0.18 |
|||||||||||||
0.70 |
7-12
months |
Fixed
Rate/Term |
1,000 |
113,292 |
10.74 |
|||||||||||||
0.53 |
7-12
months |
IRA
Fixed Rate/Term |
1,000 |
16,783 |
1.59 |
|||||||||||||
0.83 |
13-24
months |
Fixed
Rate/Term |
1,000 |
77,446 |
7.34 |
|||||||||||||
0.72 |
13-24
months |
IRA
Fixed Rate/Term |
1,000 |
14,007 |
1.33 |
|||||||||||||
1.17 |
25-36
months |
Fixed
Rate/Term |
1,000 |
30,985 |
2.94 |
|||||||||||||
1.01 |
25-36
months |
IRA
Fixed Rate/Term |
1,000 |
6,806 |
0.64 |
|||||||||||||
2.08 |
48
months and more |
Fixed
Rate/Term |
1,000 |
85,397 |
8.09 |
|||||||||||||
1.94 |
48
months and more |
IRA
Fixed Rate/Term |
1,000 |
20,951 |
1.98 |
|||||||||||||
$ |
1,055,242 |
100.00 |
% |
Maturity
Period |
Amount |
|||
(Dollars
in thousands) |
||||
Three
months or less |
$ |
37,350 |
||
Over
three through six months |
33,708 |
|||
Over
six through twelve months |
56,467 |
|||
Over
12 months |
97,690 |
|||
Total |
$ |
225,215 |
At June 30, | |||||||||||||||
2015 |
2014 |
2013 |
|||||||||||||
(Dollars in thousands) | |||||||||||||||
0.00
- 0.99% |
$ |
234,845 |
$ |
182,970 |
$ |
129,001 |
|||||||||
1.00
- 1.99% |
124,608 |
107,467 |
98,757 |
||||||||||||
2.00
- 2.99% |
30,613 |
19,113 |
24,345 |
||||||||||||
3.00
- 3.99% |
5,987 |
13,523 |
19,431 |
||||||||||||
4.00
- 4.99% |
--- |
100 |
708 |
||||||||||||
5.00
- 5.99% |
5,985 |
--- |
--- |
||||||||||||
Total |
$ |
402,038 |
$ |
323,173 |
$ |
272,242 |
Amount
Due |
||||||||||||||||||||||||||||
Percent |
||||||||||||||||||||||||||||
Less |
of
Total |
|||||||||||||||||||||||||||
Than
One |
1-2 |
2-3 |
3-4 |
After |
Certificate |
|||||||||||||||||||||||
Year |
Years |
Years |
Years |
4
Years |
Total |
Accounts |
||||||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||||||
0.00
– 0.99% |
$ |
197,346 |
$ |
30,933 |
$ |
6,536 |
$ |
30 |
$ |
--- |
$ |
234,845 |
58.41 |
% | ||||||||||||||
1.00
– 1.99% |
23,470 |
32,404 |
37,597 |
12,463 |
18,674 |
124,608 |
31.00 |
|||||||||||||||||||||
2.00
- 2.99% |
15,519 |
3,929 |
563 |
565 |
10,037 |
30,613 |
7.61 |
|||||||||||||||||||||
3.00
- 3.99% |
5,968 |
19 |
--- |
--- |
--- |
5,987 |
1.49 |
|||||||||||||||||||||
4.00
- 4.99% |
--- |
--- |
--- |
--- |
--- |
--- |
--- |
|||||||||||||||||||||
5.00
- 5.99% |
2,983 |
--- |
3,002 |
--- |
--- |
5,985 |
1.49 |
|||||||||||||||||||||
Total |
$ |
245,286 |
$ |
67,285 |
$ |
47,698 |
$ |
13,058 |
$ |
28,711 |
$ |
402,038 |
100.00 |
% |
At
June 30, |
||||||||||||||||||||||||||||||||||||
2015 |
2014 |
2013 |
||||||||||||||||||||||||||||||||||
Amount |
Percent
of Total |
Increase (Decrease) |
Amount |
Percent
of Total |
Increase (Decrease) |
Amount |
Percent
of Total |
Increase (Decrease) |
||||||||||||||||||||||||||||
(Dollars
in thousands) |
||||||||||||||||||||||||||||||||||||
Noninterest
bearing |
$ |
117,471 |
11.13 |
% |
$ |
49,359 |
$ |
68,112 |
8.67 |
% |
$ |
22,671 |
$ |
45,442 |
7.19 |
% |
$ |
(9,371 |
) | |||||||||||||||||
NOW
checking |
336,097 |
31.85 |
64,941 |
271,156 |
34.51 |
63,108 |
208,048 |
32.90 |
14,177 |
|||||||||||||||||||||||||||
Savings
accounts |
131,884 |
12.50 |
36,557 |
95,327 |
12.13 |
10,954 |
84,373 |
13.34 |
(2,344 |
) | ||||||||||||||||||||||||||
Money
market deposit |
67,752 |
6.42 |
39,719 |
28,033 |
3.57 |
5,758 |
22,275 |
3.52 |
4,176 |
|||||||||||||||||||||||||||
Fixed-rate
certificates
which
mature(1): |
||||||||||||||||||||||||||||||||||||
Within
one year |
245,286 |
23.24 |
37,919 |
207,367 |
26.39 |
46,499 |
160,868 |
25.44 |
1,995 |
|||||||||||||||||||||||||||
Within
three years |
114,983 |
10.90 |
36,536 |
78,447 |
9.98 |
(3,603 |
) |
82,050 |
12.97 |
32,386 |
||||||||||||||||||||||||||
After
three years |
41,769 |
3.96 |
4,410 |
37,359 |
4.75 |
8,264 |
29,095 |
4.60 |
6,554 |
|||||||||||||||||||||||||||
Variable-rate
certificates
which
mature:
Within
one year |
--- |
--- |
--- |
--- |
--- |
(130 |
) |
130 |
0.02 |
130 |
||||||||||||||||||||||||||
Within
three years |
--- |
--- |
--- |
--- |
--- |
(98 |
) |
98 |
0.02 |
(138 |
) | |||||||||||||||||||||||||
Total |
$ |
1,055,242 |
100.00 |
% |
$ |
269,441 |
$ |
785,801 |
100.00 |
% |
$ |
153,423 |
$ |
632,379 |
100.00 |
% |
$ |
47,565 |
At
June 30, |
||||||||||||
2015 |
2014 |
2013 |
||||||||||
(Dollars
in thousands) |
||||||||||||
Beginning
Balance |
$ |
785,801 |
$ |
632,379 |
$ |
584,814 |
||||||
Net
increase before interest credited |
262,582 |
147,459 |
41,492 |
|||||||||
Interest
credited |
6,859 |
5,963 |
6,073 |
|||||||||
Net
increase in deposits |
269,441 |
153,422 |
47,565 |
|||||||||
Ending
balance |
$ |
1,055,242 |
$ |
785,801 |
$ |
632,379 |
Year
Ended June 30, |
||||||||||||
2015 |
2014 |
2013 |
||||||||||
(Dollars
in thousands) |
||||||||||||
Year
end balances |
||||||||||||
Short-term
FHLB advances |
$ |
23,500 |
$ |
59,900 |
$ |
--- |
||||||
Securities
sold under agreements to repurchase |
27,332 |
25,561 |
27,788 |
|||||||||
$ |
50,832 |
$ |
85,461 |
$ |
27,788 |
|||||||
Weighted
average rate at year end |
0.38 |
% |
0.35 |
% |
0.58 |
% |
Year
Ended June 30, |
||||||||||||
2015 |
2014 |
2013 |
||||||||||
(Dollars
in thousands) |
||||||||||||
FHLB
advances |
||||||||||||
Daily
average balance |
$ |
80,415 |
$ |
58,926 |
$ |
30,374 |
||||||
Weighted
average interest rate |
1.59 |
% |
1.84 |
% |
3.29 |
% | ||||||
Maximum
outstanding at any month end |
$ |
118,067 |
$ |
85,400 |
$ |
45,270 |
||||||
Securities
sold under agreements to repurchase |
||||||||||||
Daily
average balance |
$ |
25,443 |
$ |
24,492 |
$ |
27,359 |
||||||
Weighted
average interest rate |
0.46 |
% |
0.53 |
% |
0.74 |
% | ||||||
Maximum
outstanding at any month end |
$ |
28,198 |
$ |
26,897 |
$ |
30,945 |
||||||
Subordinated
Debt |
||||||||||||
Daily
average balance |
$ |
14,112 |
$ |
9,011 |
$ |
7,217 |
||||||
Weighted
average interest rate |
3.63 |
% |
3.38 |
% |
3.15 |
% | ||||||
Maximum
outstanding at month end |
$ |
14,658 |
$ |
10,310 |
$ |
7,217 |
· | The Consumer Financial Protection Bureau ("CFPB"), an independent consumer compliance regulatory agency within the Federal Reserve has been established. The CFPB is empowered to exercise broad regulatory, supervisory and enforcement authority over financial institutions with total assets of over $10 billion with respect to both new and existing consumer financial protection laws. Financial institutions with assets of less than $10 billion, like the Bank, will continue to be subject to supervision and enforcement by their primary federal banking regulator with respect to federal consumer financial protection laws. The CFPB also has authority to promulgate new consumer financial protection regulations and amend existing consumer financial protection regulations; |
· | The Federal Deposit Insurance Act was amended to require depository institution holding companies to serve as a source of strength for their depository institution subsidiaries; |
· | The prohibition on payment of interest on demand deposits was repealed; |
· | Deposit insurance was permanently increased to $250,000; and |
· | The deposit insurance assessment base for FDIC insurance is the depository institution's average consolidated total assets less the average tangible equity during the assessment period; |
· | Tier 1 capital treatment for "hybrid" capital items like trust preferred securities is eliminated subject to various grandfathering and transition rules. As required by the Act, the federal banking agencies have promulgated new rules on regulatory capital for both depository institutions and their holding companies; |
· | Public companies are required to provide their shareholders with a non-binding vote: (i) at least once every three years on the compensation paid to executive officers, and (ii) at least once every six years on whether they should have a "say on pay" vote every one, two or three years; |
· | A separate, non-binding shareholder vote is required regarding golden parachutes for named executive officers when a shareholder vote takes place on mergers, acquisitions, dispositions or other transactions that would trigger the parachute payments; |
· | Securities exchanges are required to prohibit brokers from using their own discretion to vote shares not beneficially owned by them for certain "significant" matters, which include votes on the election of directors, executive compensation matters, and any other matter determined to be significant; |
· | Stock exchanges are prohibited from listing the securities of any issuer that does not have a policy providing for (i) disclosure of its policy on incentive compensation payable on the basis of financial information reportable under the securities laws, and (ii) the recovery from current or former executive officers, following an accounting restatement triggered by material noncompliance with securities law reporting requirements, of any incentive compensation paid erroneously during the three-year period preceding the date on which the restatement was required that exceeds the amount that would have been paid on the basis of the restated financial information; |
· | Smaller reporting companies are exempt from complying with the internal control auditor attestation requirements of Section 404(b) of the Sarbanes-Oxley Act. |
· | cash flow of the borrower and/or the project being financed; |
· | in the case of a collateralized loan, the changes and uncertainties as to the future value of the collateral; |
· | the credit history of a particular borrower; |
· | changes in economic and industry conditions; and |
· | the duration of the loan. |
· | the quality, size and diversity of the loan portfolio; |
· | evaluation of non-performing loans; |
· | historical default and loss experience; |
· | historical recovery experience; |
· | economic conditions; |
· | risk characteristics of the various classifications of loans; and |
· | the amount and quality of collateral, including guarantees, securing the loans. |
· | We do not accrue interest income on nonaccrual loans, nonperforming investment securities, or other real estate owned. |
· | We must provide for probable loan losses through a current period charge to the provision for loan losses. |
· | Non-interest expense increases when we must write down the value of properties in our other real estate owned portfolio to reflect changing market values or recognize other-than-temporary impairment on nonperforming investment securities. |
· | There are legal fees associated with the resolution of problem assets, as well as carrying costs, such as taxes, insurance, and maintenance fees related to our other real estate owned. |
· | The resolution of nonperforming assets requires the active involvement of management, which can divert management's attention from more profitable activities. |
· | loan delinquencies may increase; |
· | problem assets and foreclosures may increase; |
· | demand for our products and services may decline; |
· | loan collateral may decline in value, in turn reducing a customer's borrowing power and reducing the value of collateral securing our loans; and |
· | the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us. |
· | We may be exposed to potential asset quality issues or unknown or contingent liabilities of the banks, businesses, assets and liabilities we acquire. If these issues or liabilities exceed our estimates, our results of operations and financial condition may be adversely affected; |
· | Prices at which acquisitions can be made fluctuate with market conditions. We have experienced times during which acquisitions could not be made in specific markets at prices we considered acceptable and expect that we will experience this condition in the future; |
· | The acquisition of other entities generally requires integration of systems, procedures and personnel of the acquired entity into us to make the transaction economically successful. This integration process is complicated and time consuming and can also be disruptive to the customers of the acquired business. If the integration process is not conducted successfully and with minimal effect on the acquired business and its customers, we may not realize the anticipated economic benefits of particular acquisitions within the expected time frame, and we may lose customers or employees of the acquired business. We may also experience greater than anticipated customer losses even if the integration process is successful. |
· | To the extent our costs of an acquisition exceed the fair value of the net assets acquired, the acquisition will generate goodwill. We are required to assess our goodwill for impairment at least annually, and any goodwill impairment charge could have a material adverse effect on our results of operations and financial condition; |
