The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities for the periods indicated. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.
partially offset by a lower average balance. Interest earned from deposits at other banks increased slightly for the year ended June 30, 2010 due to a higher average balance. Interest and dividends on investments held-to-maturity (HTM) also experienced a slight decline.
Interest Expense.
Total interest expense decreased to $5.105 million for the year ended June 30, 2010 from $6.115 million for the year ended June 30, 2009, a decrease of $1.01 million, or 16.52%. Interest on deposits decreased to $2.161 million for the year ended June 30, 2010 from $3.161 million for the year ended June 30, 2009. This decrease of $1.0 million, or 31.64%, was due primarily to a decrease on average rates paid. The average cost of deposits decreased 67 basis points, to 1.19% in 2010 from 1.86% in 2009. All deposit categories showed an increase in average balances in 2010. A decrease in the average balance of borrowings was partially offset by an increase in the average rate paid and resulted in a decrease in interest paid on borrowings to $2.944 million for the year ended June 30, 2010 from $2.954 million for the year ended June 30, 2009. The average balance of borrowings decreased to $71.245 million for the year ended June 30, 2010, compared to $72.927 million for the year ended June 30, 2009 and resulted principally from a decrease in FHLB borrowings. The average rate paid on borrowings increased to 4.13% in 2010 from 4.05% in 2009.
Provision for Loan Losses.
Provisions for loan losses are charged to earnings to maintain the total allowance for loan losses at a level considered adequate by American Federal Savings Bank to provide for probable loan losses based on prior loss experience, volume and type of lending conducted by American Federal, and past due loans in portfolio. The Bank’s policies require the review of assets on a quarterly basis. The Bank classifies loans as well as other assets if warranted. While management believes it uses the best information available to make a determination with respect to the allowance for loan losses, it recognizes that future adjustments may be necessary. Using this methodology, a provision to increase the allowance for loan loss by $715,000 was made for the year ended June 30, 2010 while a provision of $257,000 was made for the year ended June 30, 2009. This, management determined, adequately reflected a level of total allowances considered adequate. Total classified assets increased to $4.614 million at June 30, 2010 from $1.614 million at June 30, 2009. Total nonperforming loans as a percentage of the total loan portfolio was 1.65% at June 30, 2010, up from 0.75% at June 30, 2009. As of June 30, 2010, American Federal Savings Bank had $619,000 real estate owned and none at June 30, 2009.
Noninterest Income.
Total noninterest income increased to $3.593 million for the year ended June 30, 2010, from $2.999 million for the year ended June 30, 2009, an increase of $594,000 or 19.81%. This increase was primarily due to recognized losses of $1.296 million on Freddie Mac and Fannie Mae preferred stock that was accounted for under FASB ASC 825,Fair Value Option for Financial Assets and Financial Liabilities in fiscal year 2009. These shares of preferred stock were sold during the second quarter of the fiscal year 2010 resulting in a gain of $84,000 based on their then carrying value. Net gain on sale of loans decreased $936,000 due to a reduction in refinance activity as noted above in the“Balance Sheet Details” section. Service charges on deposit accounts increased $20,000 to $765,000 for the year ended June 30, 2010 from $745,000 for the year ended June 30, 2009. This was primarily due to an increase in overdraft fees. Other noninterest income increased $9,000 to $661,000. The single largest item in other noninterest income is earnings from bank owned life insurance of $253,000.
Noninterest Expense.
Noninterest expense increased by $668,000 or 7.80% to $9.231 million for the year ended June 30, 2010 from $8.563 million for the year ended June 30, 2009. This increase was primarily due to increases in salaries and benefits of $339,000, occupancy and equipment expense of $277,000, and legal, accounting, and examination fees of $87,000. The increase in salaries and benefits was due to normal pay raises and a slightly larger staff. The increase in occupancy and equipment expense was primarily due to a full year of operation of the new Helena, Skyway branch opened in January 2009, and the opening of the new Bozeman, Oak Street branch opened in October 2009. The increase in legal, accounting, and examination fees was primarily due to work performed by a certified public accounting firm on internal controls for complying with the Sarbanes Oxley Act. An exemption from Section 404 of the Sarbanes Oxley Act is included in the Frank-Dodd Wall Street Reform and Consumer Protection Act that was signed into law on July 21, 2010 for public companies with a public float of less than $75 million. Currently, Eagle falls below this threshold and will be exempt from those requirements. As such, we anticipate the accounting costs associated with these internal controls will be eliminated. Other categories of noninterest expense showed modest changes.
Income Tax Expense.
Eagle’s income tax expense was $1.035 million for the year ended June 30, 2010, compared to $1.024 million for the year ended June 30, 2009. The effective tax rate was 30.0% for both years ended June 30, 2010 and 2009.
42
Liquidity and Capital Resources
Eagle’s subsidiary, American Federal Savings Bank, is required to maintain minimum levels of liquid assets as defined by the Office of Thrift Supervision (OTS) regulations. The OTS has eliminated the statutory requirement based upon a percentage of deposits and short-term borrowings. The OTS states that the liquidity requirement is retained for safety and soundness purposes, and that appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with the FHLB of Seattle. The Bank exceeded those minimum ratios as of both June 30, 2010 and June 30, 2009.
The Bank’s primary sources of funds are deposits, repayment of loans and mortgage-backed securities, maturities of investments, funds provided from operations, advances from the FHLB of Seattle and other borrowings. Scheduled repayments of loans and mortgage-backed securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Bank uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit, demand deposit withdrawals and to invest in other loans and investments, maintain liquidity, and meet operating expenses.
Net cash provided by the Company’s operating activities, which is primarily comprised of cash transactions affecting net income, was $2.402 million for the year ended June 30, 2010 and $5.730 million for the year ended June 30, 2009. The change was primarily a result of an increase in the amount of loans held for sale in 2010.
Net cash used in the Company’s investing activities, which is primarily comprised of cash transactions from the investment securities and mortgage-backed securities portfolios and the loan portfolio, was $36.098 million for the year ended June 30, 2010, and $10.218 million for the year ended June 30, 2009. The increase in cash used was primarily due to more investment purchases in available-for-sale securities in 2010 compared to 2009.
Net cash provided by the Company’s financing activities was $30.877 million for the year ended June 30, 2010, and $6.726 million for the year ended June 30, 2009. The increase in cash was primarily a result of cash transactions from net increases in deposits and net increases in FHLB advances and other borrowings, and the issuance of common stock in our conversion and reorganization.
Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors, and similar matters. Management monitors projected liquidity needs and determines the level desirable based in part on Eagle’s commitments to make loans and management’s assessment of Eagle’s ability to generate funds.
At March 31, 2010 (the most recent report available), the Bank’s measure of sensitivity to interest rate movements, as measured by the OTS, decreased slightly from the previous quarter. The market value of the Bank’s capital position has increased significantly from the previous year due to the common stock issuance. The Bank is well within the guidelines set forth by the Board of Directors for interest rate sensitivity.
As of June 30, 2010, the Bank’s regulatory capital was in excess of all applicable regulatory requirements and the Bank is deemed “well capitalized” pursuant to FDIC rules. At June 30, 2010, the Bank’s tangible, core, and risk-based capital ratios amounted to 13.10%, 13.10%, and 19.63%, respectively, compared to regulatory requirements of 1.5%, 3.0%, and 8.0%, respectively.
Impact of Inflation and Changing Prices
Our financial statements and the accompanying notes, which are found in Item 8, have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
Interest Rate Risk Analysis
In addition to the asset/liability committee, the board of directors reviews our asset and liability policies. The board of directors reviews interest rate risk and interest rate trends quarterly, as well as liquidity and capital ratio requirements. Management administers the policies and determinations of the board of directors with respect to our asset and liability
43
goals and strategies. Our asset and liability policy and strategies are expected to continue as described so long as competitive and regulatory conditions in the financial institution industry and market interest rates continue as they have in recent years.
The following table discloses how the Bank’s net portfolio value (“NPV”) would react to interest rate changes. Given the current relatively low level of market interest rates, an NPV calculation for an interest rate decrease of greater than 100 basis points has not been prepared.
| | | | | | | |
Changes in Market Interest Rates (Basis Points) | | Net Portfolio Value as % of PV of Assets | |
|
| |
| At June 30, 2010 Projected NPV | | Board Policy Limit (if applicable) | |
| |
| |
| |
| | | | | Must be at least: | |
| | | | | | | |
+300 | | | 14.75 | % | | 7.00 | % |
+200 | | | 16.23 | % | | 8.00 | % |
+100 | | | 17.41 | % | | 9.00 | % |
0 | | | 18.27 | % | | — | |
-100 | | | 18.78 | % | | 10.00 | % |
Off-Balance Sheet Arrangements
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make. In addition, we use mandatory sell forward delivery commitments to sell whole loans to the secondary markets. These commitments are also used as a hedge against exposure to interest rate risks relating from rate locked loan origination commitments on certain mortgage loans held-for-sale.
| |
ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. |
This item has been omitted based on Eagle’s status as a smaller reporting company.
| |
ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA. |
Eagle’s audited financial statements, notes thereto, and auditor’s reports are found immediately following Part III of this report.
| |
ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE. |
None.
| |
ITEM 9A(T). | CONTROLS AND PROCEDURES. |
Disclosure Controls and Procedures
We conducted an evaluation under the supervision and with the participation of our management including our Chief Executive Officer (“CEO”) and our Chief Financial Officer (“CFO”) of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as amended, as of June 30, 2010, to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities Exchange Commission’s rules and forms, including to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is accumulated and communicated to management to allow timely decisions regarding required disclosure. Based on that evaluation, our CEO and CFO concluded that as of June 30, 2010, our disclosure controls and procedures were effective.