· | To finance an acquisition, we may borrow funds, thereby increasing our leverage and diminishing our liquidity, or raise additional capital, which could dilute the interests of our existing shareholders; and |
· | We have completed four acquisitions within the past five years and opened additional banking offices in the past few years that enhanced our rate of growth. We do not necessarily expect to be able to maintain our past rate of growth, and may not be able to grow at all in the future. |
· | actual or anticipated quarterly fluctuations in our operating and financial results; |
· | developments related to investigations, proceedings or litigation; |
· | changes in financial estimates and recommendations by financial analysts; |
· | dispositions, acquisitions and financings; |
· | actions of our current shareholders, including sales of common stock by existing shareholders and our directors and executive officers; |
· | fluctuations in the stock prices and operating results of our competitors; |
· | regulatory developments; and |
· | other developments in the financial services industry. |
Stock
Price |
Dividends | |||||||||||
2015
Quarters: |
High |
Low |
per
Share |
|||||||||
Fourth
Quarter (ended 6/30/2015) |
$ |
19.49 |
$ |
18.44 |
$ |
0.085 |
||||||
Third
Quarter (ended 3/31/2015) |
19.95 |
18.11 |
0.085 |
|||||||||
Second
Quarter (ended 12/31/2014) |
20.57 |
17.54 |
0.085 |
|||||||||
First
Quarter (ended 9/30/2014) |
18.05 |
17.40 |
0.085 |
|||||||||
2014
Quarters: |
||||||||||||
Fourth
Quarter (ended 6/30/2014) |
$ |
18.08 |
$ |
17.26 |
$ |
0.08 |
||||||
Third
Quarter (ended 3/31/2014) |
18.50 |
15.99 |
0.08 |
|||||||||
Second
Quarter (ended 12/31/2013) |
18.50 |
13.03 |
0.08 |
|||||||||
First
Quarter (ended 9/30/2013) |
14.25 |
12.79 |
0.08 |
|||||||||
2013
Quarters: |
||||||||||||
Fourth
Quarter (ended 6/30/2013) |
$ |
13.18 |
$ |
12.00 |
$ |
0.075 |
||||||
Third
Quarter (ended 3/31/2013) |
13.45 |
11.42 |
0.075 |
|||||||||
Second
Quarter (ended 12/31/2012) |
12.25 |
11.18 |
0.075 |
|||||||||
First
Quarter (ended 9/30/2012) |
12.25 |
10.75 |
0.075 |
Total
#
of
Shares
Purchased |
Average
Price
Paid
Per
Share |
Total
# of Shares
Purchased
as Part of a Publicly
Announced
Program |
Maximum
Number of Shares That
May
Yet Be Purchased |
|||||||||||||
06/01/15
- 06/30/15 period |
- |
- |
- |
- |
||||||||||||
05/01/15
- 05/31/15 period |
- |
- |
- |
- |
||||||||||||
04/01/15
- 04/30/15 period |
- |
- |
- |
- |
(dollars
on thousands) |
At
June 30, |
|||||||||||||||||||
Financial
Condition Data: |
2015 |
2014 |
2013 |
2012 |
2011 |
|||||||||||||||
Total
assets |
$ |
1,300,064 |
$ |
1,021,422 |
$ |
796,391 |
$ |
739,189 |
$ |
688,200 |
||||||||||
Loans
receivable, net |
1,053,146 |
801,056 |
647,166 |
583,465 |
556,576 |
|||||||||||||||
Mortgage-backed
securities |
70,054 |
58,151 |
16,714 |
19,253 |
24,536 |
|||||||||||||||
Cash,
interest-bearing deposits |
||||||||||||||||||||
and
investment securities |
78,258 |
88,658 |
77,059 |
90,568 |
73,479 |
|||||||||||||||
Deposits |
1,055,242 |
785,801 |
632,379 |
584,814 |
560,151 |
|||||||||||||||
Borrowings |
92,126 |
111,033 |
52,288 |
50,142 |
58,730 |
|||||||||||||||
Subordinated
debt |
14,658 |
9,727 |
7,217 |
7,217 |
7,217 |
|||||||||||||||
Stockholder's
equity |
132,643 |
111,111 |
101,829 |
94,728 |
55,732 |
|||||||||||||||
(dollars
on thousands, except per share data) |
For
the Year Ended June 30, |
|||||||||||||||||||
Operating
Data: |
2015 |
2014 |
2013 |
2012 |
2011 |
|||||||||||||||
Interest
income |
$ |
55,301 |
$ |
40,471 |
$ |
36,291 |
$ |
38,965 |
$ |
35,048 |
||||||||||
Interest
expense |
8,766 |
7,485 |
7,501 |
9,943 |
11,285 |
|||||||||||||||
Net
Interest Income |
46,535 |
32,986 |
28,790 |
29,022 |
23,763 |
|||||||||||||||
Provision
for loan losses |
3,185 |
1,646 |
1,716 |
1,785 |
2,385 |
|||||||||||||||
Net
interest income after |
||||||||||||||||||||
provision
for loan losses |
43,350 |
31,340 |
27,074 |
27,237 |
21,378 |
|||||||||||||||
Noninterest
income |
8,659 |
6,132 |
4,468 |
4,063 |
10,502 |
|||||||||||||||
Noninterest
expense |
32,285 |
23,646 |
17,521 |
16,605 |
14,459 |
|||||||||||||||
Income
before income taxes |
19,724 |
13,826 |
14,021 |
14,695 |
17,421 |
|||||||||||||||
Income
taxes |
6,056 |
3,745 |
3,954 |
4,597 |
5,952 |
|||||||||||||||
Net
Income |
13,668 |
10,081 |
10,067 |
10,098 |
11,469 |
|||||||||||||||
Less:
charge for early redemption of preferred |
||||||||||||||||||||
stock
issued at a discount |
--- |
--- |
--- |
94 |
--- |
|||||||||||||||
Less:
effective dividend on preferred stock |
200 |
200 |
345 |
424 |
512 |
|||||||||||||||
Net
income available to common stockholders |
$ |
13,468 |
$ |
9,881 |
$ |
9,722 |
$ |
9,580 |
$ |
10,957 |
||||||||||
Basic
earnings per share available to |
||||||||||||||||||||
common
stockholders(2) |
$ |
1.84 |
$ |
1.49 |
$ |
1.48 |
$ |
1.71 |
$ |
2.62 |
||||||||||
Diluted
earnings per share available to |
||||||||||||||||||||
common
stockholders(2) |
$ |
1.79 |
$ |
1.45 |
$ |
1.44 |
$ |
1.66 |
$ |
2.56 |
||||||||||
Dividends
per share(2) |
$ |
0.34 |
$ |
0.32 |
$ |
0.30 |
$ |
0.24 |
$ |
0.24 |
At
June 30, |
||||||||||||||||||||
Other
Data: |
2015 |
2014 |
2013 |
2012 |
2011 |
|||||||||||||||
Number
of: |
||||||||||||||||||||
Real
Estate Loans |
2,428 |
4,459 |
3,637 |
3,583 |
3,758 |
|||||||||||||||
Deposit
Accounts |
58,927 |
43,159 |
31,980 |
31,307 |
30,243 |
|||||||||||||||
Full
service offices |
32 |
22 |
17 |
17 |
16 |
|||||||||||||||
Limited services offices |
3 |
3 |
1 |
1 |
--- |
|||||||||||||||
Loan
production offices |
--- |
--- |
--- |
--- |
2 |
|||||||||||||||
At
or for the year ended June 30, |
||||||||||||||||||||
Key
Operating Ratios: |
2015 |
2014 |
2013 |
2012 |
2011 |
|||||||||||||||
Return
on assets (net income |
||||||||||||||||||||
divided
by average assets) |
1.07 |
% |
1.09 |
% |
1.32 |
% |
1.37 |
% |
1.81 |
% | ||||||||||
Return
on average common equity (net |
||||||||||||||||||||
income
available to common stockholders |
||||||||||||||||||||
divided
by average common equity) |
12.48 |
11.55 |
12.34 |
15.15 |
27.08 |
|||||||||||||||
Average
equity to average assets |
10.04 |
11.43 |
12.92 |
11.18 |
7.89 |
|||||||||||||||
Interest
rate spread (spread between |
||||||||||||||||||||
weighted
average rate on all interest-earning |
||||||||||||||||||||
assets
and all interest-bearing liabilities) |
3.81 |
3.68 |
3.85 |
3.90 |
3.71 |
|||||||||||||||
Net
interest margin (net interest income as a |
||||||||||||||||||||
percentage
of average interest-earning assets |
3.92 |
3.81 |
4.02 |
4.12 |
3.92 |
|||||||||||||||
Noninterest
expense to average assets |
2.53 |
2.56 |
2.29 |
2.25 |
2.28 |
|||||||||||||||
Average
interest-earning assets to |
||||||||||||||||||||
average
interest-bearing liabilities |
115.39 |
114.26 |
116.68 |
115.19 |
111.29 |
|||||||||||||||
Allowance
for loan losses to gross loans(1) |
1.15 |
1.14 |
1.28 |
1.27 |
1.14 |
|||||||||||||||
Allowance
for loan losses to |
||||||||||||||||||||
nonperforming
loans(1) |
323.35 |
663.37 |
583.41 |
312.38 |
918.84 |
|||||||||||||||
Net
charge-offs (recoveries) to average |
||||||||||||||||||||
outstanding
loans during the period |
0.01 |
0.10 |
0.13 |
0.13 |
0.09 |
|||||||||||||||
Ratio
of nonperforming assets |
||||||||||||||||||||
to
total assets(1) |
0.64 |
0.43 |
0.58 |
0.54 |
0.35 |
|||||||||||||||
Common
shareholder dividend payout ratio |
||||||||||||||||||||
(common
dividends as a percentage of |
||||||||||||||||||||
earnings
available to common shareholders |
18.69 |
21.44 |
20.31 |
13.40 |
9.17 |
(1) | At end of period |
(2) | All share and per share amounts have been adjusted for the two-for-one common stock split in the form of a 100% common stock dividend paid January 30, 2015. |
· | Fiscal year 2011 net income available to common stockholders per diluted common share excluding bargain purchase gain, net of transaction expenses related to the December 2010 FDIC-assisted acquisition involving the former First Southern Bank (the "Fiscal 2011 Acquisition"), net of tax; |
· | Fiscal year 2015, 2014 and 2013 net income available to common stockholders excluding accretion of fair value discount on acquired loans, amortization of fair value premium on assumed time deposits, and bargain purchase gain, net of transaction expenses, related to the Fiscal 2011 Acquisition and the Peoples Acquisition, net of tax; |
· | Fiscal year 2015, 2014 and 2013 return on average assets excluding accretion of fair value discount on acquired loans, amortization of fair value premium on assumed time deposits, and bargain purchase gain, net of transaction expenses, related to the Fiscal 2011 Acquisition and the Peoples Acquisition, net of tax; |
· | Fiscal year 2015, 2014 and 2013 return on average common equity excluding accretion of fair value discount on acquired loans, amortization of fair value premium on assumed time deposits, and bargain purchase gain, net of transaction expenses, related to the Fiscal 2011 Acquisition and the Peoples Acquisition, net of tax; |
· | Fiscal year 2015, 2014 and 2013 net interest margin excluding accretion of fair value discount on acquired loans and amortization of fair value premium on assumed time deposits related to the Fiscal 2011 Acquisition and the Peoples Acquisition; |
For
the twelve months ended |
||||
June
30, 2011 |
||||
Diluted
earnings per share available to common stockholders |
$ |
2.56 |
||
Less:
impact of excluding bargain purchase gain, net of transaction
expenses,
related to the Fiscal 2011 Acquisition, net of tax |
0.96 |
|||
Diluted
earnings per share available to common stockholders - excluding
bargain
purchase gain, net of tax and transaction expenses, related to the
Fiscal
2011 Acquisition |
$ |
1.60 |
For
the twelve months ended |
||||||||||||
(dollars
in thousands) |
June
30, 2015 |
June
30, 2014 |
June
30, 2013 |
|||||||||
Net
income available to common stockholders |
$ |
13,468 |
$ |
9,881 |
$ |
9,722 |
||||||
Less:
impact of excluding accretion of fair value discount on acquired
loans
and amortization of fair value premium on acquired time deposits,
and
bargain purchase gain, net of transaction expenses, related to the
Acquisition,
net of tax |
1,502 |
395 |
873 |
|||||||||
Net
income available to common shareholders - excluding accretion of fair
value
discount
on acquired loans and amortization of fair value premium on acquired
time
deposits, and bargain purchase gain, net of transaction expenses, related
to the
Acquisition,
net of tax |
$ |
11,966 |
$ |
9,486 |
$ |
8,849 |
For
the twelve months ended |
||||||||||||
June
30, 2015 |
June
30, 2014 |
June
30, 2013 |
||||||||||
Return
on average assets |
1.07 |
% |
1.09 |
% |
1.32 |
% | ||||||
Less:
impact of excluding accretion of fair value discount on acquired loans
and
amortization of fair value premium on acquired time deposits, and
bargain
purchase gain, net of transaction expenses, related to the
Acquisition,
net of tax |
0.11 |
% |
0.04 |
% |
0.12 |
% | ||||||
Return
on average assets - excluding accretion of fair value discount on acquired
loans
and amortization of fair value premium on acquired time deposits, and
bargain
purchase
gain, net of transaction expenses, related to the Acquisition, net of
tax |
0.96 |
% |
1.05 |
% |
1.20 |
% |
For
the twelve months ended |
||||||||||||
June
30, 2015 |
June
30, 2014 |
June
30, 2013 |
||||||||||
Return
on average common equity |
12.48 |
% |
11.55 |
% |
12.34 |
% | ||||||
Less:
impact of excluding accretion of fair value discount on acquired loans
and
amortization of fair value premium on acquired time deposits, and
bargain
purchase gain, net of transaction expenses, related to the
Acquisition,
net of tax |
1.39 |
% |
0.47 |
% |
1.11 |
% | ||||||
Return
on average common equity - excluding accretion of fair value discount on
acquired
loans and amortization of fair value premium on acquired time deposits,
and
bargain purchase gain, net of transaction expenses, related to the
Acquisition,
net
of tax |
11.09 |
% |
11.08 |
% |
11.23 |
% |
For
the twelve months ended |
||||||||||||
June
30, 2015 |
June
30, 2014 |
June
30, 2013 |
||||||||||
Net
interest margin |
3.92 |
% |
3.81 |
% |
4.02 |
% | ||||||
Less:
impact of excluding accretion of fair value discount on acquired loans
and
amortization of fair value premium on acquired time deposits related to
the
Acquisition |
0.20 |
% |
0.08 |
% |
0.19 |
% | ||||||
Net
interest margin - excluding accretion of fair value discount on acquired
loans
and
amortization of fair value premium on acquired time deposits related to
the
Acquisition |
3.72 |
% |
3.73 |
% |
3.83 |
% |
Net
charge offs - |
Net
charge offs - |
|||||||
Portfolio
segment |
1-year
historical |
5-year
historical |
||||||
Real
estate loans: |
||||||||
Residential |
0.02 |
% |
0.06 |
% | ||||
Construction |
0.00 |
0.03 |
||||||
Commercial |
(0.01 |
) |
0.06 |
|||||
Consumer
loans |
0.35 |
0.16 |
||||||
Commercial
loans |
0.03 |
0.32 |
· | Changes in lending policies |
· | National, regional, and local economic conditions |
· | Changes in mix and volume of portfolio |
· | Experience, ability, and depth of lending management and staff |
· | Entry to new markets |
· | Levels and trends of delinquent, nonaccrual, special mention and classified loans |
· | Concentrations of credit |
· | Changes in collateral values |
· | Agricultural economic conditions |
· | Regulatory risk |
Qualitative
factor |
Qualitative
factor |
|||||||
applied
at |
applied
at |
|||||||
Portfolio
segment |
June
30, 2015 |
June
30, 2014 |
||||||
Real
estate loans: |
||||||||
Residential |
0.76 |
% |
0.78 |
% | ||||
Construction |
1.90 |
1.67 |
||||||
Commercial |
1.33 |
1.33 |
||||||
Consumer
loans |
1.42 |
1.39 |
||||||
Commercial
loans |
1.38 |
1.29 |
Years
Ended June 30, |
||||||||||||||||||||||||||||||||||||
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||||||||||||||||||||||||||
Average Balance |
Interest and Dividends |
Yield/ Cost |
Average Balance |
Interest and Dividends |
Yield/ Cost |
Average Balance |
Interest and Dividends |
Yield/ Cost |
||||||||||||||||||||||||||||
Interest-earning
assets: |
||||||||||||||||||||||||||||||||||||
Mortgage
loans (1) |
$ |
805,928 |
$ |
40,485 |
5.02 |
% |
$ |
572,409 |
$ |
28,923 |
5.05 |
% |
$ |
464,216 |
$ |
25,907 |
5.58 |
% | ||||||||||||||||||
Other
loans (1) |
211,907 |
11,030 |
5.20 |
164,912 |
8,629 |
5.23 |
155,471 |
8,448 |
5.43 |
|||||||||||||||||||||||||||
Total
net loans |
1,017,835 |
51,515 |
5.06 |
737,321 |
37,552 |
5.09 |
619,687 |
34,355 |
5.54 |
|||||||||||||||||||||||||||
Mortgage-backed
securities |
76,980 |
1,674 |
2.17 |
42,948 |
943 |
2.20 |
17,159 |
341 |
1.99 |
|||||||||||||||||||||||||||
Investment
securities (2) |
71,814 |
1,996 |
2.78 |
78,064 |
1,951 |
2.50 |
62,800 |
1,528 |
2.43 |
|||||||||||||||||||||||||||
Other
interest-earning assets |
19,103 |
116 |
0.61 |
7,950 |
25 |
0.31 |
16,227 |
67 |
0.41 |
|||||||||||||||||||||||||||
TOTAL
INTEREST- |
||||||||||||||||||||||||||||||||||||
EARNING
ASSETS (1) |
1,185,732 |
55,301 |
4.66 |
866,283 |
40,471 |
4.67 |
715,873 |
36,291 |
5.07 |
|||||||||||||||||||||||||||
Other
noninterest-earning assets (3) |
88,000 |
--- |
--- |
57,362 |
--- |
--- |
48,751 |
--- |
--- |
|||||||||||||||||||||||||||
TOTAL
ASSETS |
$ |
1,273,732 |
55,301 |
--- |
$ |
923,645 |
40,471 |
--- |
$ |
764,624 |
36,291 |
--- |
||||||||||||||||||||||||
Interest-bearing
liabilities: |
||||||||||||||||||||||||||||||||||||
Savings
accounts |
$ |
115,751 |
384 |
0.33 |
$ |
89,924 |
311 |
0.35 |
$ |
84,191 |
421 |
0.50 |
||||||||||||||||||||||||
NOW
accounts |
307,928 |
2,391 |
0.78 |
245,915 |
2,103 |
0.86 |
200,108 |
2,132 |
1.07 |
|||||||||||||||||||||||||||
Money
market accounts |
75,860 |
180 |
0.24 |
25,469 |
73 |
0.29 |
21,275 |
124 |
0.58 |
|||||||||||||||||||||||||||
Certificates
of deposit |
408,092 |
3,904 |
0.96 |
304,442 |
3,476 |
1.14 |
243,005 |
3,396 |
1.40 |
|||||||||||||||||||||||||||
TOTAL
INTEREST- |
||||||||||||||||||||||||||||||||||||
BEARING
DEPOSITS |
907,631 |
6,859 |
0.76 |
665,750 |
5,963 |
0.90 |
548,579 |
6,073 |
1.11 |
|||||||||||||||||||||||||||
Borrowings: |
||||||||||||||||||||||||||||||||||||
Securities
sold under |
||||||||||||||||||||||||||||||||||||
agreements
to repurchase |
25,443 |
117 |
0.46 |
24,492 |
132 |
0.53 |
27,359 |
202 |
0.74 |
|||||||||||||||||||||||||||
FHLB
advances |
80,415 |
1,278 |
1.59 |
58,926 |
1,085 |
1.84 |
30,374 |
999 |
3.29 |
|||||||||||||||||||||||||||
Junior
subordinated debt |
14,112 |
512 |
3.63 |
9,011 |
305 |
3.38 |
7,217 |
227 |
3.15 |
|||||||||||||||||||||||||||
TOTAL
INTEREST- |
||||||||||||||||||||||||||||||||||||
BEARING
LIABILITIES |
1,027,601 |
8,766 |
0.85 |
758,179 |
7,485 |
0.99 |
613,529 |
7,501 |
1.22 |
|||||||||||||||||||||||||||
Noninterest-bearing |
||||||||||||||||||||||||||||||||||||
demand
deposits |
117,157 |
--- |
--- |
41,507 |
--- |
--- |
51,472 |
--- |
--- |
|||||||||||||||||||||||||||
Other
liabilities |
1,074 |
--- |
--- |
18,373 |
--- |
--- |
836 |
--- |
--- |
|||||||||||||||||||||||||||
TOTAL
LIABILITIES |
1,145,832 |
8,766 |
--- |
818,059 |
7,485 |
--- |
665,837 |
7,501 |
--- |
|||||||||||||||||||||||||||
Stockholders'
equity |
127,900 |
--- |
--- |
105,586 |
--- |
--- |
98,787 |
--- |
--- |
|||||||||||||||||||||||||||
TOTAL
LIABILITIES AND |
||||||||||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY |
$ |
1,273,732 |
8,766 |
--- |
$ |
923,645 |
7,485 |
--- |
$ |
764,624 |
7,501 |
--- |
||||||||||||||||||||||||
Net
interest income |
$ |
46,535 |
$ |
32,985 |
$ |
28,790 |
||||||||||||||||||||||||||||||
Interest
rate spread (4) |
3.81 |
% |
3.68 |
% |
3.85 |
% | ||||||||||||||||||||||||||||||
Net
interest margin (5) |
3.92 |
% |
3.81 |
% |
4.02 |
% | ||||||||||||||||||||||||||||||
Ratio
of average interest-earning |
||||||||||||||||||||||||||||||||||||
assets
to average interest- |
||||||||||||||||||||||||||||||||||||
bearing
liabilities |
115.39 |
% |
114.26 |
% |
116.68 |
% |
(1) |
Calculated
net of deferred loan fees, loan discounts and loans-in-process. Nonaccrual
loans are included in average loans. |
(2) |
Includes
FHLB membership stock, Federal Reserve membership stock, and related cash
dividends. |
(3) |
Includes
equity securities and related cash dividends. |
(4) |
Represents
the difference between the average rate on interest-earning assets and the
average cost of interest-bearing liabilities. |
(5) |
Represents
net interest income divided by average interest-earning
assets. |
At June 30, |
For The Year Ended June 30, |
|||||||||||||||
2015 |
2015 |
2014 |
2013 |
|||||||||||||
Weighted-average
yield on loan portfolio |
4.87 |
% |
5.06 |
% |
5.09 |
% |
5.54 |
% | ||||||||
Weighted-average
yield on mortgage-backed securities |
2.17 |
2.17 |
2.20 |
1.99 |
||||||||||||
Weighted-average
yield on investment securities (1) |
2.83 |
2.78 |
2.45 |
2.43 |
||||||||||||
Weighted-average
yield on other interest-earning assets |
0.38 |
0.61 |
0.31 |
0.41 |
||||||||||||
Weighted-average
yield on all interest-earning assets |
4.57 |
4.66 |
4.67 |
5.07 |
||||||||||||
Weighted-average
rate paid on deposits |
0.80 |
0.76 |
0.90 |
1.11 |
||||||||||||
Weighted-average
rate paid on securities sold under |
||||||||||||||||
agreements
to repurchase |
0.44 |
0.46 |
0.53 |
0.74 |
||||||||||||
Weighted-average
rate paid on FHLB advances |
1.92 |
1.59 |
1.84 |
3.29 |
||||||||||||
Weighted-average
rate paid on subordinated debt |
3.65 |
3.63 |
3.38 |
3.15 |
||||||||||||
Weighted-average
rate paid on all interest-bearing
liabilities |
0.87 |
0.85 |
0.99 |
1.22 |
||||||||||||
Interest
rate spread (spread between weighted average
rate
on all interest-earning assets and all interest-
bearing
liabilities) |
3.71 |
3.81 |
3.68 |
3.85 |
||||||||||||
Net
interest margin (net interest income as a percentage
of
average interest-earning assets) |
3.83 |
3.92 |
3.81 |
4.02 |
Years
Ended June 30, 2015 Compared to 2014 Increase (Decrease) Due to |
Years
Ended June 30, 2014 Compared to 2013 Increase (Decrease) Due to |
|||||||||||||||||||||||||||||||
(dollars
in thousands) |
Rate |
Volume |
Rate/ Volume |
Net |
Rate |
Volume |
Rate/ Volume |
Net |
||||||||||||||||||||||||
Interest-earning
assets: |
||||||||||||||||||||||||||||||||
Loans
receivable (1) |
$ |
(234 |
) |
$ |
14,287 |
$ |
(90 |
) |
$ |
13,963 |
$ |
(2,789 |
) |
$ |
6,517 |
$ |
(532 |
) |
$ |
3,196 |
||||||||||||
Mortgage-backed
securities |
(9 |
) |
747 |
(7 |
) |
731 |
36 |
513 |
53 |
602 |
||||||||||||||||||||||
Investment
securities (2) |
217 |
(156 |
) |
(16 |
) |
45 |
44 |
371 |
8 |
423 |
||||||||||||||||||||||
Other
interest-earning deposits |
23 |
36 |
32 |
91 |
(15 |
) |
(34 |
) |
7 |
(42 |
) | |||||||||||||||||||||
Total
net change in income on |
||||||||||||||||||||||||||||||||
interest-earning
assets |
(3 |
) |
14,914 |
(81 |
) |
14,830 |
(2,724 |
) |
7,367 |
(464 |
) |
4,179 |
||||||||||||||||||||
Interest-bearing
liabilities: |
||||||||||||||||||||||||||||||||
Deposits |
(809 |
) |
1,955 |
(250 |
) |
896 |
(1,259 |
) |
1,404 |
(255 |
) |
(110 |
) | |||||||||||||||||||
Securities
sold under |
||||||||||||||||||||||||||||||||
agreements
to repurchase |
(17 |
) |
5 |
(3 |
) |
(15 |
) |
(55 |
) |
(21 |
) |
6 |
(70 |
) | ||||||||||||||||||
Subordinated
debt |
23 |
172 |
12 |
207 |
17 |
57 |
4 |
78 |
||||||||||||||||||||||||
FHLB
advances |
(149 |
) |
396 |
(54 |
) |
193 |
(440 |
) |
939 |
(413 |
) |
86 |
||||||||||||||||||||
Total
net change in expense on |
||||||||||||||||||||||||||||||||
interest-bearing
liabilities |
(952 |
) |
2,528 |
(295 |
) |
1,281 |
(1,737 |
) |
2,379 |
(658 |
) |
(16 |
) | |||||||||||||||||||
Net
change in net interest income |
$ |
949 |
$ |
12,386 |
$ |
214 |
$ |
13,549 |
$ |
(987 |
) |
$ |
4,988 |
$ |
(194 |
) |
$ |
4,195 |
June
30, 2015 |
||||||||||||||||||||
Change
in Rates |
Net Portfolio |
NPV
as Percentage of
PV
of Assets |
||||||||||||||||||
Value |
Change |
%
Change |
NPV
Ratio |
Change |
||||||||||||||||
(dollars
in thousands) |
(%) |
(basis
points) |
||||||||||||||||||
+300
bp |
$ |
109,800 |
$ |
(24,425 |
) |
(18 |
) |
8.67 |
-165 |
|||||||||||
+200
bp |
118,317 |
(15,908 |
) |
(12 |
) |
9.25 |
-106 |
|||||||||||||
+100
bp |
125,745 |
(8,480 |
) |
(6 |
) |
9.75 |
-56 |
|||||||||||||
0
bp |
134,226 |
--- |
--- |
10.32 |
--- |
|||||||||||||||
-100
bp |
143,417 |
9,192 |
7 |
10.92 |
61 |
|||||||||||||||
-200
bp |
153,515 |
19,289 |
14 |
11.58 |
127 |
|||||||||||||||
-300
bp |
163,386 |
29,160 |
22 |
12.22 |
190 |
June
30, 2014 |
||||||||||||||||||||
Change
in Rates |
Net Portfolio |
NPV
as Percentage of
PV
of Assets |
||||||||||||||||||
Value |
Change |
%
Change |
NPV
Ratio |
Change |
||||||||||||||||
(dollars
in thousands) |
(%) |
(basis
points) |
||||||||||||||||||
+300
bp |
$ |
93,966 |
$ |
(20,788 |
) |
(18 |
) |
9.32 |
-177 |
|||||||||||
+200
bp |
101,125 |
(13,628 |
) |
(12 |
) |
9.95 |
-115 |
|||||||||||||
+100
bp |
107,345 |
(7,409 |
) |
(6 |
) |
10.48 |
-62 |
|||||||||||||
0
bp |
114,754 |
--- |
--- |
11.10 |
--- |
|||||||||||||||
-100
bp |
123,482 |
8,728 |
8 |
11.84 |
74 |
|||||||||||||||
-200
bp |
132,190 |
17,436 |
15 |
12.58 |
148 |
|||||||||||||||
-300
bp |
140,398 |
25,644 |
22 |
13.27 |
217 |
(dollars
in thousands) |
2015 |
2014 |
||||||
Assets |
||||||||
Cash
and cash equivalents |
$ |
16,775 |
$ |
14,932 |
||||
Interest-bearing
time deposits |
1,944 |
1,655 |
||||||
Available
for sale securities (Note 2) |
129,593 |
130,222 |
||||||
Stock
in FHLB of Des Moines |
4,127 |
4,569 |
||||||
Stock
in Federal Reserve Bank of St. Louis |
2,340 |
1,424 |
||||||
Loans
receivable, net of allowance for loan losses of $12,298 and $9,259 at June 30, 2015 and June 30, 2014, respectively (Notes 3 and 4) |
1,053,146 |
801,056 |
||||||
Accrued
interest receivable |
5,168 |
4,402 |
||||||
Premises
and equipment, net (Note 5) |
39,726 |
22,467 |
||||||
Bank
owned life insurance – cash surrender value |
19,692 |
19,123 |
||||||
Goodwill |
4,556 |
1,600 |
||||||
Intangible
assets, net |
4,201 |
2,335 |
||||||
Prepaid
expenses and other assets |
18,796 |
17,637 |
||||||
TOTAL
ASSETS |
$ |
1,300,064 |
$ |
1,021,422 |
||||
Liabilities and
Stockholders' Equity |
||||||||
Deposits
(Note 6) |
$ |
1,055,242 |
$ |
785,801 |
||||
Securities
sold under agreements to repurchase (Note 7) |
27,332 |
25,561 |
||||||
Advances
from FHLB of Des Moines (Note 8) |
64,794 |
85,472 |
||||||
Accounts
payable and other liabilities |
4,618 |
3,181 |
||||||
Accrued
interest payable |
777 |
569 |
||||||
Subordinated
debt (Note 9) |
14,658 |
9,727 |
||||||
TOTAL
LIABILITIES |
1,167,421 |
910,311 |
||||||
Commitments
and contingencies (Note 15) |
- |
- |
||||||
Preferred
stock, $.01 par value, $1,000 liquidation value; 500,000 shares authorized; 20,000 shares issued and outstanding at June 30, 2015 and 2014 |
20,000 |
20,000 |
||||||
Common
stock, $.01 par value; 10,000,000 and 8,000,000 shares,
respectively,
authorized; 7,419,666 and 3,340,440 shares,
respectively,
issued at June 30, 2015 and June 30, 2014 |
74 |
33 |
||||||
Warrants
to acquire common stock |
- |
177 |
||||||
Additional
paid-in capital |
33,948 |
23,504 |
||||||
Retained
earnings |
77,760 |
66,809 |
||||||
Accumulated
other comprehensive income |
861 |
588 |
||||||
TOTAL
STOCKHOLDERS' EQUITY |
132,643 |
111,111 |
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
1,300,064 |
$ |
1,021,422 |
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||
Interest
Income: |
||||||||||||
Loans |
$ |
51,515 |
$ |
37,552 |
$ |
34,355 |
||||||
Investment
securities |
1,996 |
1,951 |
1,528 |
|||||||||
Mortgage-backed