44
Management Annual Report on Internal Control over Financial Reporting
Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Our management conducted an assessment of the effectiveness of our internal control over financial reporting. This assessment was based upon the criteria for effective internal control over financial reporting established inInternal Control - Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission.
The Company’s internal control over financial reporting involves a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting includes the controls themselves, as well as monitoring of the controls and internal auditing practices and actions to correct deficiencies identified. Because of its inherent limitations, internal control over financial reporting may not prevent or detect all misstatements.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of June 30, 2010. Based on this assessment, management concluded that, as of June 30, 2010, the Company’s internal control over financial reporting was effective.
Changes in Internal Control over Financial Reporting
There were no changes in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 that occurred during the quarter ended June 30, 2010 that have materially affected, or were reasonably likely to materially affect, the Company’s internal control over financial reporting.
| |
ITEM 9B. | OTHER INFORMATION. |
None.
45
PART III
Except as provided below, the information required by Items 10, 11, 12, 13 and 14 is hereby incorporated by reference to our definitive proxy statement to be filed with the Securities and Exchange Commission within 120 days after the close of our fiscal year.
| |
ITEM 10. | DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE. |
Information about our directors may be found under the caption “Proposal I – Election of Directors” in our Proxy Statement for the 2010 Annual Meeting of Shareholders (the “Proxy Statement”). The information in the Proxy Statement set forth under the captions of “Section 16 (a) Beneficial Ownership Reporting Compliance”, “Board Meetings and Committees”, “Structure of the Board of Directors”, “The Board’s Role in Risk Oversight”, and “Code of Ethics” is incorporated herein by reference.
Executive Officers of the Registrant
The following is a list of the names and ages of our executive officers, all positions and offices held by each person and each person’s principal occupations or employment during the past five years. There are no family relationships between any executive officers and directors.
| |
Peter J. Johnson, President & Chief Executive Officer | Age 53 |
|
Mr. Johnson has served as President of the Bank and Eagle since July 2007 and CEO since November 2007. Prior to being named President, he had served as the Company’s Executive Vice President and Chief Financial Officer. He joined the Bank in 1981. He currently serves on the Montana Independent Bankers Association board of directors and the Federal Reserve Board’s Thrift Institution Advisory Council. He is a past chairman of both the Helena Area Chamber of Commerce and the Diocese of Helena Finance Council. He is also a member of the Rotary Club of Helena, and serves on the board of trustees of St. Peter’s Hospital. |
| |
Clinton J. Morrison, Senior Vice President & Chief Financial Officer | Age 40 |
|
Mr. Morrison has served as the Chief Financial Officer of the Bank and Eagle since July 2007. Prior to being named the Chief Financial Officer, he had served as the Company’s treasurer and compliance officer. He joined the Bank in 2001. Mr. Morrison maintains a certified public accountants license in the State of Montana. He currently is a member of the Montana Society of CPAs and the American Institute of CPAs. Mr. Morrison currently is a member of the Helena Downtown Kiwanis Club and previously served terms as President and Treasurer of that organization. |
| |
Michael C. Mundt, Senior Vice President & Chief Lending Officer | Age 56 |
|
Mr. Mundt has served as the Chief Lending Officer of the Bank since April 1994. Prior to being named the Chief Lending Officer, he served as Vice President of Consumer and Commercial Lending. He joined the bank in 1988. He currently serves on the Montana Bankers Association’s board of directors, and also currently serves as the immediate Past-President of the Montana Business Assistance Connection, a local economic development non-profit organization. |
| |
Robert M. Evans, Senior Vice President & Chief Information Officer | Age 62 |
|
Mr. Evans has served as the Chief Information Officer of the Bank since January 2008. Prior to being named Chief Information Officer, he served as the Bank’s Vice President of Information Services. Mr. Evans also serves as the Bank’s Security Officer. He joined the Bank in 1986. |
| |
Rachel R. Amdahl, Senior Vice President/Operations | Age 41 |
|
Mrs. Amdahl has served as Senior Vice President/Operations of the Bank since February 2006. Prior to being named the Senior Vice President/Operations, she served as Vice President/Operations since 2000. She joined the Bank in 1987. She currently serves on the Lewis and Clark County United Way board of directors. She also is a member of the Women’s Leadership Network. |
Code of Ethics
We have a code of ethics that applies to all of our employees, including our principal executive officer, principal financial officer, principal accounting officer and our Board. Our Code of Ethics and Conflict of Interest Policy is available on our website at www.americanfederalsavingsbank.com. We will disclose on our website any amendments to or waivers from any provision of our Code of Ethics and Conflict of Interest Policy that applies to any of the directors or officers.
| |
ITEM 11. | EXECUTIVE COMPENSATION. |
The information in the Proxy Statement set forth under the captions of “Directors’ Compensation” and “Executive Compensation” is incorporated herein by reference.
46
| |
ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS. |
|
The information in the Proxy Statement set forth under the captions of “Beneficial Ownership of Common Stock” is incorporated herein by reference. |
|
ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE. |
| |
The information in the Proxy Statement set forth under the captions of “Transactions with Certain Related Persons” and “Board Independence” is incorporated herein by reference. |
|
ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES. |
| |
The information in the Proxy Statement set forth under the captions of “Proposal II – Ratification of Appointment of Independent Auditors” is incorporated herein by reference. |
|
ITEM 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES. |
| | |
(a) | (1) | The following documents are filed as part of this report: The audited Consolidated Statements of Financial Condition of Eagle Bancorp Montana, Inc. and subsidiary as of June 30, 2010 and June 30, 2009 and the related Consolidated Statements of Income, Consolidated Statements of Changes in Stockholder Equity and Consolidated Statements of Cash Flows for the years then ended, together with the related notes and independent auditor’s reports. |
| | |
| (2) | Schedules omitted as they are not applicable. |
| | |
| (3) | Exhibits. |
| | |
Exhibits 10.1 through 10.20 are management contracts or compensatory plans or arrangements. |
| | |
** | 3.1 | Amended and Restated Certificate of Incorporation of Eagle Bancorp Montana, Inc. |
| | |
* | 3.2 | Bylaws of Eagle Bancorp Montana, Inc. |
| | |
* | 4 | Form of Common Stock Certificate of Eagle Bancorp Montana, Inc. |
| | |
*** | 10.1 | Employee Stock Ownership Plan. |
| | |
**** | 10.2 | Eagle Bancorp 2000 Stock Incentive Plan. |
| | |
* | 10.3 | Employment Contract, effective as of October 1, 2009, between Peter J. Johnson and American Federal Savings Bank. |
| | |
* | 10.4 | Form of Change in Control Agreement between Clinton J. Morrison and American Federal Savings Bank. |
| | |
* | 10.5 | Form of Change in Control Agreement between Michael C. Mundt and American Federal Savings Bank. |
| | |
* | 10.6 | Form of Change in Control Agreement between Robert M. Evans and American Federal Savings Bank. |
| | |
* | 10.7 | Form of Change in Control Agreement between Rachel R. Amdahl and American Federal Savings Bank. |
| | |
* | 10.8 | Amendment No. 1 to Employment Contract, effective as of January 22, 2010, between Peter J. Johnson and American Federal Savings Bank. |
| | |
* | 10.9 | Salary Continuation Agreement, dated April 18, 2002, between Larry A. Dreyer and American Federal Savings Bank. |
| | |
* | 10.10 | First Amendment to Salary Continuation Agreement, dated December 31, 2006, between Larry A. Dreyer and American Federal Savings Bank. |
| | |
* | 10.11 | Salary Continuation Agreement, dated April 18, 2002, between Peter J. Johnson and American Federal Savings Bank. |
47
| | |
* | 10.12 | First Amendment to Salary Continuation Agreement, dated December 31, 2006, between Peter J. Johnson and American Federal Savings Bank. |
| | |
* | 10.13 | Salary Continuation Agreement, dated November 15, 2007, between Clinton J. Morrison and American Federal Savings Bank. |
| | |
* | 10.14 | Salary Continuation Agreement, dated April 18, 2002, between Michael C. Mundt and American Federal Savings Bank. |
| | |
* | 10.15 | First Amendment to Salary Continuation Agreement, dated December 31, 2006, between Michael C. Mundt and American Federal Savings Bank. |
| | |
* | 10.16 | Salary Continuation Agreement, dated April 18, 2002, between Robert M. Evans and American Federal Savings Bank. |
| | |
* | 10.17 | First Amendment to Salary Continuation Agreement, dated December 31, 2006, between Robert M. Evans and American Federal Savings Bank. |