securities |
1,674 |
943 |
341 |
|||||||||
Other
interest-earning assets |
116 |
25 |
67 |
|||||||||
TOTAL
INTEREST INCOME |
55,301 |
40,471 |
36,291 |
|||||||||
Interest
Expense: |
||||||||||||
Deposits |
6,859 |
5,963 |
6,073 |
|||||||||
Securities
sold under agreements to repurchase |
117 |
132 |
202 |
|||||||||
Advances
from FHLB of Des Moines |
1,278 |
1,085 |
999 |
|||||||||
Subordinated
debt |
512 |
305 |
227 |
|||||||||
TOTAL
INTEREST EXPENSE |
8,766 |
7,485 |
7,501 |
|||||||||
NET
INTEREST INCOME |
46,535 |
32,986 |
28,790 |
|||||||||
Provision
for loan losses (Note 3) |
3,185 |
1,646 |
1,716 |
|||||||||
NET
INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
43,350 |
31,340 |
27,074 |
|||||||||
Noninterest
income: |
||||||||||||
Deposit
account charges and related fees |
3,456 |
2,616 |
1,873 |
|||||||||
Bank
card interchange income |
2,294 |
1,433 |
1,185 |
|||||||||
Loan
late charges |
401 |
241 |
240 |
|||||||||
Loan
servicing fees |
143 |
41 |
- |
|||||||||
Other
loan fees |
720 |
443 |
290 |
|||||||||
Net
realized gains on sale of loans |
656 |
503 |
303 |
|||||||||
Net
realized gains on sale of AFS securities |
6 |
116 |
- |
|||||||||
Earnings
on bank owned life insurance |
569 |
540 |
510 |
|||||||||
Other
income |
414 |
199 |
67 |
|||||||||
TOTAL
NONINTEREST INCOME |
8,659 |
6,132 |
4,468 |
|||||||||
Noninterest
expense: |
||||||||||||
Compensation
and benefits |
17,828 |
12,265 |
10,136 |
|||||||||
Occupancy
and equipment, net |
5,879 |
3,846 |
2,817 |
|||||||||
Deposit
insurance premiums |
686 |
462 |
378 |
|||||||||
Legal
and professional fees |
897 |
1,524 |
477 |
|||||||||
Advertising |
904 |
520 |
313 |
|||||||||
Postage
and office supplies |
577 |
568 |
470 |
|||||||||
Intangible
amortization |
1,253 |
674 |
417 |
|||||||||
Bank
card network fees |
1,019 |
1,114 |
567 |
|||||||||
Other
operating expense |
3,242 |
2,673 |
1,946 |
|||||||||
TOTAL
NONINTEREST EXPENSE |
32,285 |
23,646 |
17,521 |
|||||||||
INCOME
BEFORE INCOME TAXES |
19,724 |
13,826 |
14,021 |
|||||||||
Income
Taxes (Note 11) |
||||||||||||
Current |
6,586 |
4,353 |
3,724 |
|||||||||
Deferred |
(530 |
) |
(608 |
) |
230 |
|||||||
6,056 |
3,745 |
3,954 |
||||||||||
NET
INCOME |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
||||||
Less:
dividend on preferred shares |
200 |
200 |
345 |
|||||||||
NET
INCOME AVAILABLE TO COMMON STOCKHOLDERS |
$ |
13,468 |
$ |
9,881 |
$ |
9,722 |
||||||
Basic
earnings per share available to common stockholders |
$ |
1.84 |
$ |
1.49 |
$ |
1.48 |
||||||
Diluted
earnings per share available to common stockholders |
$ |
1.79 |
$ |
1.45 |
$ |
1.44 |
||||||
Dividends
paid |
$ |
0.34 |
$ |
0.32 |
$ |
0.30 |
2015 |
2014 |
2013 |
||||||||||
(dollars
in thousands) |
||||||||||||
NET
INCOME |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
||||||
Other
comprehensive income: |
||||||||||||
Unrealized
gains (losses) on securities available-for-sale |
512 |
1,054 |
(1,420 |
) | ||||||||
Less:
reclassification adjustment for realized gains included in net income |
6 |
116 |
- |
|||||||||
Unrealized
gains (losses) on available-for-sale securities for which a portion of an other-than-temporary impairment has been recognized in income |
(58 |
) |
291 |
16 |
||||||||
Defined
benefit pension plan net (loss) gain |
(14 |
) |
(12 |
) |
6 |
|||||||
Tax
(expense) benefit |
(161 |
) |
(450 |
) |
519 |
|||||||
Total
other comprehensive income (loss) |
273 |
767 |
(879 |
) | ||||||||
COMPREHENSIVE
INCOME |
$ |
13,941 |
$ |
10,848 |
$ |
9,188 |
Warrants | Accumulated | |||||||||||||||||||||||||||||||
to
Acquire |
Additional |
Other |
Total |
|||||||||||||||||||||||||||||
Preferred |
Common |
Common |
Paid-In |
Retained |
Treasury |
Comprehensive |
Stockholders' |
|||||||||||||||||||||||||
(dollars
in thousands) |
Stock |
Stock |
Stock |
Capital |
Earnings |
Stock |
Income |
Equity |
||||||||||||||||||||||||
BALANCE
AS OF JUNE 30, 2012 |
$ |
20,000 |
$ |
33 |
$ |
177 |
$ |
22,479 |
$ |
51,365 |
$ |
(26 |
) |
$ |
700 |
$ |
94,728 |
|||||||||||||||
Net
Income |
10,067 |
10,067 |
||||||||||||||||||||||||||||||
Change
in unrealized gain on available for sale securities |
(884 |
) |
(884 |
) | ||||||||||||||||||||||||||||
Defined
benefit pension plan net gain |
5 |
5 |
||||||||||||||||||||||||||||||
Dividends
paid on common stock ($.30 per share ) |
(1,975 |
) |
(1,975 |
) | ||||||||||||||||||||||||||||
Dividends
paid on preferred stock |
(411 |
) |
(411 |
) | ||||||||||||||||||||||||||||
Stock
option expense |
14 |
14 |
||||||||||||||||||||||||||||||
Stock
grant expense |
172 |
172 |
||||||||||||||||||||||||||||||
Tax
benefit of stock grants |
13 |
13 |
||||||||||||||||||||||||||||||
Exercise
of stock options |
74 |
26 |
100 |
|||||||||||||||||||||||||||||
BALANCE
AS OF JUNE 30, 2013 |
$ |
20,000 |
$ |
33 |
$ |
177 |
$ |
22,752 |
$ |
59,046 |
$ |
- |
$ |
(179 |
) |
$ |
101,829 |
|||||||||||||||
Net
Income |
10,081 |
- |
10,081 |
|||||||||||||||||||||||||||||
Change
in unrealized gain on available for sale securities |
775 |
775 |
||||||||||||||||||||||||||||||
Defined
benefit pension plan net gain (loss) |
(8 |
) |
(8 |
) | ||||||||||||||||||||||||||||
Dividends
paid on common stock ($.32 per share ) |
(2,118 |
) |
(2,118 |
) | ||||||||||||||||||||||||||||
Dividends
paid on preferred stock |
(200 |
) |
(200 |
) | ||||||||||||||||||||||||||||
Stock
option expense |
13 |
13 |
||||||||||||||||||||||||||||||
Stock
grant expense |
172 |
172 |
||||||||||||||||||||||||||||||
Tax
benefit of stock grants |
43 |
43 |
||||||||||||||||||||||||||||||
Exercise
of stock options |
524 |
524 |
||||||||||||||||||||||||||||||
BALANCE
AS OF JUNE 30, 2014 |
$ |
20,000 |
$ |
33 |
$ |
177 |
$ |
23,504 |
$ |
66,809 |
$ |
- |
$ |
588 |
$ |
111,111 |
||||||||||||||||
Net
Income |
13,668 |
13,668 |
||||||||||||||||||||||||||||||
Change
in unrealized gain on available for sale securities |
282 |
282 |
||||||||||||||||||||||||||||||
Defined
benefit pension plan net gain |
(9 |
) |
(9 |
) | ||||||||||||||||||||||||||||
Dividends
paid on common stock ($.34 per share ) |
(2,517 |
) |
(2,517 |
) | ||||||||||||||||||||||||||||
Dividends
paid on preferred stock |
(200 |
) |
(200 |
) | ||||||||||||||||||||||||||||
Stock
option expense |
15 |
15 |
||||||||||||||||||||||||||||||
Stock
grant expense |
275 |
275 |
||||||||||||||||||||||||||||||
Tax
benefit of stock grants |
54 |
54 |
||||||||||||||||||||||||||||||
Exercise
of stock options |
332 |
332 |
||||||||||||||||||||||||||||||
Repurchase
of warrants to acquire common stock |
(177 |
) |
(2,523 |
) |
(2,700 |
) | ||||||||||||||||||||||||||
Common
stock issued |
4 |
12,328 |
12,332 |
|||||||||||||||||||||||||||||
Two-for-one
common stock split in the form of a 100%
common
stock dividend |
37 |
(37 |
) |
- |
||||||||||||||||||||||||||||
BALANCE
AS OF JUNE 30, 2015 |
$ |
20,000 |
$ |
74 |
$ |
- |
$ |
33,948 |
$ |
77,760 |
$ |
- |
$ |
861 |
$ |
132,643 |
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||
Cash
Flows From Operating Activities: |
||||||||||||
NET
INCOME |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
||||||
Items
not requiring (providing) cash: |
||||||||||||
Depreciation |
1,988 |
1,511 |
1,151 |
|||||||||
Loss
on disposal of fixed assets |
- |
- |
101 |
|||||||||
Stock
option and stock grant expense |
344 |
228 |
199 |
|||||||||
Loss
on sale of foreclosed assets |
55 |
31 |
69 |
|||||||||
Amortization
of intangible assets |
1,253 |
674 |
417 |
|||||||||
Amortization
of purchase accounting adjustments |
(2,527 |
) |
(6 |
) |
- |
|||||||
Increase
in cash surrender value of bank owned life insurance |
(569 |
) |
(540 |
) |
(510 |
) | ||||||
Provision
for loan losses and off-balance sheet credit exposures |
3,185 |
1,646 |
1,716 |
|||||||||
Gains
realized on sale of AFS securities |
(6 |
) |
(116 |
) |
- |
|||||||
Net
amortization of premiums and discounts on securities |
897 |
1,047 |
608 |
|||||||||
Originations
of loans held for sale |
(16,557 |
) |
(15,475 |
) |
(7,669 |
) | ||||||
Proceeds
from sales of loans held for sale |
17,264 |
15,723 |
7,405 |
|||||||||
Gain
on sales of loans held for sale |
(656 |
) |
(503 |
) |
(303 |
) | ||||||
Changes
in: |
||||||||||||
Accrued
interest receivable |
(133 |
) |
250 |
(275 |
) | |||||||
Prepaid
expenses and other assets |
1,453 |
459 |
1,383 |
|||||||||
Accounts
payable and other liabilities |
659 |
(601 |
) |
762 |
||||||||
Deferred
income taxes |
(530 |
) |
(608 |
) |
230 |
|||||||
Accrued
interest payable |
130 |
(459 |
) |
(97 |
) | |||||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES |
19,918 |
13,342 |
15,254 |
|||||||||
Cash
flows from investing activities: |
||||||||||||
Net
increase in loans |
(64,354 |
) |
(104,088 |
) |
(68,738 |
) | ||||||
Net
change in interest-bearing deposits |
9,661 |
- |
293 |
|||||||||
Proceeds
from maturities of available for sale securities |
19,923 |
13,041 |
33,199 |
|||||||||
Proceeds
from sales of available for sale securities |
14,021 |
38,050 |
- |
|||||||||
Net
redemptions (purchases) of Federal Home Loan Bank stock |
1,370 |
(2,254 |
) |
12 |
||||||||
Net
purchases of Federal Reserve Bank of Saint Louis stock |
(916 |
) |
(419 |
) |
(3 |
) | ||||||
Purchases
of available-for-sale securities |
(2,551 |
) |
(16,780 |
) |
(40,087 |
) | ||||||
Purchases
of premises and equipment |
(7,476 |
) |
(5,681 |
) |
(7,557 |
) | ||||||
Net
cash received in (paid for) acquisitions |
3,221 |
(5,585 |
) |
- |
||||||||
Investments
in state & federal tax credits |
- |
(3,588 |
) |
(2,744 |
) | |||||||
Proceeds
from sale of fixed assets |
14 |
849 |
136 |
|||||||||
Proceeds
from sale of foreclosed assets |
790 |
944 |
2,178 |
|||||||||
NET
CASH USED IN INVESTING ACTIVITIES |
(26,297 |
) |
(85,511 |
) |
(83,311 |
) | ||||||
Cash
flows from financing activities: |
||||||||||||
Net
increase in demand deposits and savings accounts |
50,677 |
20,943 |
6,638 |
|||||||||
Net
(decrease) increase in certificates of deposits |
(2,741 |
) |
91 |
40,927 |
||||||||
Net
increase (decrease) in securities sold under agreements to
repurchase |
1,771 |
(3,327 |
) |
2,146 |
||||||||
Proceeds
from Federal Home Loan Bank advances |
335,560 |
311,335 |
92,285 |
|||||||||
Repayments
of Federal Home Loan Bank advances |
(371,960 |
) |
(252,935 |
) |
(92,285 |
) | ||||||
Redemption
of common stock warrants |
(2,700 |
) |
- |
- |
||||||||
Exercise
of stock options |
332 |
524 |
101 |
|||||||||
Dividends
paid on preferred stock |
(200 |
) |
(200 |
) |
(412 |
) | ||||||
Dividends
paid on common stock |
(2,517 |
) |
(2,119 |
) |
(1,975 |
) | ||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES |
8,222 |
74,312 |
47,425 |
|||||||||
Increase
(decrease) in cash and cash equivalents |
1,843 |
2,143 |
(20,632 |
) | ||||||||
Cash
and cash equivalents at beginning of period |
14,932 |
12,789 |
33,421 |
|||||||||
Cash
and cash equivalents at end of period |
$ |
16,775 |
$ |
14,932 |
$ |
12,789 |
||||||
Supplemental
disclosures of cash flow information: |
||||||||||||
Noncash
investing and financing activities: |
||||||||||||
Conversion
of loans to foreclosed real estate |
$ |
1,317 |
$ |
418 |
$ |
3,691 |
||||||
Conversion
of foreclosed real estate to loans |
58 |
338 |
68 |
|||||||||
Conversion
of loans to repossessed assets |
128 |
79 |
265 |
|||||||||
Cash paid
during the period for: |
||||||||||||
Interest
(net of interest credited) |
$ |
2,634 |
$ |
2,998 |
$ |
2,505 |
||||||
Income
taxes |
4,429 |
3,513 |
2,736 |
June
30, 2015 |
||||||||||||||||
Gross |
Gross |
Estimated |
||||||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||||||
(dollars
in thousands) |
Cost |
Gains |
Losses |
Value |
||||||||||||
Debt
and equity securities: |
||||||||||||||||
U.S.
government and Federal agency obligations |
$ |
14,924 |
$ |
49 |
$ |
(159 |
) |
$ |
14,814 |
|||||||
Obligations
of states and political subdivisions |
40,641 |
1,473 |
(93 |
) |
42,021 |
|||||||||||
Other
securities |
3,189 |
184 |
(669 |
) |
2,704 |
|||||||||||
TOTAL
DEBT AND EQUITY SECURITIES |
58,754 |
1,706 |
(921 |
) |
59,539 |
|||||||||||
Mortgage-backed
securities: |
||||||||||||||||
FHLMC
certificates |
24,371 |
228 |
(13 |
) |
24,586 |
|||||||||||
GNMA
certificates |
2,230 |
18 |
- |
2,248 |
||||||||||||
FNMA
certificates |
32,391 |
282 |
(5 |
) |
32,668 |
|||||||||||
CMOs
issues by government agencies |
10,491 |
69 |
(8 |
) |
10,552 |
|||||||||||
TOTAL
MORTGAGE-BACKED SECURITIES |
69,483 |
597 |
(26 |
) |
70,054 |
|||||||||||
TOTAL |
$ |
128,237 |
$ |
2,303 |
$ |
(947 |
) |
$ |
129,593 |
|||||||
June
30, 2014 |
||||||||||||||||
Gross |
Gross |
Estimated |
||||||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||||||
(dollars
in thousands) |
Cost |
Gains |
Losses |
Value |
||||||||||||
Debt
and equity securities: |
||||||||||||||||
U.S.
government and Federal agency obligations |
$ |
24,607 |
$ |
21 |
$ |
(554 |
) |
$ |
24,074 |
|||||||
Obligations
of states and political subdivisions |
43,632 |
1,856 |
(131 |
) |
45,357 |
|||||||||||
Other
securities |
3,294 |
264 |
(918 |
) |
2,640 |
|||||||||||
TOTAL
DEBT AND EQUITY SECURITIES |
71,533 |
2,141 |
(1,603 |
) |
72,071 |
|||||||||||
Mortgage-backed
securities: |
||||||||||||||||
FHLMC
certificates |
14,008 |
198 |
(18 |
) |
14,188 |
|||||||||||
GNMA
certificates |
4,228 |
25 |
(4 |
) |
4,249 |
|||||||||||
FNMA
certificates |
26,470 |
314 |
- |
26,784 |
||||||||||||
CMOs
issues by government agencies |
13,074 |
41 |
(185 |
) |
12,930 |
|||||||||||
TOTAL
MORTGAGE-BACKED SECURITIES |
57,780 |
578 |
(207 |
) |
58,151 |
|||||||||||
TOTAL |
$ |
129,313 |
$ |
2,719 |
$ |
(1,810 |
) |
$ |
130,222 |
June
30, 2015 |
||||||||
Estimated |
||||||||
Amortized |
Fair |
|||||||
(dollars
in thousands) |
Cost |
Value |
||||||
Within
one year |
$ |
1,921 |
$ |
1,926 |
||||
After
one year but less than five years |
15,532 |
15,572 |
||||||
After
five years but less than ten years |
16,126 |
16,433 |
||||||
After
ten years |
25,175 |
25,608 |
||||||
Total
investment securities |
58,754 |
59,539 |
||||||
Mortgage-backed
securities |
69,483 |
70,054 |
||||||
Total
investments and mortgage-backed securities |
$ |
128,237 |
$ |
129,593 |
Less
than 12 months |
More
than 12 months |
Total |
||||||||||||||||||||||
Unrealized |
Unrealized |
Unrealized |
||||||||||||||||||||||
For the year ended
June 30, 2015 |
Fair
Value |
Losses |
Fair
Value |
Losses |
Fair
Value |
Losses |
||||||||||||||||||
(dollars
in thousands) |
||||||||||||||||||||||||
U.S.
government-sponsored enterprises (GSEs) |
$ |
2,970 |
$ |
28 |
$ |
6,862 |
$ |
131 |
$ |
9,832 |
$ |
159 |
||||||||||||
Obligations
of state and political subdivisions |
3,872 |
59 |
1,507 |
34 |
5,379 |
93 |
||||||||||||||||||
Other
securities |
- |
- |
1,206 |
669 |
1,206 |
669 |
||||||||||||||||||
Mortgage-backed
securities |
6,787 |
26 |
- |
- |
6,787 |
26 |
||||||||||||||||||
Total
investments and mortgage-backed securities |
$ |
13,629 |
$ |
113 |
$ |
9,575 |
$ |
834 |
$ |
23,204 |
$ |
947 |
||||||||||||
Less
than 12 months |
More
than 12 months |
Total |
||||||||||||||||||||||
Unrealized |
Unrealized |
Unrealized |
||||||||||||||||||||||
For the year ended
June 30, 2014 |
Fair
Value |
Losses |
Fair
Value |
Losses |
Fair
Value |
Losses |
||||||||||||||||||
(dollars
in thousands) |
||||||||||||||||||||||||
U.S.
government-sponsored enterprises (GSEs) |
$ |
2,676 |
$ |
26 |
$ |
18,451 |
$ |
528 |
$ |
21,127 |
$ |
554 |
||||||||||||
Obligations
of state and political subdivisions |
1,863 |
3 |
4,938 |
128 |
6,801 |
131 |
||||||||||||||||||
Other
securities |
476 |
2 |
532 |
916 |
1,008 |
918 |
||||||||||||||||||
Mortgage-backed
securities |
8,882 |
77 |
1,649 |
130 |
10,531 |
207 |
||||||||||||||||||
Total
investments and mortgage-backed securities |
$ |
13,897 |
$ |
108 |
$ |
25,570 |
$ |
1,702 |
$ |
39,467 |
$ |
1,810 |
Accumulated
Credit Losses |
||||||||
Twelve-Month
Period Ended |
||||||||
(dollars
in thousands) |
June
30, |
|||||||
2015 |
2014 |
|||||||
Credit
losses on debt securities held |
||||||||
Beginning
of period |
$ |
375 |
$ |
375 |
||||
Additions
related to OTTI losses not previously recognized |
- |
- |
||||||
Reductions
due to sales |
- |
- |
||||||
Reductions
due to change in intent or likelihood of sale |
- |
- |
||||||
Additions
related to increases in previously-recognized OTTI losses |
- |
- |
||||||
Reductions
due to increases in expected cash flows |
(10 |
) |
- |
|||||
End
of period |
$ |
365 |
$ |
375 |
(dollars
in thousands) |
June
30, 2015 |
June
30, 2014 |
||||||
Real
Estate Loans: |
||||||||
Residential |
$ |
377,465 |
$ |
303,901 |
||||
Construction |
69,204 |
40,738 |
||||||
Commercial |
404,720 |
308,520 |
||||||
Consumer
loans |
46,770 |
35,223 |
||||||
Commercial
loans |
191,886 |
141,072 |
||||||
1,090,045 |
829,454 |
|||||||
Loans
in process |
(24,688 |
) |
(19,261 |
) | ||||
Deferred
loan fees, net |
87 |
122 |
||||||
Allowance
for loan losses |
(12,298 |
) |
(9,259 |
) | ||||
Total
loans |
$ |
1,053,146 |
$ |
801,056 |
(dollars
in thousands) |
Residential |
Construction |
Commercial |
|||||||||||||||||||||
June
30, 2015 |
Real
Estate |
Real
Estate |
Real
Estate |
Consumer |
Commercial |
Total |
||||||||||||||||||
Allowance
for loan losses: |
||||||||||||||||||||||||
Balance,
beginning of period |
$ |
2,462 |
$ |
355 |
$ |
4,143 |
$ |
519 |
$ |
1,780 |
$ |
9,259 |
||||||||||||
Provision
charged to expense |
400 |
544 |
775 |
334 |
1,132 |
3,185 |
||||||||||||||||||
Losses
charged off |
(54 |
) |
- |
(9 |
) |
(128 |
) |
(50 |
) |
(241 |
) | |||||||||||||
Recoveries |
11 |
- |
47 |
33 |
4 |
95 |
||||||||||||||||||
Balance,
end of period |
$ |
2,819 |
$ |
899 |
$ |
4,956 |
$ |
758 |
$ |
2,866 |
$ |
12,298 |
||||||||||||
Ending
Balance: individually evaluated for impairment |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
160 |
$ |
160 |
||||||||||||
Ending
Balance: collectively evaluated for impairment |
$ |
2,819 |
$ |
899 |
$ |
4,956 |
$ |
758 |
$ |
2,706 |
$ |
12,138 |
||||||||||||
Ending
Balance: loans acquired with deteriorated credit quality |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||
Loans: |
||||||||||||||||||||||||
Ending
Balance: individually evaluated for impairment |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
675 |
$ |
675 |
||||||||||||
Ending
Balance: collectively evaluated for impairment |
$ |
374,186 |
$ |
42,655 |
$ |
394,028 |
$ |
46,560 |
$ |
190,128 |
$ |
1,047,557 |
||||||||||||
Ending
Balance: loans acquired with deteriorated credit quality |
$ |
3,279 |
$ |
1,861 |
$ |
10,692 |
$ |
210 |
$ |
1,083 |
$ |
17,125 |
||||||||||||
(dollars
in thousands) |
Residential |
Construction |
Commercial |
|||||||||||||||||||||
June
30, 2014 |
Real
Estate |
Real
Estate |
Real
Estate |
Consumer |
Commercial |
Total |
||||||||||||||||||
Allowance
for loan losses: |
||||||||||||||||||||||||
Balance,
beginning of period |
$ |
1,810 |
$ |
273 |
$ |
3,602 |
$ |
472 |
$ |
2,229 |
$ |
8,386 |
||||||||||||
Provision
charged to expense |
805 |
82 |
635 |
89 |
35 |
1,646 |
||||||||||||||||||
Losses
charged off |
(169 |
) |
- |
(95 |
) |
(59 |
) |
(579 |
) |
(902 |
) | |||||||||||||
Recoveries |
16 |
- |
1 |
17 |
95 |
129 |
||||||||||||||||||
Balance,
end of period |
$ |
2,462 |
$ |
355 |
$ |
4,143 |
$ |
519 |
$ |
1,780 |
$ |
9,259 |
||||||||||||
Ending
Balance: individually evaluated for impairment |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||
Ending
Balance: collectively evaluated for impairment |
$ |
2,462 |
$ |
355 |
$ |
4,143 |
$ |
519 |
$ |
1,780 |
$ |
9,259 |
||||||||||||
Ending
Balance: loans acquired with deteriorated credit quality |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||
Loans: |
||||||||||||||||||||||||
Ending
Balance: individually evaluated for impairment |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||
Ending
Balance: collectively evaluated for impairment |
$ |
302,111 |
$ |
21,477 |
$ |
307,253 |
$ |
35,223 |
$ |
140,957 |
$ |
807,021 |
||||||||||||
Ending
Balance: loans acquired with deteriorated credit quality |
$ |
1,790 |
$ |
- |
$ |
1,267 |
$ |
- |
$ |
115 |
$ |
3,172 |
||||||||||||
(dollars
in thousands) |
Residential |
Construction |
Commercial |
|||||||||||||||||||||
June
30, 2013 |
Real
Estate |
Real
Estate |
Real
Estate |
Consumer |
Commercial |
Total |
||||||||||||||||||
Allowance
for loan losses: |
||||||||||||||||||||||||
Balance,
beginning of period |
$ |
1,636 |
$ |
243 |
$ |
2,985 |
$ |
484 |
$ |
2,144 |
$ |
7,492 |
||||||||||||
Provision
charged to expense |
472 |
65 |
1,034 |
19 |
126 |
1,716 |
||||||||||||||||||
Losses
charged off |
(302 |
) |
(35 |
) |
(422 |
) |
(47 |
) |
(49 |
) |
(855 |
) | ||||||||||||
Recoveries |
4 |
- |
5 |
16 |
8 |
33 |
||||||||||||||||||
Balance,
end of period |
$ |
1,810 |
$ |
273 |
$ |
3,602 |
$ |
472 |
$ |
2,229 |
$ |
8,386 |
(dollars
in thousands) |
Residential |
Construction |
Commercial |
|||||||||||||||||
June
30, 2015 |
Real
Estate |
Real
Estate |
Real
Estate |
Consumer |
Commercial |
|||||||||||||||
Pass |
$ |
372,797 |
$ |
44,383 |
$ |
392,063 |
$ |
46,513 |
$ |
188,784 |
||||||||||
Watch |
1,155 |
- |
4,636 |
72 |
119 |
|||||||||||||||
Special
Mention |
- |
- |
- |
- |
- |
|||||||||||||||
Substandard |
3,513 |
133 |
8,021 |
185 |
2,983 |
|||||||||||||||
Doubtful |
- |
- |
- |
- |
- |
|||||||||||||||
Total |
$ |
377,465 |
$ |
44,516 |
$ |
404,720 |
$ |
46,770 |
$ |
191,886 |
||||||||||
(dollars
in thousands) |
Residential |
Construction |
Commercial |
|||||||||||||||||
June
30, 2014 |
Real
Estate |
Real
Estate |
Real
Estate |
Consumer |
Commercial |
|||||||||||||||
Pass |
$ |
300,926 |
$ |
21,477 |
$ |
303,853 |
$ |
35,046 |
$ |
140,138 |
||||||||||
Watch |
301 |
- |
1,014 |
40 |
362 |
|||||||||||||||
Special
Mention |
- |
- |
- |
- |
- |
|||||||||||||||
Substandard |
2,674 |
- |
3,653 |
137 |
572 |
|||||||||||||||
Doubtful |
- |
- |
- |
- |
- |
|||||||||||||||
Total |
$ |
303,901 |
$ |
21,477 |
$ |
308,520 |
$ |
35,223 |
$ |
141,072 |
(dollars
in thousands) |
30-59
Days |
60-89
Days |
Greater
Than |
Total |
Total
Loans |
Total
Loans > 90 |
||||||||||||||||||||||
June
30, 2015 |
Past
Due |
Past
Due |
90
Days |
Past
Due |
Current |
Receivable |
Days
& Accruing |
|||||||||||||||||||||
Real
Estate Loans: |
||||||||||||||||||||||||||||
Residential |
$ |
1,143 |
$ |
1,645 |
$ |
439 |
$ |
3,227 |
$ |
374,238 |
$ |
377,465 |
$ |
- |
||||||||||||||
Construction |
113 |
- |
132 |
245 |
44,271 |
44,516 |
- |
|||||||||||||||||||||
Commercial |
350 |
246 |
34 |
630 |
404,090 |
404,720 |
- |
|||||||||||||||||||||
Consumer
loans |
260 |
11 |
48 |
319 |
46,451 |
46,770 |
34 |
|||||||||||||||||||||
Commercial
loans |
375 |
127 |
30 |
532 |
191,354 |
191,886 |
11 |
|||||||||||||||||||||
Total
loans |
$ |
2,241 |
$ |
2,029 |
$ |
683 |
$ |
4,953 |
$ |
1,060,404 |
$ |
1,065,357 |
$ |
45 |
||||||||||||||
(dollars
in thousands) |
30-59
Days |
60-89
Days |
Greater
Than |
Total |
Total
Loans |
Total
Loans > 90 |
||||||||||||||||||||||
June
30, 2014 |
Past
Due |
Past
Due |
90
Days |
Past
Due |
Current |
Receivable |
Days
& Accruing |
|||||||||||||||||||||
Real
Estate Loans: |
||||||||||||||||||||||||||||
Residential |
$ |
1,119 |
$ |
51 |
$ |
451 |
$ |
1,621 |
$ |
302,280 |
$ |
303,901 |
$ |
106 |
||||||||||||||
Construction |
65 |
- |
- |
65 |
21,412 |
21,477 |
- |
|||||||||||||||||||||
Commercial |
1,025 |
- |
18 |
1,043 |
307,477 |
308,520 |
18 |
|||||||||||||||||||||
Consumer
loans |
204 |
30 |
34 |
268 |
34,955 |
35,223 |
6 |
|||||||||||||||||||||
Commercial
loans |
101 |
431 |
347 |
879 |
140,193 |
141,072 |
- |
|||||||||||||||||||||
Total
loans |
$ |
2,514 |
$ |
512 |
$ |
850 |
$ |
3,876 |
$ |
806,317 |
$ |
810,193 |
$ |
130 |
(dollars
in thousands) |
Recorded |
Unpaid
Principal |
Specific |
|||||||||
June
30, 2015 |
Balance |
Balance |
Allowance |
|||||||||
Loans
without a specific valuation allowance: |
||||||||||||
Residential
real estate |
$ |
3,552 |
$ |
3,814 |
$ |
- |
||||||
Construction
real estate |
1,861 |
2,806 |
- |
|||||||||
Commercial
real estate |
12,772 |
14,602 |
- |
|||||||||
Consumer
loans |
245 |
241 |
- |
|||||||||
Commercial
loans |
1,340 |
1,437 |
- |
|||||||||
Loans
with a specific valuation allowance: |
||||||||||||
Residential
real estate |
$ |
- |
$ |
- |
$ |
- |
||||||
Construction
real estate |
- |
- |
- |
|||||||||
Commercial
real estate |
- |
- |
- |
|||||||||
Consumer
loans |
- |
- |
- |
|||||||||
Commercial
loans |
675 |
675 |
160 |
|||||||||
Total: |
||||||||||||
Residential
real estate |
$ |
3,552 |
$ |
3,814 |
$ |
- |
||||||
Construction
real estate |
$ |
1,861 |
$ |
2,806 |
$ |
- |
||||||
Commercial
real estate |
$ |
12,772 |
$ |
14,602 |
$ |
- |
||||||
Consumer
loans |
$ |
245 |
$ |
241 |
$ |
- |
||||||
Commercial
loans |
$ |
2,015 |
$ |
2,112 |
$ |
160 |
||||||
(dollars
in thousands) |
Recorded |
Unpaid
Principal |
Specific |
|||||||||
June
30, 2014 |
Balance |
Balance |
Allowance |
|||||||||
Loans
without a specific valuation allowance: |
||||||||||||
Residential
real estate |
$ |
1,790 |
$ |
2,068 |
$ |
- |
||||||
Construction
real estate |
- |
- |
- |
|||||||||
Commercial