| | |
* | 10.18 | Salary Continuation Agreement, dated November 16, 2006, between Rachel R. Amdahl and American Federal Savings Bank. |
| | |
* | 10.19 | American Federal Savings Bank Split-Dollar Plan, effective October 21, 2004. |
| | |
* | 10.20 | Summary of American Federal Savings Bank Bonus Plan. |
| | |
* | 21.1 | Subsidiaries of Registrant. |
| | |
| 31.1 | Certification by Peter J. Johnson, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | |
| 31.2 | Certification by Clinton J. Morrison, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | |
| 32.1 | Certification by Peter J. Johnson, Chief Executive Officer and Clinton J. Morrison, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| | |
| * | Incorporated by reference to the identically numbered exhibit of the Registration Statement on Form S-1 (File No. 333-163790) filed with the SEC on December 17, 2009. |
| | |
| ** | Incorporated by reference to the identically numbered exhibit of the Current Report on Form 8-K filed with the SEC on February 23, 2010. |
| | |
| *** | Incorporated by reference to the Registration Statement on Form SB-2 filed with the SEC on December 20, 1999. |
| | |
| **** | Incorporated by reference to the proxy statement for the 2000 Annual Meeting filed with the SEC on September 19, 2000. |
| | |
|
| | |
(b) | See item 15(a)(3) above. |
| | |
(c) | See Item 15(a)(1) and 15(a)(2) above. |
48
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | |
| EAGLE BANCORP MONTANA, INC. |
| | |
| /s/ Peter J. Johnson | |
|
| |
| Peter J. Johnson | |
| President & Chief Executive Officer | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| | | | |
Signatures | | Title | | Date |
| | | | |
/s/ Peter J. Johnson | | President & Chief Executive Officer | | 9/20/2010 |
| | Director (Principal Executive Officer) | |
|
Peter J. Johnson | | | | |
| | | | |
/s/ Clinton J. Morrison | | Senior Vice President and Chief | | 9/20/2010 |
| | Financial Officer (Principal Financial Officer and Principal Accounting Officer) | |
|
Clinton J. Morrison | | | |
| | | | |
/s/ Larry A. Dreyer | | Chairman | | 9/20/2010 |
| | | |
|
Larry A. Dreyer | | | | |
| | | | |
/s/ Don O. Campbell | | Vice Chairman | | 9/20/2010 |
| | | |
|
Don O. Campbell | | | | |
| | | | |
/s/ Rick F. Hays | | Director | | 9/20/2010 |
| | | |
|
Rick F. Hays | | | | |
| | | | |
/s/ Lynn E. Dickey | | Director | | 9/20/2010 |
| | | |
|
Lynn E. Dickey | | | | |
| | | | |
/s/ James A. Maierle | | Director | | 9/20/2010 |
| | | |
|
James A. Maierle | | | | |
| | | | |
/s/ Thomas J. McCarvel | | Director | | 9/20/2010 |
| | | |
|
Thomas J. McCarvel | | | | |
49
|
![](https://capedge.com/proxy/10-K/0001171200-10-000880/i00397001_v1.jpg)
|
|
AND SUBSIDIARY |
|
|
|
CONSOLIDATED FINANCIAL STATEMENTS |
|
and |
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM |
|
June 30, 2010 and 2009 |
|
|
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Contents
![](https://capedge.com/proxy/10-K/0001171200-10-000880/i00397002_v1.jpg)
Report of Independent Registered Public Accounting Firm
|
To the Board of Directors and Stockholders of |
Eagle Bancorp Montana, Inc. and Subsidiary |
We have audited the accompanying consolidated statements of financial condition ofEagle Bancorp Montana, Inc. and Subsidiary as of June 30, 2010 and 2009 and the related consolidated statements of income, stockholders’ equity and cash flows for years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the 2010 and 2009 financial statements referred to above present fairly, in all material respects, the financial position ofEagle Bancorp Montana, Inc. and Subsidiary as of June 30, 2010 and 2009, and the results of its operations and its cash flows for years then ended in conformity with accounting principles generally accepted in the United States of America.
| |
| ![](https://capedge.com/proxy/10-K/0001171200-10-000880/i00397003_v1.jpg)
|
| |
| DAVIS KINARD & CO, PC |
Abilene, Texas
July 29, 2010
-1-
|
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY |
Consolidated Statements of Financial Condition |
June 30, 2010 and 2009 |
(Dollars in Thousands, Except for Per Share Data) |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
Assets | | | | | | | |
| | | | | | | |
Cash and due from banks | | $ | 2,543 | | $ | 2,487 | |
Interest bearing deposits in banks | | | 966 | | | 224 | |
Federal funds sold | | | — | | | 3,617 | |
| |
|
| |
|
| |
Cash and cash equivalents | | | 3,509 | | | 6,328 | |
| | | | | | | |
Securities available-for-sale | | | 114,528 | | | 82,263 | |
Securities held-to-maturity (fair value approximates $125 in 2010 and $384 in 2009) | | | 125 | | | 375 | |
Preferred stock - FASB ASC 825, at market value | | | — | | | 25 | |
FHLB stock restricted, at cost | | | 2,003 | | | 2,000 | |
Investment in Eagle Bancorp Statutory Trust I | | | 155 | | | 155 | |
Mortgage loans held for sale | | | 7,695 | | | 5,349 | |
Loans receivable, net of deferred loan fees and allowance for loan losses of $1,100 in 2010 and $525 in 2009 | | | 169,502 | | | 167,197 | |
Accrued interest and dividend receivable | | | 1,610 | | | 1,399 | |
Mortgage servicing rights, net | | | 2,337 | | | 2,208 | |
Premises and equipment, net | | | 15,848 | | | 13,761 | |
Cash surrender value of life insurance | | | 6,691 | | | 6,496 | |
Real estate and other assets aquired in settlement of loans | | | 619 | | | — | |
Other assets | | | 1,117 | | | 2,153 | |
| |
|
| |
|
| |
| | | | | | | |
| | $ | 325,739 | | $ | 289,709 | |
| |
|
| |
|
| |
Liabilities and Shareholders’ Equity | | | | | | | |
| | | | | | | |
Noninterest bearing | | $ | 18,376 | | $ | 15,002 | |
Interest bearing | | | 179,563 | | | 172,197 | |
| |
|
| |
|
| |
Total deposits | | | 197,939 | | | 187,199 | |
| | | | | | | |
Accrued expenses and other liabilities | | | 2,989 | | | 2,507 | |
FHLB advances and other borrowings | | | 67,224 | | | 67,056 | |
Subordinated debentures | | | 5,155 | | | 5,155 | |
| |
|
| |
|
| |
Total liabilities | | | 273,307 | | | 261,917 | |
| | | | | | | |
Shareholders’ equity | | | | | | | |
| | | | | | | |
Preferred stock, no par value; 1,000,000 shares authorized, no shares issued or outstanding | | | — | | | — | |
Common stock, $0.01 par value; 8,000,000 shares authorized June 30, 2010; 9,000,000 authorized June 30, 2009 4,083,127 shares issued and outstanding June 30, 2010 1,223,572 shares issued, 1,076,072 shares outstanding June 30, 2009 | | | 41 | | | 12 | |
Capital surplus | | | 22,104 | | | 4,564 | |
Unallocated common stock held by ESOP | | | (1,889 | ) | | (18 | ) |
Treasury stock, at cost | | | — | | | (5,034 | ) |
Retained earnings | | | 30,652 | | | 28,850 | |
Net accumulated other comprehensive gain/(loss) | | | 1,524 | | | (582 | ) |
| |
|
| |
|
| |
Total shareholders’ equity | | | 52,432 | | | 27,792 | |
| |
|
| |
|
| |
| | $ | 325,739 | | $ | 289,709 | |
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
-2-
|
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY |
Consolidated Statements of Income |
Years Ended June 30, 2010 and 2009 |
(Dollars in Thousands, Except for Per Share Data) |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
Interest and dividend income | | | | | | | |
Loans, including fees | | $ | 10,857 | | $ | 11,411 | |
Securities available-for-sale | | | 4,003 | | | 3,893 | |
Securities held-to-maturity | | | 11 | | | 20 | |
Trust preferred securities | | | 9 | | | 9 | |
Deposits with banks | | | 27 | | | 15 | |
| |
|
| |
|
| |
Total interest income | | | 14,907 | | | 15,348 | |
Interest expense | | | | | | | |
Deposits | | | 2,161 | | | 3,161 | |
FHLB advances and other borrowings | | | 2,635 | | | 2,645 | |
Subordinated debentures | | | 309 | | | 309 | |
| |
|
| |
|
| |
Total interest expense | | | 5,105 | | | 6,115 | |
| |
|
| |
|
| |
Net interest income | | | 9,802 | | | 9,233 | |
| | | | | | | |
Provision for loan losses | | | 715 | | | 257 | |
| |
|
| |
|
| |
Net interest income after provision for loan losses | | | 9,087 | | | 8,976 | |
| | | | | | | |
Noninterest income | | | | | | | |
Service charges on deposit accounts | | | 765 | | | 745 | |
Net gain on sale of loans | | | 1,280 | | | 2,216 | |
Mortgage loan service fees | | | 770 | | | 628 | |
Net realized gain on sales of available for sale securities | | | 33 | | | 54 | |
Net gain (loss) on preferred stock - FASB ASC 825 | | | 84 | | | (1,296 | ) |
Other income | | | 661 | | | 652 | |
| |
|
| |
|
| |
Total noninterest income | | | 3,593 | | | 2,999 | |
Noninterest expenses | | | | | | | |
Salaries and employee benefits | | | 4,750 | | | 4,411 | |
Occupancy and equipment expense | | | 1,177 | | | 900 | |
Data processing | | | 407 | | | 370 | |
Advertising | | | 438 | | | 394 | |
Amortization of mortgage servicing rights | | | 487 | | | 598 | |
Federal insurance premiums | | | 275 | | | 307 | |
Postage | | | 144 | | | 151 | |
Legal, accounting, and examination fees | | | 318 | | | 231 | |
Consulting fees | | | 170 | | | 114 | |
ATM processing | | | 69 | | | 62 | |
Other expense | | | 996 | | | 1,025 | |
| |
|
| |
|
| |
Total noninterest expenses | | | 9,231 | | | 8,563 | |
| |
|
| |
|
| |
Income before income taxes | | | 3,449 | | | 3,412 | |
| |
Income tax expense | | | 1,035 | | | 1,024 | |
| |
|
| |
|
| |
| |
Net income | | $ | 2,414 | | $ | 2,388 | |
| |
|
| |
|
| |
| |
Basic earnings per share* | | $ | 0.60 | | $ | 0.59 | |
| |
|
| |
|
| |
| |
Diluted earnings per share * | | $ | 0.54 | | $ | 0.52 | |
| |
|
| |
|
| |
* per share data is calculated on a converted basis using a 3.8 to 1.0 exchange ratio
The accompanying notes are an integral part of these consolidated financial statements.
-3-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Consolidated Statements of Changes in Stockholders’ Equity
Years Ended June 30, 2010 and 2009
(Dollars in Thousands, Except for Per Share Data)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock | | Common Stock | | Additional Paid-In Capital | | Unallocated ESOP Shares | | Treasury Stock | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Total | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2008 | | $ | — | | $ | 12 | | $ | 4,487 | | $ | (55 | ) | $ | (5,013 | ) | $ | 27,025 | | $ | (822 | ) | $ | 25,634 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | | | | | | 2,388 | | | | | | 2,388 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Change in net unrealized depreciation on available for sale securities and cash flow hedges, net | | | | | | | | | | | | | | | | | | | | | 240 | | | 240 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | 2,628 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid ($1.02 per share) | | | | | | | | | | | | | | | | | | (435 | ) | | | | | (435 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury stock purchased (760 shares @ $27.00) | | | | | | | | | | | | | | | (21 | ) | | | | | | | | (21 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
EITF No. 06-4 & 06-10 | | | | | | | | | | | | | | | | | | (128 | ) | | | | | (128 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
ESOP shares allocated or committed to be released for allocation (4,600) shares | | | | | | | | | 77 | | | 37 | | | | | | | | | | | | 114 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2009 | | $ | — | | $ | 12 | | $ | 4,564 | | $ | (18 | ) | $ | (5,034 | ) | $ | 28,850 | | $ | (582 | ) | $ | 27,792 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | | | | | | | 2,414 | | | | | | 2,414 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Change in net unrealized depreciation on available for sale securities and cash flow hedges, net | | | | | | | | | | | | | | | | | | | | | 2,106 | | | 2,106 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | 4,520 | |
| | | | | | | | | | | | | | | | | | | | | | |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Dividends paid | | | | | | | | | | | | | | | | | | (612 | ) | | | | | (612 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Treasury stock purchased (805 shares @ $28.25) | | | | | | | | | | | | | | | (22 | ) | | | | | | | | (22 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Stock conversion | | | | | | (12 | ) | | (4,564 | ) | | | | | 5,056 | | | | | | | | | 480 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Stock sold/issued | | | | | | 41 | | | 22,053 | | | (1,971 | ) | | | | | | | | | | | 20,123 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
ESOP allocated prior to conversion | | | | | | | | | 50 | | | 18 | | | | | | | | | | | | 68 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
ESOP shares allocated or committed to be released for allocation (8,214) shares | | | | | | | | | 1 | | | 82 | | | | | | | | | | | | 83 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2010 | | $ | — | | $ | 41 | | $ | 22,104 | | $ | (1,889 | ) | $ | — | | $ | 30,652 | | $ | 1,524 | | $ | 52,432 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
-4-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
Years Ended June 30, 2010 and 2009
(Dollars in Thousands, Except for Per Share Data)
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
Cash flows from operating activities | | | | | | | |
Net income | | $ | 2,414 | | $ | 2,388 | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities | | | | | | | |
Provision for loan losses | | | 715 | | | 257 | |
Depreciation | | | 651 | | | 482 | |
Net amortization of securities premium & discounts | | | 393 | | | 163 | |
Amortization of capitalized mortgage servicing rights | | | 487 | | | 598 | |
Net gain on sale of loans | | | (1,280 | ) | | (2,216 | ) |
Net realized gain on sales of available-for-sale securities | | | (33 | ) | | (54 | ) |
Net recognized (gain) loss on preferred stock - FASB ASC 825 | | | (84 | ) | | 1,296 | |
Net loss on sale of foreclosed real estate | | | — | | | 2 | |
Net loss on sale/disposal of fixed assets | | | 2 | | | — | |
Appreciation in cash surrender value of life insurance, net | | | (195 | ) | | (211 | ) |
Net change in | | | | | | | |
Loans held for sale | | | (793 | ) | | 4,257 | |
Accrued interest receivable | | | (211 | ) | | 27 | |
Other assets | | | 1,084 | | | (1,603 | ) |
Accrued expenses and other liabilities | | | (748 | ) | | 344 | |
| |
|
| |
|
| |
Net cash provided by operating activities | | | 2,402 | | | 5,730 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Activity in available-for-sale securities | | | | | | | |
Sales | | | 8,928 | | | 5,298 | |
Maturities, prepayments and calls | | | 11,556 | | | 11,182 | |
Purchases | | | (50,266 | ) | | (20,114 | ) |
Activity in held to maturity securities | | | | | | | |
Maturities, prepayments and calls | | | 250 | | | 322 | |
FHLB stock purchased | | | (3 | ) | | (285 | ) |
Loan originations and principal collections, net | | | (3,820 | ) | | (471 | ) |
Proceeds from sale of foreclosed real estate | | | 28 | | | 13 | |
Additions to premises and equipment | | | (2,771 | ) | | (6,163 | ) |
| |
|
| |
|
| |
Net cash used in investing activities | | | (36,098 | ) | | (10,218 | ) |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Net increase in deposits | | | 10,740 | | | 8,348 | |
Net change in federal funds purchased | | | — | | | (3,000 | ) |
Net change in advances from the FHLB and other borrowings | | | 168 | | | 1,834 | |
Purchase of treasury stock, at cost | | | (22 | ) | | (21 | ) |
Issuance of common stock | | | 22,574 | | | — | |
Purchase ESOP shares | | | (1,971 | ) | | — | |
Dividends paid | | | (612 | ) | | (435 | ) |
| |
|
| |
|
| |
Net cash provided by financing activities | | | 30,877 | | | 6,726 | |
| |
|
| |
|
| |
| | | | | | | |
Net change in cash and cash equivalents | | | (2,819 | ) | | 2,238 | |
| | | | | | | |
Cash and cash equivalents at beginning of year | | | 6,328 | | | 4,090 | |
| |
|
| |
|
| |
| | | | | | | |
Cash and cash equivalents at end of year | | $ | 3,509 | | $ | 6,328 | |
| |
|
| |
|
| |
The accompanying notes are an integral part of these consolidated financial statements.