real estate |
3,383 |
3,391 |
- |
|||||||||
Consumer
loans |
- |
- |
- |
|||||||||
Commercial
loans |
115 |
115 |
- |
|||||||||
Loans
with a specific valuation allowance: |
||||||||||||
Residential
real estate |
$ |
- |
$ |
- |
$ |
- |
||||||
Construction
real estate |
- |
- |
- |
|||||||||
Commercial
real estate |
- |
- |
- |
|||||||||
Consumer
loans |
- |
- |
- |
|||||||||
Commercial
loans |
- |
- |
- |
|||||||||
Total: |
||||||||||||
Residential
real estate |
$ |
1,790 |
$ |
2,068 |
$ |
- |
||||||
Construction
real estate |
$ |
- |
$ |
- |
$ |
- |
||||||
Commercial
real estate |
$ |
3,383 |
$ |
3,391 |
$ |
- |
||||||
Consumer
loans |
$ |
- |
$ |
- |
$ |
- |
||||||
Commercial
loans |
$ |
115 |
$ |
115 |
$ |
- |
Fiscal
2015 |
||||||||
Average |
||||||||
(dollars
in thousands) |
Investment
in |
Interest
Income |
||||||
Impaired
Loans |
Recognized |
|||||||
Residential
Real Estate |
$ |
3,417 |
$ |
219 |
||||
Construction
Real Estate |
1,902 |
142 |
||||||
Commercial
Real Estate |
9,651 |
737 |
||||||
Consumer
Loans |
159 |
12 |
||||||
Commercial
Loans |
904 |
69 |
||||||
Total
Loans |
$ |
16,033 |
$ |
1,179 |
||||
Fiscal
2014 |
||||||||
Average |
||||||||
(dollars
in thousands) |
Investment
in |
Interest
Income |
||||||
Impaired
Loans |
Recognized |
|||||||
Residential
Real Estate |
$ |
1,742 |
$ |
197 |
||||
Construction
Real Estate |
- |
- |
||||||
Commercial
Real Estate |
1,306 |
131 |
||||||
Consumer
Loans |
- |
- |
||||||
Commercial
Loans |
654 |
1 |
||||||
Total
Loans |
$ |
3,702 |
$ |
329 |
||||
Fiscal
2013 |
||||||||
Average |
||||||||
(dollars
in thousands) |
Investment
in |
Interest
Income |
||||||
Impaired
Loans |
Recognized |
|||||||
Residential
Real Estate |
$ |
1,629 |
$ |
375 |
||||
Construction
Real Estate |
- |
- |
||||||
Commercial
Real Estate |
2,069 |
254 |
||||||
Consumer
Loans |
- |
- |
||||||
Commercial
Loans |
1,273 |
91 |
||||||
Total
Loans |
$ |
4,971 |
$ |
720 |
(dollars
in thousands) |
June
30, 2015 |
June
30, 2014 |
||||||
Residential
real estate |
$ |
2,202 |
$ |
444 |
||||
Construction
real estate |
133 |
- |
||||||
Commercial
real estate |
1,271 |
673 |
||||||
Consumer
loans |
88 |
58 |
||||||
Commercial
loans |
63 |
91 |
||||||
Total
loans |
$ |
3,757 |
$ |
1,266 |
June
30, 2015 |
June
30, 2014 |
|||||||||||||||
(dollars
in thousands) |
Number
of |
Recorded |
Number
of |
Recorded |
||||||||||||
modifications |
Investment |
modifications |
Investment |
|||||||||||||
Residential
real estate |
7 |
$ |
602 |
6 |
$ |
1,790 |
||||||||||
Construction
real estate |
- |
- |
- |
- |
||||||||||||
Commercial
real estate |
14 |
4,666 |
12 |
2,863 |
||||||||||||
Consumer
loans |
- |
- |
- |
- |
||||||||||||
Commercial
loans |
3 |
1,280 |
2 |
125 |
||||||||||||
Total |
24 |
$ |
6,548 |
20 |
$ |
4,778 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Beginning
Balance |
$ |
10,094 |
$ |
10,318 |
||||
Additions |
3,925 |
4,806 |
||||||
Repayments |
(4,147 |
) |
(5,030 |
) | ||||
Change
in related party |
(450 |
) |
- |
|||||
Ending
Balance |
$ |
9,422 |
$ |
10,094 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Residential
real estate |
$ |
3,542 |
$ |
2,068 |
||||
Construction
real estate |
2,806 |
- |
||||||
Commercial
real estate |
12,523 |
1,276 |
||||||
Consumer
loans |
207 |
- |
||||||
Commercial
loans |
1,180 |
115 |
||||||
Outstanding
balance |
$ |
20,258 |
$ |
3,459 |
||||
Carrying
amount, net of fair value adjustment of $3,132 and $287 at June 30, 2015 and June 30, 2014, respectively |
$ |
17,126 |
$ |
3,172 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Balance
at beginning of period |
$ |
380 |
$ |
799 |
||||
Additions |
(4 |
) |
- |
|||||
Accretion |
(259 |
) |
(281 |
) | ||||
Reclassification
from nonaccretable difference |
431 |
4 |
||||||
Disposals |
- |
(142 |
) | |||||
Balance
at end of period |
$ |
548 |
$ |
380 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Land |
$ |
9,848 |
$ |
6,353 |
||||
Buildings
and improvements |
26,393 |
18,308 |
||||||
Construction
in progress |
5,160 |
- |
||||||
Furniture,
fixtures, and equipment |
11,006 |
8,504 |
||||||
Automobiles |
98 |
76 |
||||||
52,505 |
33,241 |
|||||||
Less
accumulated depreciation |
12,779 |
10,774 |
||||||
$ |
39,726 |
$ |
22,467 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Non-interest
bearing accounts |
$ |
117,471 |
$ |
68,113 |
||||
NOW
accounts |
336,097 |
271,156 |
||||||
Money
market deposit accounts |
67,752 |
28,033 |
||||||
Savings
accounts |
131,884 |
95,327 |
||||||
TOTAL
NON-MATURITY DEPOSITS |
$ |
653,204 |
$ |
462,629 |
||||
Certificates |
||||||||
0.00-.99% |
234,845 |
182,970 |
||||||
1.00-1.99% |
124,608 |
107,467 |
||||||
2.00-2.99% |
30,613 |
19,113 |
||||||
3.00-3.99% |
5,987 |
13,522 |
||||||
4.00-4.99% |
- |
100 |
||||||
5.00-5.99% |
5,985 |
- |
||||||
TOTAL
CERTIFICATES |
402,038 |
323,172 |
||||||
TOTAL
DEPOSITS |
$ |
1,055,242 |
$ |
785,801 |
(dollars
in thousands) |
||||
July
1, 2015 to June 30, 2016 |
$ |
245,286 |
||
July
1, 2016 to June 30, 2017 |
67,285 |
|||
July
1, 2017 to June 30, 2018 |
47,698 |
|||
July
1, 2018 to June 30, 2019 |
13,058 |
|||
July
1, 2019 to June 30, 2020 |
28,711 |
|||
Thereafter |
- |
|||
TOTAL |
$ |
402,038 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Year-end
balance |
$ |
27,332 |
$ |
25,561 |
||||
Average
balance during the year |
25,443 |
24,492 |
||||||
Maximum
month-end balance during the year |
28,198 |
26,897 |
||||||
Average
interest during the year |
0.46 |
% |
0.54 |
% | ||||
Year-end
interest rate |
0.45 |
% |
0.50 |
% |
Call
Date or |
June
30, |
|||||||||||||
Quarterly |
Interest |
2015 |
2014 |
|||||||||||
Maturity |
Thereafter |
Rate |
(dollars
in thousands) |
|||||||||||
08/31/15 |
8/31/2015 |
4.80 |
% |
$ |
503 |
$ |
523 |
|||||||
11/29/16 |
8/31/2015 |
3.88 |
% |
5,000 |
5,000 |
|||||||||
11/29/16 |
8/31/2015 |
4.36 |
% |
5,000 |
5,000 |
|||||||||
09/28/17 |
9/28/2015 |
3.87 |
% |
5,303 |
- |
|||||||||
11/20/17 |
8/20/2015 |
3.82 |
% |
3,000 |
3,000 |
|||||||||
11/27/17 |
8/27/2015 |
3.24 |
% |
5,248 |
- |
|||||||||
11/29/17 |
8/31/2015 |
4.01 |
% |
2,500 |
2,500 |
|||||||||
01/08/18 |
7/08/2015 |
2.75 |
% |
5,203 |
- |
|||||||||
08/13/18 |
8/12/2015 |
3.32 |
% |
537 |
549 |
|||||||||
08/14/18 |
8/14/2015 |
3.48 |
% |
4,000 |
4,000 |
|||||||||
08/14/18 |
8/14/2015 |
3.98 |
% |
5,000 |
5,000 |
|||||||||
Overnight |
0.29 |
% |
23,500 |
- |
||||||||||
Overnight |
0.28 |
% |
- |
59,900 |
||||||||||
TOTAL |
$ |
64,794 |
$ |
85,472 |
||||||||||
Weighted-average
rate |
2.46 |
% |
1.38 |
% |
June
30, 2015 |
||||
FHLB
Advance Maturities |
(dollars
in thousands) |
|||
July
1, 2015 to June 30, 2016 |
$ |
24,003 |
||
July
1, 2016 to June 30, 2017 |
10,000 |
|||
July
1, 2017 to June 30, 2018 |
21,254 |
|||
July
1, 2018 to June 30, 2019 |
9,537 |
|||
July
1, 2019 to June 30, 2020 |
- |
|||
July
1, 2020 to thereafter |
- |
|||
TOTAL |
$ |
64,794 |
|
2015 |
2014 |
2013 |
|||||||||||||||||||||
|
Weighted |
Weighted |
Weighted |
|||||||||||||||||||||
|
Average |
Average |
Average |
|||||||||||||||||||||
|
Price |
Number |
Price |
Number |
Price |
Number |
||||||||||||||||||
Outstanding
at beginning of year |
$ |
7.29 |
100,000 |
$ |
7.42 |
168,800 |
$ |
7.44 |
182,000 |
|||||||||||||||
Granted |
17.55 |
10,000 |
- |
- |
- |
- |
||||||||||||||||||
Exercised |
8.10 |
(41,000 |
) |
7.62 |
(68,800 |
) |
7.62 |
(13,200 |
) | |||||||||||||||
Forfeited |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
Outstanding
at year-end |
$ |
8.28 |
69,000 |
$ |
7.29 |
100,000 |
$ |
7.42 |
168,800 |
|||||||||||||||
Options
exercisable at year-end |
$ |
6.39 |
55,000 |
$ |
7.10 |
86,000 |
$ |
7.35 |
142,800 |
2015 |
2014 |
2013 |
||||||||||
Assumptions: |
||||||||||||
Expected
dividend yield |
1.94 |
% |
- |
- |
||||||||
Expected
volatility |
22.48 |
% |
- |
- |
||||||||
Risk-free
interest rate |
2.46 |
% |
- |
- |
||||||||
Weighted-average
expected life (years) |
10.00 |
- |
- |
|||||||||
Weighted
average fair value of
options
granted during the year |
$ |
4.29 |
- |
- |
Options
Outstanding |
Options
Exercisable |
|||||||||||||||
Weighted |
||||||||||||||||
Average |
Weighted |
Weighted |
||||||||||||||
Remaining |
Average |
Average |
||||||||||||||
Contractual |
Number |
Exercise |
Number |
Exercise |
||||||||||||
Life |
Outstanding |
Price |
Exercisable |
Price |
||||||||||||
2.4
mo. |
5,000 |
$ |
7.13 |
5,000 |
$ |
7.13 |
||||||||||
40.6
mo. |
10,000 |
6.08 |
10,000 |
6.08 |
||||||||||||
54.6
mo. |
40,000 |
6.38 |
40,000 |
6.38 |
||||||||||||
76.7
mo. |
4,000 |
11.18 |
- |
11.18 |
||||||||||||
110.3
mo. |
10,000 |
17.55 |
- |
17.55 |
(dollars
in thousands) |
June
30, 2015 |
June
30, 2014 |
||||||
Deferred
tax assets: |
||||||||
Provision
for losses on loans |
$ |
5,037 |
$ |
3,696 |
||||
Accrued
compensation and benefits |
538 |
450 |
||||||
Other-than-temporary
impairment on available for sale securities |
137 |
141 |
||||||
NOL
carry forwards acquired |
768 |
853 |
||||||
Minimum Tax Credit |
130 |
130 |
||||||
Unrealized
loss on other real estate |
6 |
38 |
||||||
Other |
319 |
- |
||||||
Total
deferred tax assets |
6,935 |
5,308 |
||||||
Deferred
tax liabilities: |
||||||||
FHLB
stock dividends |
39 |
157 |
||||||
Purchase
accounting adjustments |
1,985 |
1,533 |
||||||
Depreciation |
992 |
767 |
||||||
Prepaid
expenses |
81 |
250 |
||||||
Unrealized
gain on available for sale securities |
502 |
336 |
||||||
Other |
- |
164 |
||||||
Total
deferred tax liabilities |
3,599 |
3,207 |
||||||
Net
deferred tax (liability) asset |
$ |
3,336 |
$ |
2,101 |
For
the year ended June 30, |
||||||||||||
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||
Tax
at statutory rate |
$ |
6,903 |
$ |
4,701 |
$ |
4,767 |
||||||
Increase
(reduction) in taxes resulting from: |
||||||||||||
Nontaxable
municipal income |
(530 |
) |
(524 |
) |
(506 |
) | ||||||
State
tax, net of Federal benefit |
523 |
296 |
336 |
|||||||||
Cash
surrender value of Bank-owned life insurance |
(193 |
) |
(184 |
) |
(173 |
) | ||||||
Tax
credit benefits |
(364 |
) |
(391 |
) |
(342 |
) | ||||||
Other,
net |
(283 |
) |
(153 |
) |
(128 |
) | ||||||
Actual
provision |
$ |
6,056 |
$ |
3,745 |
$ |
3,954 |
June
30, |
||||||||
(dollars
in thousands) |
2015 |
2014 |
||||||
Net
unrealized gain (loss) on securities available-for-sale |
$ |
1,200 |
$ |
694 |
||||
Net
unrealized gain (loss) on securities available-for-sale |
||||||||
securities
for which a portion of an other-than-temporary |
||||||||
impairment
has been recognized in income |
156 |
214 |
||||||
Unrealized
gain from defined benefit pension plan |
11 |
25 |
||||||
1,367 |
933 |
|||||||
Tax
effect |
(506 |
) |
(345 |
) | ||||
Net
of tax amount |
$ |
861 |
$ |
588 |
Amounts
Reclassified From AOCI |
|||||||||
(dollars
in thousands) |
2015 |
2014 |
Affected
Line Item in the Condensed Consolidated Statements of Income | ||||||
Unrealized
gain (loss) on securities available-for-sale |
$ |
6 |
$ |
116 |
Net
realized gains on sale of AFS securities | ||||
Amortization
of defined benefit pension items: |
(14 |
) |
(12 |
) |
Compensation
and benefits (included in computation of net periodic pension
costs) | ||||
Total
reclassified amount before tax |
(8 |
) |
104 |
||||||
Tax
(benefit) expense |
(3 |
) |
38 |
Provision
for Income Tax | |||||
Total
reclassification our of AOCI |
$ |
(5 |
) |
$ |
66 |
Net
Income |
Actual |
For
Capital Adequacy Purposes |
To
Be Well Capitalized Under Prompt Corrective Action Provisions |
||||||||||||||||||||||
As
of June 30, 2015 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
(dollars
in thousands) |
||||||||||||||||||||||||
Total
Capital (to Risk-Weighted Assets) |
||||||||||||||||||||||||
Consolidated |
$ |
154,171 |
14.22 |
% |
$ |
86,708 |
8.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||
Southern
Bank |
149,744 |
13.82 |
% |
86,708 |
8.00 |
% |
108,384 |
10.00 |
% | |||||||||||||||
Tier
I Capital (to Risk-Weighted Assets) |
||||||||||||||||||||||||
Consolidated |
141,168 |
13.02 |
% |
65,031 |
6.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||||
Southern
Bank |
136,741 |
12.62 |
% |
65,031 |
6.00 |
% |
86,708 |
8.00 |
% | |||||||||||||||
Tier
I Capital (to Average Assets) |
||||||||||||||||||||||||
Consolidated |
141,168 |
10.98 |
% |
51,412 |