-5-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies |
| |
| Nature of Operations |
| |
| On April 5, 2010, Eagle Bancorp completed its second-step conversion from the partially-public mutual holding company structure to the fully publicly-owned stock holding company structure. As part of that transaction it also completed a related stock offering. As a result of the conversion and offering, Eagle Bancorp Montana, Inc. (“the Company”, or “Eagle”) became the stock holding company for American Federal Savings Bank (“the Bank”), and Eagle Financial MHC and Eagle Bancorp ceased to exist. The Company sold a total of 2,464,274 shares of common stock at a purchase price of $10.00 per share in the offering for gross proceeds of $24.6 million. Concurrent with the completion of the offering, shares of Eagle Bancorp common stock owned by the public were exchanged. Stockholders of Eagle Bancorp received 3.800 shares of the Company’s common stock for each share of Eagle Bancorp common stock that they owned immediately prior to completion of the transaction. |
| |
| The Company’s Employee Stock Ownership Plan (“ESOP”), which purchased shares in the Offering, was authorized to purchase up to 12% of the shares sold in the Offering, or 197,142 shares. The ESOP completed its purchase of all such authorized shares in the Offering, at a total cost of $1,971,420. |
| |
| The Bank is a federally chartered savings bank subject to the regulations of the Office of Thrift Supervision (“OTS”). The Bank is a member of the Federal Home Loan Bank System and its deposit accounts are insured to the applicable limits by the Federal Deposit Insurance Corporation (“FDIC”). |
| |
| The Bank is headquartered in Helena, Montana, and operates additional branches in Butte, Bozeman, and Townsend, Montana. The Bank’s market area is concentrated in south central Montana, to which it primarily offers commercial, residential, and consumer loans. The Bank’s principal business is accepting deposits and, together with funds generated from operations and borrowings, investing in various types of loans and securities. |
| |
| Collectively, Eagle Bancorp Montana Inc., and the Bank are referred to herein as “the Company.” |
| |
| Principles of Consolidation |
| |
| The consolidated financial statements include the accounts of Eagle Bancorp Montana Inc. and the Bank. All significant intercompany transactions and balances have been eliminated in consolidation. |
| |
| Use of Estimates |
| |
| In preparing financial statements in conformity with U.S. generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, mortgage servicing rights, and the valuation of foreclosed assets. In connection with the determination of the estimated losses on loans, foreclosed assets, and valuation of mortgage servicing rights, management obtains independent appraisals and valuations. |
-6-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Significant Group Concentrations of Credit Risk |
| |
| Most of the Company’s business activity is with customers located within the south-central Montana area. Note 3 discusses the types of securities that the Company invests in. Note 4 discusses the types of lending that the Company engages in. The Company does not have any significant concentrations to any one industry or customer. |
| |
| The Company carries certain assets with other financial institutions which are subject to credit risk by the amount such assets exceed federal deposit insurance limits. At June 30, 2010 and June 30, 2009, no account balances were held with correspondent banks that were in excess of FDIC insured levels. Also, from time to time, the Company is due amounts in excess of FDIC insurance limits for checks and transit items. Management monitors the financial stability of correspondent banks and considers amounts advanced in excess of FDIC insurance limits to present no significant additional risk to the Company. |
| |
| Cash and Cash Equivalents |
| |
| For the purpose of presentation in the consolidated statements of cash flows, cash and cash equivalents are defined as those amounts included in the balance sheet captions “cash and due from banks,” “interest bearing deposits in banks,” and “federal funds sold” all of which mature within ninety days. |
| |
| The Bank is required to maintain a reserve balance with the Federal Reserve Bank. The Bank properly maintained amounts in excess of required reserves of $50,000 as of June 30, 2010 and 2009. |
| |
| Investment Securities |
| |
| The Company designates debt and equity securities as held-to-maturity, available-for-sale, or trading. |
| |
| Held-to-maturity – Debt investment securities that management has the positive intent and ability to hold until maturity are classified as held-to-maturity and are carried at their remaining unpaid principal balance, net of unamortized premiums or unaccreted discounts. Premiums are amortized and discounts are accreted using the interest method over the period remaining until maturity. |
| |
| Available-for-sale – Investment securities that will be held for indefinite periods of time, including securities that may be sold in response to changes in market interest or prepayment rates, need for liquidity, and changes in the availability of and the yield of alternative investments, are classified as available-for-sale. These assets are carried at fair value. Unrealized gains and losses, net of tax, are reported as other comprehensive income. Gains and losses on the sale of available-for-sale securities are recorded on the trade date and determined using the specific identification method. |
| |
| Declines in the fair value of individual held-to-maturity and available-for-sale securities below their cost that are other than temporary are recognized by write-downs of the individual securities to their fair value. Such write-downs would be included in earnings as realized losses. |
-7-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Trading – No investment securities were designated as trading at June 30, 2010 and 2009. |
| |
| Securities – FASB ASC 825 –Beginning fiscal year, July 1, 2007 the Company elected to account for its preferred stock under, FASB ASC 825 which allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. Subsequent changes in fair value of these assets are recognized in earning when incurred. On July 1, 2007 a charge to retained earnings for $118,000 was recorded in accordance with the implementation of FASB ASC 825 to record the unrealized loss (net of taxes) on preferred stock at that date. |
| |
| Federal Home Loan Bank Stock |
| |
| The Company’s investment in Federal Home Loan Bank (“FHLB”) stock is a restricted investment carried at cost ($100 per share par value), which approximates its fair value. As a member of the FHLB system, the Company is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding FHLB advances. The Company may request redemption at par value of any stock in excess of the amount it is required to hold. Stock redemptions are made at the discretion of the FHLB. The Bank redeemed no FHLB shares during the years ended June 30, 2010 and 2009. |
| |
| Mortgage Loans Held-for-Sale |
| |
| Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value, determined in aggregate, plus the fair value of associated derivative financial instruments. Net unrealized losses, if any, are recognized in a valuation allowance by a charge to income. |
| |
| Loans |
| |
| The Company grants mortgage, commercial and consumer loans to customers. A substantial portion of the loan portfolio is represented by mortgage loans in south central Montana. The ability of the Company’s debtors to honor their contracts is dependent upon the general economic conditions in this area. |
| |
| Loans receivable that management has the intent and ability to hold until maturity are reported at the outstanding principal balance adjusted for any charge-offs, allowance for loan losses, and any deferred fees or costs on originated loans and unamortized premiums or unaccreted discounts on purchased loans. Loan origination fees, net of certain direct origination costs are deferred and amortized over the contractual life of the loan, as an adjustment of the yield, using the interest method. |
| |
| The accrual of interest on loans is discontinued at the time the loan is 90 days delinquent unless the credit is well secured and in process of collection. Personal loans are typically charged off no later than 180 days past due. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful. |
-8-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Loans – continued |
| |
| All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. |
| |
| Allowance for Loan Losses |
| |
| The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. |
| |
| The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revisions as more information becomes available. |
| |
| The allowance consists of specific, general and unallocated components. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. |
| |
| A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all the circumstances surrounding the loan and the borrower, including the length of delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent. |
| |
| Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are subject of a restructuring agreement. |
-9-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Mortgage Servicing Rights |
| |
| Servicing assets are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Generally, purchased servicing rights are capitalized at the cost to acquire the rights. For sales of mortgage loans, a portion of the cost of originating the loan is allocated to the servicing right based on relative fair value. Fair value is based on a market price valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. |
| |
| Servicing assets are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that the fair value is less than the capitalized amount for the tranches. If the Bank later determines that all or a portion of the impairment no longer exists for a particular tranche, a reduction of the allowance may be recorded as an increase to income. Capitalized servicing rights are reported in other assets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. |
| |
| Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income. |
| |
| Cash Surrender Value of Life Insurance |
| |
| Life insurance policies are initially recorded at cost at the date of purchase. Subsequent to purchase, the policies are periodically adjusted for fair value. The adjustment to fair value increases or decreases the carrying value of the policies and is recorded as an income or expense on the consolidated statement of income. For the years ended June 30, 2010 and 2009 there were no adjustments to fair value that were outside the normal appreciation in cash surrender value. |
| |
| Foreclosed Assets |
| |
| Assets acquired through, or in lieu of, loan foreclosure are initially recorded fair value less estimated selling cost at the date of foreclosure. All write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for loan losses. After foreclosure, property held for sale is carried at fair value less cost to sell. Impairment losses on property to be held and used are measured as the amount by which the carrying amount of a property exceeds its fair value. Costs of significant property improvements are capitalized, whereas costs relating to holding property are expensed. Valuations are periodically performed by management, and any subsequent write-downs are recorded as a charge to operations, if necessary, to reduce the carrying value of a property to the lower of its cost or fair value less cost to sell. |
-10-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Premises and Equipment |
| |
| Land is carried at cost. Property and equipment is recorded at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the expected useful lives of the assets, ranging from 3 to 35 years. The costs of maintenance and repairs are expensed as incurred, while major expenditures for renewals and betterments are capitalized. |
| |
| Income Taxes |
| |
| Income taxes are accounted for under the asset and liability method. Accordingly, deferred taxes are recognized for the estimated future tax effects attributable to “temporary differences” between the financial statement carrying amounts and the tax basis of existing assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax laws or rates is recognized in income tax expense in the period that includes the enactment date of the change. A deferred tax liability is recognized for all temporary differences that will result in future taxable income. A deferred tax asset is recognized for all temporary differences that will result in future tax deductions, subject to reduction of the asset by a valuation allowance in certain circumstances. This valuation allowance is recognized if, based on an analysis of available evidence, management determines that it is more likely than not that some portion or all of the deferred tax asset will not be realized. The valuation allowance is subject to ongoing adjustment based on changes in circumstances that affect management’s judgment about the realizability of the deferred tax asset. Adjustments to increase or decrease the valuation allowance are charged or credited, respectively, to income tax expense. |
| |
| Treasury Stock |
| |
| Treasury stock is accounted for on the cost method and consists of no shares in 2010 and 148,260 shares in 2009. |
| |
| Advertising Costs |
| |
| The Company expenses advertising costs as they are incurred. Advertising costs were approximately $438,000 and $394,000 for the years ended June 30, 2010 and 2009, respectively. |
| |
| Employee Stock Ownership Plan |
| |
| Compensation expense recognized for the Company’s ESOP equals the fair value of shares that have been allocated or committed to be released for allocation to participants. Any difference between the fair value of the shares at the time and the ESOP’s original acquisition cost is charged or credited to stockholders’ equity (capital surplus). The cost of ESOP shares that have not yet been allocated or committed to be released is deducted from stockholders’ equity. |
-11-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Earnings Per Share |
| |
| Basic earnings per share (“EPS”) is calculated by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS is calculated by dividing net income by the weighted average number of common shares used to compute basic EPS plus the incremental amount of potential common stock determined by the treasury stock method. For purposes of computing EPS, outstanding common shares include all shares issued to the Mutual Holding Company but exclude ESOP shares that have not been allocated or committed to be released for allocation to participants. Due to the conversion and related stock offering occurring on April 5, 2010 all EPS calculations are prepared using a 3.8 to 1.0 exchange ratio. |
| |
| Financial Instruments |
| |
| All derivative financial instruments that qualify for hedge accounting are recognized in the financial statements and measured at fair value regardless of the purpose or intent for holding them. Changes in the fair value of derivative financial instruments used as cash flow hedges are recognized as a component of comprehensive income. At June 30, 2010 and 2009, the Company was holding forward delivery commitments that qualify as derivative financial instruments. |
| |
| The carrying value of the Company’s financial instruments approximates fair value. The fair value of the Company’s financial instruments is generally determined by a third party’s valuation of the underlying asset. |
| |
| Recent Accounting Pronouncements |
| |
| GAAP Codification – On July 1, 2009, the FASB’s GAAP Codification became effective as the sole authoritative source of GAAP. This codification reorganizes current GAAP for non-governmental entities into a topical index to facilitate accounting research and to provide users additional assurance that they have referenced all related literature pertaining to a given topic. Existing GAAP prior to the Codification was not altered in the compilation of the GAAP Codification. The GAAP Codification encompasses all FASB Statements of Financial Accounting Standards, Emerging Issues Task Force statements, FASB Staff Positions, FASB Interpretations, FASB Derivative Implementation Guides, American Institute of Certified Public Accountants Statement of Positions, Accounting Principles Board Opinions and Accounting Research Bulletins along with the remaining body of GAAP effective as of June 30, 2009. Financial Statements issued for all interim and annual periods ending after September 15, 2009, will need to reference accounting guidance embodied in the Codification as opposed to referencing the previously authoritative pronouncements. |
| |
| On November 14, 2008, the Securities and Exchange Commission (“SEC”) issued its long-anticipated proposed International Financial Reporting Standards (“IFRS”) roadmap outlining milestones that, if achieved, could lead to mandatory transition to IFRS for U.S. domestic registrants starting in 2014. IFRS is a comprehensive series of accounting standards published by the International Accounting Standards Board (“IASB”). Under the proposed roadmap, the Company could be required through its parent company to prepare financial statements in accordance with IFRS, and the SEC will make a determination in 2011 regarding the mandatory adoption of IFRS for U.S. domestic registrants. Management is currently assessing the impact that this potential change would have on the Company’s consolidated financial statements, and will continue to monitor the development of the potential implementation of IFRS. |
-12-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Recent Accounting Pronouncements – continued |
| |
| In April 2009, the FASB issued new guidance impacting ASC Topic 820, Fair Value Measurements and Disclosures. This ASC provides additional guidance in determining fair values when there is no active market or where the price inputs being used represent distressed sales. It reaffirms the need to use judgment to ascertain if a formerly active market has become inactive and in determining fair values when markets have become inactive. The adoption of this new guidance did not have a material effect on Company’s results of operations or financial position. |
| |
| In April 2009, the FASB issued new guidance impacting ASC 825-10-50, Financial Instruments, which relates to fair value disclosures for any financial instruments that are not currently reflected on the balance sheet of companies at fair value. This guidance amended existing GAAP to require disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies as well as in annual financial statements. This guidance is effective for interim and annual periods ending after June 15, 2009. The Company has presented the necessary disclosures in Note 18 herein. |
| |
| In June 2009, the FASB issued new authoritative accounting guidance under ASC Topic 810, Consolidation, which amends prior guidance to change how a company determines when an entity that is insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. The determination of whether a company is required to consolidate an entity is based on, among other things, an entity’s purpose and design and a company’s ability to direct the activities of the entity that most significantly impact the entity’s economic performance. The new authoritative accounting guidance requires additional disclosures about the reporting entity’s involvement with variable-interest entities and any significant changes in risk exposure due to that involvement as well as its affect on the entity’s financial statements. The new authoritative accounting guidance under ASC Topic 810 will be effective January 1, 2010 and is not expected to have a significant impact on the Company’s financial statements. |
| |
| In June 2009, the FASB issued ASC 860,Transfers and Servicing, to improve the information included in an entity’s financial statements about a transfer of financial assets and the effects of a transfer on its financial position, financial performance and cash flows. The guidance eliminates the exceptions for qualifying special-purpose entities from the consolidation guidance and the exception that permitted sale accounting for certain mortgage securitizations when a transferor has not surrendered control over the transferred financial assets. In addition, the amendments require enhanced disclosures about the risks that a transferor continues to be exposed to because of its continuing involvement in transferred financial assets. The guidance is effective for the first reporting period (including interim periods) that begins after November 15, 2009. The Company does not expect that the adoption of this guidance will have a material effect on its financial position, results of operations or cash flows. |
-13-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 1: | Summary of Significant Accounting Policies – continued |
| |
| Recent Accounting Pronouncements – continued |
| |
| In August 2009, the FASB issued ASU No. 2009-05, Fair Value Measurements and Disclosures (Topic 820) - Measuring Liabilities at Fair Value. This ASU provides amendments for fair value measurements of liabilities. It provides clarification that in circumstances in which a quoted price in an active market for the identical liability is not available, a reporting entity is required to measure fair value using one or more techniques. ASU 2009-05 also clarifies that when estimating a fair value of a liability, a reporting entity is not required to include a separate input or adjustment to other inputs relating to the existence of a restriction that prevents the transfer of the liability. ASU 2009-05 is effective for the first reporting period (including interim periods) beginning after issuance or fourth quarter 2009. The adoption of the guidance did not have a material effect on the Company’s consolidated financial position or results of operations. |
| |
| The FASB issued new authoritative accounting guidance under ASC Topic 855, Subsequent Events, which established general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or available to be issued. This guidance sets forth (i) the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements, (ii) the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements and (iii) the disclosures that an entity should make about events or transactions that occurred after the balance sheet date. This new guidance was effective for the period ended June 30, 2010 and did not have a significant impact on the Company’s consolidated financial statements |
| |
| Reclassifications |
| |
| Certain 2009 amounts have been reclassified to conform to the 2010 presentation. |
| |
NOTE 2: | Earnings Per Share |
| |
| The following table sets forth the computation of basic and diluted earnings per share for the years ended June 30: |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(In Thousands) | | | | | | | |
Weighted average shares outstanding during the year on which basic earnings per share is calculated | | | 4,035,183 | | | 4,074,556 | |
Add: weighted average of stock held in treasury | | | 430,778 | | | 563,388 | |
| |
|
| |
|
| |
Average outstanding shares on which diluted earnings per share is calculated | | | 4,465,961 | | | 4,637,944 | |
| |
|
| |
|
| |
| | | | | | | |
Net income applicable to common stockholders | | $ | 2,414 | | $ | 2,338 | |
| |
|
| |
|
| |
Basic earnings per share | | $ | 0.60 | | $ | 0.59 | |
| |
|
| |
|
| |
Diluted earnings per share | | $ | 0.54 | | $ | 0.52 | |
| |
|
| |
|
| |
-14-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 3: | Securities |
| |
| The Company’s investment policy requires that the Company purchase only high-grade investment securities. Most municipal obligations are categorized as “AAA” or better by a nationally recognized statistical rating organization. These ratings are achieved because the securities are backed by the full faith and credit of the municipality and also supported by third-party credit insurance policies. Mortgage backed securities and collateralized mortgage obligations are issued by government sponsored corporations, including Federal Home Loan Mortgage Corporation, Fannie Mae, and the Guaranteed National Mortgage Association. The amortized cost and estimated fair values of securities, together with unrealized gains and losses, are as follows: |