4.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||||
Southern
Bank |
136,741 |
10.65 |
% |
51,362 |
4.00 |
% |
64,203 |
5.00 |
% | |||||||||||||||
Common
Equity Tier I Capital (to Risk-Weighted Assets) |
||||||||||||||||||||||||
Consolidated |
107,040 |
9.88 |
% |
57,838 |
4.50 |
% |
n/ |
a |
n/ |
a | ||||||||||||||
Southern
Bank |
136,741 |
12.62 |
% |
57,783 |
4.50 |
% |
83,464 |
6.50 |
% | |||||||||||||||
Actual |
For
Capital Adequacy Purposes |
To
Be Well Capitalized Under Prompt Corrective Action Provisions |
||||||||||||||||||||||
As
of June 30, 2014 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
(dollars
in thousands) |
||||||||||||||||||||||||
Total
Capital (to Risk-Weighted Assets) |
||||||||||||||||||||||||
Consolidated |
$ |
125,930 |
16.38 |
% |
$ |
61,522 |
8.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||
Southern
Bank |
114,811 |
15.07 |
% |
60,968 |
8.00 |
% |
76,211 |
10.00 |
% | |||||||||||||||
Tier
I Capital (to Risk-Weighted Assets) |
||||||||||||||||||||||||
Consolidated |
116,314 |
15.12 |
% |
30,762 |
4.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||||
Southern
Bank |
105,281 |
13.81 |
% |
30,484 |
4.00 |
% |
45,726 |
6.00 |
% | |||||||||||||||
Tier
I Capital (to Average Assets) |
||||||||||||||||||||||||
Consolidated |
116,314 |
11.71 |
% |
39,743 |
4.00 |
% |
n/ |
a |
n/ |
a | ||||||||||||||
Southern
Bank |
105,281 |
10.69 |
% |
39,379 |
4.00 |
% |
49,224 |
5.00 |
% |
Year
Ended June 30, |
||||||||||||
(dollars
in thousands except per share data) |
2015 |
2014 |
2013 |
|||||||||
Net
income |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
||||||
Less:
Effective dividend on preferred shares |
200 |
200 |
345 |
|||||||||
Net
income available to common stockholders |
$ |
13,468 |
$ |
9,881 |
$ |
9,722 |
||||||
Denominator
for basic earnings per share - |
||||||||||||
Weighted-average
shares outstanding |
7,337,437 |
6,616,360 |
6,582,880 |
|||||||||
Effect
of dilutive securities stock options |
169,795 |
184,054 |
168,226 |
|||||||||
Denominator
for diluted earnings per share |
7,507,232 |
6,800,414 |
6,751,106 |
|||||||||
Basic
earnings per share available to common stockholders |
$ |
1.84 |
$ |
1.49 |
$ |
1.48 |
||||||
Diluted
earnings per share available to common stockholders |
$ |
1.79 |
$ |
1.45 |
$ |
1.44 |
Peoples
Service Company |
||||
Fair
Value of Consideration Transferred
|
||||
(dollars
in thousands) |
||||
Cash |
$ |
12,094 |
||
Common
stock, at fair value |
12,331 |
|||
Total
consideration |
$ |
24,425 |
||
Recognized
amounts of identifiable assets acquired |
||||
and
liabilities assumed |
||||
Cash
and cash equivalents |
$ |
18,236 |
||
Interest
bearing time deposits |
9,950 |
|||
Investment
securities |
31,257 |
|||
Loans |
190,445 |
|||
Premises
and equipment |
11,785 |
|||
Identifiable
intangible assets |
3,000 |
|||
Miscellaneous
other assets |
4,045 |
|||
Deposits |
(221,887 |
) | ||
Advances
from FHLB |
(16,038 |
) | ||
Subordinated
debt |
(4,844 |
) | ||
Miscellaneous
other liabilities |
(1,558 |
) | ||
Notes
Payable |
(2,921 |
) | ||
Total
identifiable net assets |
21,470 |
|||
Goodwill |
$ |
2,955 |
For
the year ended June 30, |
||||||||
2015 |
2014 |
|||||||
(dollars
in thousands except per share data) |
||||||||
Interest
income |
$ |
56,368 |
$ |
52,734 |
||||
Interest
expense |
8,864 |
8,907 |
||||||
Net
interest income |
47,504 |
43,827 |
||||||
Provision
for loan losses |
3,185 |
1,646 |
||||||
Noninterest
income |
8,774 |
7,449 |
||||||
Noninterest
expense |
34,066 |
33,159 |
||||||
Income
before income taxes |
19,027 |
16,471 |
||||||
Income
taxes |
5,982 |
4,743 |
||||||
Net
income |
13,045 |
11,728 |
||||||
Dividends
on preferred shares |
200 |
200 |
||||||
Net
income available to common stockholders |
$ |
12,845 |
$ |
11,528 |
||||
Earnings
per share |
||||||||
Basic |
$ |
1.72 |
$ |
1.58 |
||||
Diluted |
$ |
1.70 |
$ |
1.61 |
||||
Basic
weighted average shares outstanding - split adjusted |
7,469,027 |
7,308,146 |
||||||
Diluted
weighted average shares outstanding - split adjusted |
7,573,027 |
7,146,307 |
Fair
Value Measurements at June
30, 2015, Using: |
||||||||||||||||
(dollars
in thousands) |
Quoted
Prices in Active Markets for Identical Assets |
Significant
Other Observable Inputs |
Significant
Unobservable Inputs |
|||||||||||||
Fair
Value |
(Level
1) |
(Level
2) |
(Level
3) |
|||||||||||||
U.S.
government sponsored enterprises (GSEs) |
$ |
14,814 |
$ |
- |
$ |
14,814 |
$ |
- |
||||||||
State
and political subdivisions |
42,021 |
- |
42,021 |
- |
||||||||||||
Other
securities |
2,704 |
- |
2,478 |
226 |
||||||||||||
Mortgage-backed
GSE residential |
70,054 |
- |
70,054 |
- |
||||||||||||
Fair
Value Measurements at June 30, 2014, Using: |
||||||||||||||||
(dollars
in thousands) |
Quoted
Prices in Active Markets for Identical Assets |
Significant
Other Observable Inputs |
Significant
Unobservable Inputs |
|||||||||||||
Fair
Value |
(Level
1) |
(Level
2) |
(Level
3) |
|||||||||||||
U.S.
government sponsored enterprises (GSEs) |
$ |
24,074 |
$ |
- |
$ |
24,074 |
$ |
- |
||||||||
State
and political subdivisions |
45,357 |
- |
45,357 |
- |
||||||||||||
Other
securities |
2,640 |
- |
2,507 |
133 |
||||||||||||
Mortgage-backed
GSE residential |
58,151 |
- |
58,151 |
- |
(dollars
in thousands) |
2015 |
2014 |
||||||
Available-for-sale
securities, beginning of period |
$ |
133 |
$ |
73 |
||||
Total
unrealized gain (loss) included in comprehensive income |
93 |
60 |
||||||
Transfer
from Level 2 to Level 3 |
- |
- |
||||||
Available-for-sale
securities, end of period |
$ |
226 |
$ |
133 |
Fair
Value Measurements at
June 30, 2015, Using: |
||||||||||||||||
|
Quoted
Prices in |
|||||||||||||||
|
Active
Markets for |
Significant
Other |
Significant |
|||||||||||||
|
Identical
Assets |
Observable
Inputs |
Unobservable
Inputs |
|||||||||||||
(dollars
in thousands) |
Fair
Value |
(Level
1) |
(Level
2) |
(Level
3) |
||||||||||||
|
||||||||||||||||
Impaired
loans (collateral dependent) |
$ |
515 |
$ |
- |
$ |
- |
$ |
515 |
||||||||
Foreclosed
and repossessed assets held for sale |
4,504 |
- |
- |
4,504 |
||||||||||||
Fair
Value Measurements at June 30, 2014, Using: |
||||||||||||||||
|
Quoted
Prices in |
|||||||||||||||
|
Active
Markets for |
Significant
Other |
Significant |
|||||||||||||
|
Identical
Assets |
Observable
Inputs |
Unobservable
Inputs |
|||||||||||||
(dollars
in thousands) |
Fair
Value |
(Level
1) |
(Level
2) |
(Level
3) |
||||||||||||
|
||||||||||||||||
Impaired
loans (collateral dependent) |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||
Foreclosed
and repossessed assets held for sale |
2,977 |
- |
- |
2,977 |
(dollars
in thousands) |
2015 |
2014 |
||||||
Impaired
loans (collateral dependent) |
$ |
(160 |
) |
$ |
77 |
|||
Foreclosed
and repossessed assets held for sale |
(92 |
) |
(264 |
) | ||||
Total
gains (losses) on assets measured on a non-recurring basis |
$ |
(252 |
) |
$ |
(187 |
) |
(dollars
in thousands) |
Fair
value at June 30, 2015 |
Valuation technique |
Unobservable inputs |
Range
of inputs applied |
Weighted-average inputs applied |
|||||||||
Recurring
Measurements |
||||||||||||||
Available-for-sale
securities (pooled trust preferred security) |
$ |
226 |
Discounted
cash flow |
Discount
rate Annual prepayment rate Projected defaults and deferrals (% of pool balance) Anticipated recoveries (% of pool balance) |
n/a n/a n/a n/a |
11.3%
1.0%
32.1%
6.1
|
%
| |||||||
Nonrecurring
Measurements |
||||||||||||||
Impaired
loans (collateral dependent) |
$ |
515 |
Internal
valuation of
closely-held
stock |
Discount
to reflect realizable value |
n/ |
a |
28.7 |
% | ||||||
Foreclosed
and repossessed assets |
4,504 |
Third
party appraisal |
Marketability
discount |
0.0%
- 76.0 |
% |
33.4 |
% | |||||||
(dollars
in thousands) |
Fair
value at June 30, 2014 |
Valuation technique |
Unobservable inputs |
Range
of inputs applied |
Weighted-average inputs applied |
|||||||||
Recurring
Measurements |
||||||||||||||
Available-for-sale
securities (pooled trust preferred security) |
$ |
133 |
Discounted
cash flow |
Discount
rate Prepayment rate Projected defaults and deferrals (% of pool balance) Anticipated recoveries (% of pool balance) |
n/a n/a n/a n/a |
15.6%
1.0%
38.8%
1.0
|
%
| |||||||
Nonrecurring
Measurements |
||||||||||||||
Foreclosed
and repossessed assets |
2,977 |
Third
party appraisal |
Marketability
discount |
0.0%
- 76.4 |
% |
14.9 |
% |
June
30, 2015 |
||||||||||||||||
Quoted
Prices |
||||||||||||||||
in
Active |
Significant |
|||||||||||||||
Markets
for |
Significant
Other |
Unobservable |
||||||||||||||
(dollars
in thousands) |
Carrying |
Identical
Assets |
Observable
Inputs |
Inputs |
||||||||||||
Amount |
(Level
1) |
(Level
2) |
(Level
3) |
|||||||||||||
Financial
assets |
||||||||||||||||
Cash
and cash equivalents |
$ |
16,775 |
$ |
16,775 |
$ |
- |
$ |
- |
||||||||
Interest-bearing
time deposits |
1,944 |
- |
1,944 |
- |
||||||||||||
Stock
in FHLB |
4,127 |
- |
4,127 |
- |
||||||||||||
Stock
in Federal Reserve Bank of St. Louis |
2,340 |
- |
2,340 |
- |
||||||||||||
Loans
receivable, net |
1,053,146 |
- |
- |
1,057,677 |
||||||||||||
Accrued
interest receivable |
5,168 |
- |
5,168 |
- |
||||||||||||
Financial
liabilities |
||||||||||||||||
Deposits |
1,055,242 |
653,294 |
- |
401,820 |
||||||||||||
Securities
sold under agreements to repurchase |
27,332 |
- |
27,332 |
- |
||||||||||||
Advances
from FHLB |
64,794 |
23,500 |
42,870 |
- |
||||||||||||
Accrued
interest payable |
777 |
- |
777 |
- |
||||||||||||
Subordinated
debt |
14,658 |
- |
- |
12,290 |
||||||||||||
Unrecognized
financial instruments (net of contract amount) |
||||||||||||||||
Commitments
to originate loans |
- |
- |
- |
- |
||||||||||||
Letters
of credit |
- |
- |
- |
- |
||||||||||||
Lines
of credit |
- |
- |
- |
- |
June
30, 2014 |
||||||||||||||||
Quoted
Prices |
||||||||||||||||
in
Active |
Significant |
|||||||||||||||
Markets
for |
Significant
Other |
Unobservable |
||||||||||||||
(dollars
in thousands) |
Carrying |
Identical
Assets |
Observable
Inputs |
Inputs |
||||||||||||
Amount |
(Level
1) |
(Level
2) |
(Level
3) |
|||||||||||||
Financial
assets |
||||||||||||||||
Cash
and cash equivalents |
$ |
14,932 |
$ |
14,932 |
$ |
- |
$ |
- |
||||||||
Interest-bearing
time deposits |
1,655 |
- |
1,655 |
- |
||||||||||||
Stock
in FHLB |
4,569 |
- |
4,569 |
- |
||||||||||||
Stock
in Federal Reserve Bank of St. Louis |
1,424 |
- |
1,424 |
- |
||||||||||||
Loans
receivable, net |
801,056 |
- |
- |
805,543 |
||||||||||||
Accrued
interest receivable |
4,402 |
- |
4,402 |
- |
||||||||||||
Financial
liabilities |
||||||||||||||||
Deposits |
785,801 |
462,629 |
- |
323,512 |
||||||||||||
Securities
sold under agreements to repurchase |
25,561 |
- |
25,561 |
- |
||||||||||||
Advances
from FHLB |
85,472 |
59,900 |
27,714 |
- |
||||||||||||
Accrued
interest payable |
570 |
- |
570 |
- |
||||||||||||
Subordinated
debt |
9,727 |
- |
- |
8,059 |
||||||||||||
Unrecognized
financial instruments (net of contract amount) |
||||||||||||||||
Commitments
to originate loans |
- |
- |
- |
- |
||||||||||||
Letters
of credit |
- |
- |
- |
- |
||||||||||||
Lines
of credit |
- |
- |
- |
- |
June
30 |
|||||||||||||
Condensed
Balance Sheets |
(dollars
in thousands) |
2015 |
2014 |
||||||||||
Assets |
|||||||||||||
Cash
and cash equivalents |
$ |
902 |
$ |
5,700 |
|||||||||
Other
assets |
8,365 |
6,856 |
|||||||||||
Investment
in common stock of Bank |
138,583 |
108,332 |
|||||||||||
TOTAL
ASSETS |
$ |
147,850 |
$ |
120,888 |
|||||||||
Liabilities
and Stockholder's Equity |
|||||||||||||
Accrued
expenses and other liabilities |
$ |
549 |
$ |
50 |
|||||||||
Subordinated
debt |
14,658 |
9,727 |
|||||||||||
TOTAL
LIABILITIES |
15,207 |
9,777 |
|||||||||||
Stockholder's
equity |
132,643 |
111,111 |
|||||||||||
TOTAL
LIABILITIES AND STOCKHOLDER'S EQUITY |
$ |
147,850 |
$ |
120,888 |
|||||||||
Year
ended June 30, |
|||||||||||||
Condensed
Statements of Income |
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||
Interest
income |
$ |
115 |
$ |
255 |
$ |
311 |
|||||||
Interest
expense |
512 |
305 |
227 |
||||||||||
Net
interest income (expense) |
(397 |
) |
(50 |
) |
84 |
||||||||
Dividends
from Bank |
13,200 |
3,000 |
3,000 |
||||||||||
Operating