-15-
|
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY |
Notes to Consolidated Financial Statements |
June 30, 2010 and 2009 |
| |
NOTE 3: | Securities – continued |
| | | | | | | | | | | | | |
| | June 30, 2010 | |
| |
| |
|
(Dollars in Thousands) | | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | |
| |
| |
| |
| |
| |
Available for Sale | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
U.S. Government and agency | | $ | 31,852 | | $ | 418 | | $ | (29 | ) | $ | 32,241 | |
Municipal obligations | | | 35,181 | | | 752 | | | (521 | ) | | 35,412 | |
Corporate obligations | | | 7,110 | | | 341 | | | — | | | 7,451 | |
Mortgage-backed securites - government-backed | | | 1,690 | | | 65 | | | — | | | 1,755 | |
Private lable CMOs | | | 957 | | | — | | | (115 | ) | | 842 | |
CMOs - government backed | | | 35,902 | | | 963 | | | (38 | ) | | 36,827 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total securities available for sale | | $ | 112,692 | | $ | 2,539 | | $ | (703 | ) | $ | 114,528 | |
| |
|
| |
|
| |
|
| |
|
| |
Held to Maturity | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Municipal obligations | | $ | 125 | | $ | — | | $ | — | | $ | 125 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total securities held to maturity | | $ | 125 | | $ | — | | $ | — | | $ | 125 | |
| |
|
| |
|
| |
|
| |
|
| |
Securities ASC 825 | | | | | | | | | | | | | |
Preferred stock | | $ | — | | $ | — | | $ | — | | $ | — | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
| | $ | — | | $ | — | | $ | — | | $ | — | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
| | June 30, 2009 | |
| |
| |
|
(Dollars in Thousands) | | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | |
| |
| |
| |
| |
| |
Available for Sale | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
U.S. Government and agency | | $ | 3,893 | | $ | 14 | | $ | (25 | ) | $ | 3,882 | |
Municipal obligations | | | 29,747 | | | 202 | | | (1,056 | ) | | 28,893 | |
Corporate obligations | | | 9,963 | | | 149 | | | (619 | ) | | 9,493 | |
Mortgage-backed securites - government-backed | | | 8,287 | | | 162 | | | (5 | ) | | 8,444 | |
Private label CMOs | | | 2,226 | | | — | | | (382 | ) | | 1,844 | |
CMOs - government backed | | | 29,048 | | | 663 | | | (4 | ) | | 29,707 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total securities available for sale | | $ | 83,164 | | $ | 1,190 | | $ | (2,091 | ) | $ | 82,263 | |
| |
|
| |
|
| |
|
| |
|
| |
Held to Maturity | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Municpal obligations | | $ | 375 | | $ | 9 | | $ | — | | $ | 384 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total securities held to maturity | | $ | 375 | | $ | 9 | | $ | — | | $ | 384 | |
| |
|
| |
|
| |
|
| |
|
| |
Securities ASC 825 | | | | | | | | | | | | | |
Preferred stock | | $ | 2,000 | | $ | — | | $ | (1,975 | ) | $ | 25 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
| | $ | 2,000 | | $ | — | | $ | (1,975 | ) | $ | 25 | |
| |
|
| |
|
| |
|
| |
|
| |
-16-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 3: | Securities – continued |
| |
| Beginning July 1, 2007 the Company elected to account for its FHLMC and FNMA preferred stock under FASB ASC 825,Fair Value Option for Financial Assets and Financial Liabilities, which allows an entity the irrevocable option to elect fair value for the initial and subsequent measurement for certain financial assets and liabilities on a contract-by-contract basis. Subsequent changes in fair value of these assets are recognized in earnings when incurred. Management elected to invoke the option to carry its preferred stock at fair value to more accurately reflect the estimated realizability of the preferred stock at each financial reporting date. The market value of preferred stock was $0 and $25,000 at June 30, 2010 and 2009, respectively. These securities were sold during the second quarter of fiscal year 2010 resulting in a loss on sale of $64,000 from their then carrying value. The gain and (loss) in market value of $84,000 and ($1,296,000) for the years ending June 30, 2010 and 2009, respectively, is included in noninterest income. |
| |
| The Company has not entered into any interest rate swaps, options, or futures contracts relating to investment securities. |
| |
| Gross recognized gains on securities available-for-sale were $250,000 and $113,000 for the years ended June 30, 2010 and 2009, respectively. Gross realized losses on securities available-for-sale were $217,000, and $59,000 for the years ended June 30, 2010 and 2009, respectively. |
| |
| The amortized cost and estimated fair value of securities at June 30, 2010 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. |
| | | | | | | | | | | | | |
| | June 30, 2010 | |
| |
| |
|
| | Held to Maturity | | Available for Sale | |
| |
| |
| |
|
(Dollars in Thousands) | | Amortized Cost | | Estimated Market Value | | Amortized Cost | | Estimated Market Value | |
| |
| |
| |
| |
| |
| | | | | | | | | | | | | |
Due in one year or less | | $ | 125 | | $ | 125 | | $ | 6,270 | | $ | 6,314 | |
Due from one to five years | | | | | | | | | 31,695 | | | 32,518 | |
Due from five to ten years | | | | | | | | | 11,918 | | | 12,106 | |
Due after ten years | | | | | | | | | 24,260 | | | 24,166 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
| | | 125 | | | 125 | | | 74,143 | | | 75,104 | |
| | | | | | | | | | | | | |
Mortgage-backed securites - | | | | | | | | | | | | | |
government-backed | | | | | | | | | 1,690 | | | 1,755 | |
Private lable CMOs | | | | | | | | | 957 | | | 842 | |
CMOs - government backed | | | | | | | | | 35,902 | | | 36,827 | |
| |
|
| |
|
| |
|
| |
|
| |
Total | | $ | 125 | | $ | 125 | | $ | 112,692 | | $ | 114,528 | |
| |
|
| |
|
| |
|
| |
|
| |
Maturities of securities do not reflect repricing opportunities present in adjustable rate securities.
-17-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 3: | Securities – continued |
| |
| At June 30, 2010 and 2009, securities with a carrying value of $35,760,000 and $36,651,000, respectively, were pledged to secure public deposits and for other purposes required or permitted by law. |
| |
| The following table discloses, as of June 30, 2010 and 2009, the Company’s investment securities that have been in a continuous unrealized-loss position for less than 12 months and those that have been in a continuous unrealized loss position for 12 or more months: |
| | | | | | | | | | | | | |
| | Less than 12 months | | 12 months or longer | |
| |
| |
| |
| | | | | |
| | June 30, 2010 | |
| |
| |
|
(Dollars in Thousands) | | Estimated Market Value | | Gross Unrealized Losses | | Estimated Market Value | | Gross Unrealized Losses | |
| |
| |
| |
| |
| |
| | | | | | | | | |
U.S. Government and agency | | $ | 3,679 | | $ | 27 | | $ | 872 | | $ | 2 | |
Municipal obligations | | | 5,712 | | | 129 | | | 3,884 | | | 392 | |
Private label CMOs | | | 467 | | | 14 | | | 374 | | | 101 | |
Mortgage-backed & CMOs | | | 6,729 | | | 38 | | | — | | | — | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total | | $ | 16,587 | | $ | 208 | | $ | 5,130 | | $ | 495 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
| | June 30, 2009 | |
| |
| |
| | | | | | | | | | | | | |
U.S. Government and agency | | $ | 1,686 | | $ | 18 | | $ | 458 | | $ | 7 | |
Municipal obligations | | | 11,529 | | | 422 | | | 5,732 | | | 634 | |
Corporate obligations | | | 1,193 | | | 49 | | | 1,961 | | | 570 | |
Private label CMOs | | | 1,339 | | | 192 | | | 504 | | | 190 | |
Mortgage-backed & CMOs | | | 1,416 | | | 4 | | | 558 | | | 5 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Total | | $ | 17,163 | | $ | 685 | | $ | 9,213 | | $ | 1,406 | |
| |
|
| |
|
| |
|
| |
|
| |
The table above shows the Company’s investment gross unrealized losses and fair values, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at June 30, 2010 and 2009. 48 and 97 securities are in an unrealized loss position as of June 30, 2010 and 2009, respectively.
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Bank to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
-18-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 3: | Securities – continued |
| |
| At June 30, 2010, 41 U.S. Government and agency securities and municipal obligations have unrealized losses with aggregate depreciation of less than 0.82% from the Company’s amortized cost basis. These unrealized losses are principally due to changes in interest rates and credit spreads. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. As management has the ability to hold debt securities until maturity, or for the foreseeable future if classified as available for sale, no declines are deemed to be other than temporary. |
| |
| At June 30, 2010, 7 mortgage backed and CMO securities have unrealized losses with aggregate depreciation of less than 0.4% from the Company’s cost basis. We believe these unrealized losses are principally due to the credit market’s concerns regarding the stability of the mortgage market. Management considers available evidence to assess whether it is more likely-than-not that all amounts due would not be collected. In such assessment, management considers the severity and duration of the impairment, the credit ratings of the security, the overall deal and payment structure, including the Company’s position within the structure, underlying obligor, financial condition and near term prospects of the issuer, delinquencies, defaults, loss severities, recoveries, prepayments, cumulative loss projections, discounted cash flows and fair value estimates. There has been no disruption of the scheduled cash flows on any of the securities. Management’s analysis as of June 30, 2010 revealed no expected credit losses on the securities. Two of the CMO securities are non-agency securities (backed by Alt-A collateral) which have ratings below investment grade from the credit rating agencies. The fair value of these two securities represents less than 0.65% of the total fair value of all securities available for sale and their unrealized loss is $108,000 as of June 30, 2010. |
-19-
|
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY |
Notes to Consolidated Financial Statements |
June 30, 2010 and 2009 |
| |
NOTE 4: | Loans |
| |
| A summary of the balances of loans follows: |
| | | | | | | |
| | June 30, | |
| |
| |
|
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | |
First mortgage loans: | | | | | | | |
Residential mortgage (1-4 family) | | $ | 73,010 | | $ | 79,216 | |
Commercial real estate | | | 41,677 | | | 36,713 | |
Real estate construction | | | 7,016 | | | 4,642 | |
Other loans: | | | | | | | |
Home equity | | | 29,795 | | | 28,676 | |
Consumer | | | 9,613 | | | 10,835 | |
Commercial | | | 9,452 | | | 7,541 | |
| |
|
| |
|
| |
Subtotal | | | 170,563 | | | 167,623 | |
Less: Allowance for loan losses | | | (1,100 | ) | | (525 | ) |
Deferred loan fees, net | | | 39 | | | 99 | |
| |
|
| |
|
| |
| | | | | | | |
Total loans, net | | $ | 169,502 | | $ | 167,197 | |
| |
|
| |
|
| |
Loans net of related allowance for loan losses on which the accrual of interest has been discontinued were $2,402,000 and $990,000 at June 30, 2010 and 2009, respectively. Interest income not accrued on these loans and cash interest income was immaterial for the years ended June 30, 2010 and 2009. The allowance for loan losses on nonaccrual loans as of June 30, 2010 and 2009 was $380,000 and $12,000, respectively. The Company expects to collect all amounts due on nonaccrual loans, including interest accrued at contractual rates. There were $2,104,000 ($1,688,000 net of loss reserves of $416,000) of and $15,000 ($3,000 net of loss reserves of $12,000) loans considered impaired at June 30, 2010 and 2009, respectively. As of June 30, 2010 and 2009, the Company had $29,000 and $251,000, respectively, of loans past due greater than ninety days that were still accruing interest.