expenses |
940 |
1,141 |
369 |
||||||||||
Income
before income taxes and |
|||||||||||||
equity
in undistributed income of the Bank |
11,863 |
1,809 |
2,715 |
||||||||||
Income
tax benefit |
463 |
444 |
107 |
||||||||||
Income
before equity in undistributed |
|||||||||||||
income
of the Bank |
12,326 |
2,253 |
2,822 |
||||||||||
Equity
in undistributed income of the Bank |
1,342 |
7,828 |
7,245 |
||||||||||
NET
INCOME |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
|||||||
COMPREHENSIVE
INCOME |
$ |
13,941 |
$ |
10,848 |
$ |
9,188 |
Year
ended June 30, |
|||||||||||||
Condensed
Statements of Cash Flow |
(dollars
in thousands) |
2015 |
2014 |
2013 |
|||||||||
Cash
Flows from operating activities: |
|||||||||||||
Net
income |
$ |
13,668 |
$ |
10,081 |
$ |
10,067 |
|||||||
Changes
in: |
|||||||||||||
Equity
in undistributed income of the Bank |
(1,342 |
) |
(7,828 |
) |
(7,245 |
) | |||||||
Other
adjustments, net |
78 |
65 |
483 |
||||||||||
NET
CASH PROVIDED BY OPERATING ACTIVITES |
12,404 |
2,318 |
3,305 |
||||||||||
Cash
flows from investing activities: |
|||||||||||||
Proceeds
from loan participations |
2,593 |
3,913 |
215 |
||||||||||
Proceeds
from sale of real estate |
- |
849 |
- |
||||||||||
Purchases
of premises and equipment |
- |
(3,257 |
) |
- |
|||||||||
Investments
in Bank subsidiaries |
(11,774 |
) |
(11,988 |
) |
- |
||||||||
Retirement
of debt in acquisitions |
(2,936 |
) |
(692 |
) |
- |
||||||||
Investments
in state and federal tax credits |
- |
(225 |
) |
- |
|||||||||
NET
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
(12,117 |
) |
(11,400 |
) |
215 |
||||||||
Cash
flows from financing activities: |
|||||||||||||
Dividends
on preferred stock |
(200 |
) |
(200 |
) |
(412 |
) | |||||||
Dividends
on common stock |
(2,517 |
) |
(2,119 |
) |
(1,975 |
) | |||||||
Exercise
of stock options |
332 |
524 |
101 |
||||||||||
Redemption
of common stock warrants |
(2,700 |
) |
- |
- |
|||||||||
NET
CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES |
(5,085 |
) |
(1,795 |
) |
(2,286 |
) | |||||||
Net
increase (decrease) in cash and cash equivalents |
(4,798 |
) |
(10,877 |
) |
1,234 |
||||||||
Cash
and cash equivalents at beginning of year |
5,700 |
16,577 |
15,343 |
||||||||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR |
$ |
902 |
$ |
5,700 |
$ |
16,577 |
June
30, 2015 |
||||||||||||||||
(dollars
in thousands) |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
||||||||||||
Interest
income |
$ |
13,219 |
$ |
14,357 |
$ |
13,909 |
$ |
13,816 |
||||||||
Interest
expense |
2,090 |
2,195 |
2,211 |
2,270 |
||||||||||||
Net
interest income |
11,129 |
12,162 |
11,698 |
11,546 |
||||||||||||
Provision
for loan losses |
827 |
862 |
837 |
659 |
||||||||||||
Noninterest
income |
1,980 |
2,187 |
2,094 |
2,398 |
||||||||||||
Noninterest
expense |
7,602 |
8,590 |
8,091 |
8,002 |
||||||||||||
Income
before income taxes |
4,680 |
4,897 |
4,864 |
5,283 |
||||||||||||
Income
tax expense |
1,381 |
1,460 |
1,497 |
1,718 |
||||||||||||
NET
INCOME |
$ |
3,299 |
$ |
3,437 |
$ |
3,367 |
$ |
3,565 |
||||||||
June
30, 2014 |
||||||||||||||||
(dollars
in thousands) |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
||||||||||||
Interest
income |
$ |
9,165 |
$ |
10,238 |
$ |
10,316 |
$ |
10,752 |
||||||||
Interest
expense |
1,792 |
1,907 |
1,882 |
1,904 |
||||||||||||
Net
interest income |
7,373 |
8,331 |
8,434 |
8,848 |
||||||||||||
Provision
for loan losses |
500 |
295 |
253 |
598 |
||||||||||||
Noninterest
income |
1,280 |
1,666 |
1,462 |
1,724 |
||||||||||||
Noninterest
expense |
4,567 |
6,226 |
6,619 |
6,234 |
||||||||||||
Income
before income taxes |
3,586 |
3,476 |
3,024 |
3,740 |
||||||||||||
Income
tax expense |
1,023 |
957 |
781 |
984 |
||||||||||||
NET
INCOME |
$ |
2,563 |
$ |
2,519 |
$ |
2,243 |
$ |
2,756 |
||||||||
June
30, 2013 |
||||||||||||||||
(dollars
in thousands) |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
||||||||||||
Interest
income |
$ |
9,362 |
$ |
9,198 |
$ |
8,756 |
$ |
8,975 |
||||||||
Interest
expense |
1,942 |
1,867 |
1,864 |
1,828 |
||||||||||||
Net
interest income |
7,420 |
7,331 |
6,892 |
7,147 |
||||||||||||
Provision
for loan losses |
611 |
462 |
228 |
415 |
||||||||||||
Noninterest
income |
1,060 |
1,118 |
1,144 |
1,146 |
||||||||||||
Noninterest
expense |
4,138 |
4,441 |
4,441 |
4,501 |
||||||||||||
Income
before income taxes |
3,731 |
3,546 |
3,367 |
3,377 |
||||||||||||
Income
tax expense |
1,141 |
1,065 |
901 |
847 |
||||||||||||
NET
INCOME |
$ |
2,590 |
$ |
2,481 |
$ |
2,466 |
$ |
2,530 |
Date:
September 14, 2015 |
By: |
/s/
Greg A. Steffens Greg A. Steffens President and Chief Executive Officer (Principal Executive Officer) |
/s/
Matthew T. Funke Matthew T. Funke Chief Financial Officer (Principal Financial and Accounting Officer) |
Plan
Category |
Number
of securities to
be
issued upon exercise
of
outstanding options
warrants
and rights |
Weighted-average
exercise
price of
outstanding
options
warrants
and rights |
Number
of Securities
remaining
available for
future
issuance under
equity
compensation plans | |||
Equity
Compensation Plans Approved By Security Holders |
69,000 |
$
8.28 |
199,278(1) | |||
Equity
Compensation Plans Not Approved By Security Holders |
--- |
$
--- |
--- | |||
69,000 |
$
8.28 |
Report
of Independent Registered Public Accounting Firm |
Consolidated
Balance Sheets at June 30, 2015 and 2014 |
Consolidated
Statements of Income for the Years Ended June 30, 2015, 2014, and
2013 |
Consolidated
Statements of Stockholders' Equity for the Years Ended June 30, 2015,
2014, and 2013 |
Consolidated
Statements of Comprehensive Income for the Years Ended June 30, 2015,
2014, and 2013 |
Consolidated
Statements of Cash Flows for the Years Ended June 30, 2015, 2014, and
2013 |
Notes
to the Consolidated Financial Statements, June 30, 2015, 2014, and
2013 |
Regulation
S-K
Exhibit
Number |
Document | |||
3.1(i) |
Articles
of Incorporation of the Registrant (filed as an exhibit to the
Registrant's Annual Report on Form 10-KSB for the fiscal year ended June
30, 1999 and incorporated herein by reference) | |||
3.1(ii) |
Amendment
to Articles of Incorporation of the Registrant (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-Q/A for the quarter ended
September 30, 2014 filed on November 17, 2014 and incorporated herein by
reference) | |||
3.1(iii) |
Certificate
of Designation for the Registrant's Senior Non-Cumulative Perpetual
Preferred Stock, Series A (filed as an exhibit to the Registrant's Current
Report on Form 8-K filed on July 26, 2011 and incorporated herein by
reference) | |||
3.2 |
Bylaws
of the Registrant (filed as an exhibit to the Registrant's Current Report
on Form 8-K filed on December 6, 2007 and incorporated herein by
reference) | |||
10 |
Material
Contracts: | |||
|
1. |
2008
Equity Incentive Plan (attached to the Registrant's definitive proxy
statement filed on September 19, 2008 and incorporated herein by
reference) | ||
|
2. |
2003
Stock Option and Incentive Plan (attached to the Registrant's definitive
proxy statement filed on September 17, 2003 and incorporated herein by
reference) | ||
|
3. |
1994
Stock Option and Incentive Plan (attached to the Registrant's definitive
proxy statement filed on October 21, 1994 and incorporated herein by
reference) | ||
|
4. |
Management
Recognition and Development Plan (attached to the Registrant's definitive
proxy statement filed on October 21, 1994 and incorporated herein by
reference) | ||
|
5. |
Employment
Agreements | ||
|
|
(i) |
Employment
Agreement with Greg A. Steffens (files as an exhibit to the Registrant's
Annual Report on Form 10-KSB for the year ended June 30, 1999) | |
|
6. |
Director's
Retirement Agreements | ||
|
|
(i) |
Director's
Retirement Agreement with Samuel H. Smith (filed as an exhibit to the
Registrant's Annual Report on Form 10-KSB for the fiscal year ended June
30, 1995 and incorporated herein by reference) | |
|
|
(ii) |
Director's
Retirement Agreement with Sammy A. Schalk (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2000 and incorporated herein by reference) | |
|
|
(iii) |
Director's
Retirement Agreement with Ronnie D. Black (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2000 and incorporated herein by reference) | |
|
|
(iv) |
Director's
Retirement Agreement with L. Douglas Bagby (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2000 and incorporated herein by reference) | |
|
|
(v) |
Director's
Retirement Agreement with Rebecca McLane Brooks (filed as an exhibit to
the Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2004 and incorporated herein by reference) | |
|
|
(vi) |
Director's
Retirement Agreement with Charles R. Love (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2004 and incorporated herein by reference) | |
|
|
(vii) |
Director's
Retirement Agreement with Charles R. Moffitt (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2004 and incorporated herein by reference) | |
|
|
(viii) |
Director's
Retirement Agreement with Dennis C. Robison (filed as an exhibit to the
Registrant's Quarterly Report on Form 10-QSB for the quarter ended
December 31, 2008 and incorporated herein by reference) | |
|
|
(ix) |
Director's
Retirement Agreement with Todd E. Hensley (filed as an exhibit to the
Registrant's original Annual Report on Form 10-K for the fiscal year ended
June 30, 2014 and incorporated herein by reference) | |
|
7. |
Tax
Sharing Agreement (filed as an exhibit to the Registrant's Annual Report
on Form 10-KSB for the year ended June 30, 1995 and incorporated herein by
reference) | ||
10.1 |
Named
Executive Officer Salary and Bonus Arrangements | |||
10.2 |
Director
Fee Arrangements for 2014 | |||
11 |
Statement
Regarding Computation of Per Share Earnings | |||
14 |
Code
of Conduct and Ethics (filed as an exhibit to the Registrant's Annual
Report on Form 10-K for the year ended June 30, 2011 and incorporated
herein by reference) | |||
21 |
Subsidiaries
of the Registrant | |||
23 |
Consent
of Auditors | |||
31 |
Rule
13a-14(a)/15-d14(a) Certifications | |||
32 |
Section
1350 Certifications | |||
101 |
The
following financial statements from the Southern Missouri Bancorp, Inc.
Annual Report on Form 10-K for the fiscal year ended June 30, 2015,
formatted in Extensive Business Reporting Language (XBRL): (i)
consolidated balance sheets, (ii) consolidated statements of income, (iii)
consolidated statements of comprehensive income, (iv) consolidated
statements of stockholders' equity, (v) consolidated statements of cash
flows and (vi) the notes to consolidated financial
statements |
SOUTHERN
MISSOURI BANCORP, INC. | ||||
Date: |
September
14, 2015 |
By: |
/s/ Greg A. Steffens
Greg
A. Steffens
President
and Chief Executive Officer
(Duly
Authorized Representative)
|
By: |
/s/ Greg A. Steffens | ||
|
Greg
A. Steffens
President
and Chief Executive Officer
(Principal
Executive Officer) |
September
14, 2015 | |
By: |
/s/ L. Douglas Bagby | ||
|
L.
Douglas Bagby
Vice
Chairman and Director |
September
14, 2015 | |
By: |
/s/ Ronnie D. Black | ||
|
Ronnie
D. Black
Secretary
and Director |
September
14, 2015 | |
By: |
/s/ Sammy A. Schalk | ||
|
Sammy
A. Schalk
Director |
September
14, 2015 | |
By: |
/s/ Rebecca McLane Brooks | ||
|
Rebecca
McLane Brooks
Director |
September
14, 2015 | |
By: |
/s/ Charles R. Love | ||
|
Charles
R. Love
Director |
September
14, 2015 | |
By: |
/s/ Charles R. Moffitt | ||
|
Charles R.
Moffitt
Director |
September
14, 2015 | |
By: |
/s/ Dennis C. Robison | ||
|
Dennis C.
Robison
Director |
September
14, 2015 | |
By: |
/s/ David J. Tooley | ||
|
David J. Tooley
Director |
September
14, 2015 | |
By: |
/s/ Todd E. Hensley | ||
|
Todd E. Hensley
Director |
September
14, 2015 | |
By: |
/s/
Matthew T. Funke |
||
|
Matthew
T. Funke
Chief
Financial Officer
(Principal
Financial and Accounting Officer) |
September
14, 2015 |
Regulation
S-K
Exhibit
Number |
Document | |
10.1 |
Named
Executive Officer Salary and Bonus Agreement for fiscal 2015 | |
10.2 |
Director
Fee Arrangements | |
11 |
Statement
Regarding Computation of Per Share Earnings | |
21 |
Subsidiaries
of the Registrant | |
23 |
Consent
of Auditors | |
31 |
Rule
13a-14(a)/15d-14(a) Certifications | |
32 |
Section
1350 Certifications |