The following is a summary of changes in the allowance for loan losses:
| | | | | | | |
| | June 30, | |
| |
| |
|
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | | | |
Balance at beginning of period | | $ | 525 | | $ | 300 | |
Provision (credit) for loan losses | | | 715 | | | 257 | |
Loans charged off | | | (143 | ) | | (47 | ) |
Recoveries of loans previously charged off | | | 3 | | | 15 | |
| |
|
| |
|
| |
| | | | | | | |
Balance at end of period | | $ | 1,100 | | $ | 525 | |
| |
|
| |
|
| |
-20-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 4: | Loans – continued |
| |
| Loans are granted to directors and officers of the Company in the ordinary course of business. Such loans are made in accordance with policies established for all loans of the Company, except that directors, officers, and employees may be eligible to receive discounts on loan origination costs. |
| |
| Loans receivable from directors and senior officers, and their related parties, of the Company at June 30, 2010 and 2009, were $1,865,000 and $1,761,000, respectively. During the year ended June 30, 2010, total principal additions amounted to $284,000 and total principal payments amounted to $176,000. Interest income from all these loans was $117,000 and $140,000 for the years ended June 30, 2010 and 2009, respectively. The Bank serviced, for the benefit of others, $6,633,000 and $6,832,000 at June 30, 2010 and 2009, respectively, loans from directors and senior officers. |
| |
NOTE 5: | Mortgage Servicing Rights |
| |
| The Company is servicing loans for the benefit of others totaling approximately $297,423,000 and $270,508,000 at June 30, 2010 and 2009, respectively. Servicing loans for others generally consists of collecting mortgage payments, maintaining escrow accounts, disbursing payments to investors, and foreclosure processing. |
| |
| Custodial escrow balances maintained in connection with the foregoing loan servicing, and included in demand deposits, were approximately $2,260,000 and $2,668,000 at June 30, 2010 and 2009, respectively. |
| |
| The following is a summary of activity in mortgage servicing rights and the valuation allowance: |
| | | | | | | | |
| | | Years Ended June 30, | |
| | |
| |
| | | | | | |
| | | 2010 | | 2009 | |
| | |
| |
| |
| (Dollars in Thousands) | | | | | | | |
| Mortgage servicing rights | | | | | | | |
| Balance at beginning of period | | $ | 2,208 | | $ | 1,652 | |
| Mortgage servicing rights capitalized | | | 616 | | | 1,154 | |
| Amortization of mortgage servicing rights | | | (487 | ) | | (598 | ) |
| | |
|
| |
|
| |
| Balance at end of period | | | 2,337 | | | 2,208 | |
| Valuation allowance | | | | | | | |
| Balance at beginning of period | | | — | | | — | |
| Provision (credited) to operations | | | — | | | — | |
| | |
|
| |
|
| |
| Balance at end of period | | | — | | | — | |
| | |
|
| |
|
| |
| | | | | | | | |
| Net mortgage servicing rights | | $ | 2,337 | | $ | 2,208 | |
| | |
|
| |
|
| |
-21-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 5: | Mortgage Servicing Rights – continued |
| |
| The fair values of these rights were $2,400,000 and $2,389,000 at June 30, 2010 and June 30, 2009, respectively. The fair value of servicing rights was determined using discount rates ranging from 9.0% to 20.0%, prepayment speeds ranging from 213% to 405%, depending on stratification of the specific right. The fair value was also adjusted for the affect of potential past dues and foreclosures. |
| |
NOTE 6: | Premises and Equipment |
| |
| A summary of the cost and accumulated depreciation of premises and equipment follows: |
| | | | | | | | |
| | | June 30, | |
| | |
| |
| | | | | | |
| | | 2010 | | 2009 | |
| | |
| |
| |
| (Dollars in Thousands) | | | | | | | |
| Land, buildings, and improvements | | $ | 18,504 | | $ | 16,380 | |
| Furniture and equipment | | | 4,369 | | | 3,757 | |
| | |
|
| |
|
| |
| | | | 22,873 | | | 20,137 | |
| Accumulated depreciation | | | (7,025 | ) | | (6,376 | ) |
| | |
|
| |
|
| |
| | | | | | | | |
| | | $ | 15,848 | | $ | 13,761 | |
| | |
|
| |
|
| |
| |
| Depreciation expense totaled $586,000 and $482,000 for the years ended June 30, 2010 and 2009, respectively. |
| |
NOTE 7: | Deposits |
| |
| The composition of deposits is summarized as follows: |
| | | | | | | | |
| | | June 30, | |
| | |
| |
| | | | | | |
| | | 2010 | | 2009 | |
| | |
| |
| |
| (Dollars in Thousands) | | | | | | | |
| Noninterest checking | | $ | 18,376 | | $ | 15,002 | |
| Interest bearing checking (0.15%, 0.33%) | | | 34,658 | | | 32,664 | |
| Passbook savings (0.21%, 0.41%) | | | 30,875 | | | 26,445 | |
| Money market accounts (.24%, .64%) | | | 29,021 | | | 26,886 | |
| | | | | | | | |
| Time certificates of deposits (2010 - .50% - 4.64%, 2009 - .75% - 5.35%) | | | 85,009 | | | 86,202 | |
| | |
|
| |
|
| |
| | | | | | | | |
| | | $ | 197,939 | | $ | 187,199 | |
| | |
|
| |
|
| |
| | | | | | | | |
| The weighted average cost of deposit funds was .85% and 1.38% at June 30, 2010 and 2009, respectively. | |
-22-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 7: | Deposits – continued |
| |
| At June 30, 2010, the scheduled maturities of time deposits are as follows: |
| | | | |
(Dollars in Thousands) | | | | |
Within one year | | $ | 61,005 | |
One to two years | | | 15,876 | |
Two to three years | | | 4,547 | |
Three to four years | | | 2,850 | |
Thereafter | | | 731 | |
| |
|
| |
| | | | |
Total | | $ | 85,009 | |
| |
|
| |
| |
| Interest expense on deposits is summarized as follows: |
| | | | | | | |
| | Years Ended June 30, | |
| |
| |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | | | |
Checking | | $ | 72 | | $ | 114 | |
Passbook savings | | | 92 | | | 131 | |
Money market accounts | | | 117 | | | 322 | |
Time certificates of deposits | | | 1,880 | | | 2,594 | |
| |
|
| |
|
| |
| | | | | | | |
| | $ | 2,161 | | $ | 3,161 | |
| |
|
| |
|
| |
| |
| As of May 20, 2009 FDIC insurance covers deposits up to $250,000 through December 31, 2013. On July 21, 2010, this coverage was made permanent with the passage of the Frank-Dodd Wall Street Reform and Consumer Protection Act. At June 30, 2010 the Company held $17,787,000 in deposit accounts that included balances of $250,000 or more. The Bank is a participant in the FDIC’s Transactional Account Gaurantee Program, and as such noninterest bearing accounts are fully insured until December 31, 2010 when the program expires. At June 30, 2010 the Company held $18,376,000, in noninterest bearing accounts. |
| |
| At June 30, 2010 and 2009, the Company reclassified $53,000 and $148,000, respectively, in overdrawn deposits as loans. |
| |
| Directors’ and senior officers’ deposit accounts at June 30, 2010 and 2009, were $235,000 and $299,000, respectively. |
-23-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 8: | Advances from the Federal Home Loan Bank and other borrowings |
| |
| Advances from the Federal Home Loan Bank of Seattle and other borrowings mature as follows: |
| | | | | | | |
| | June 30, | |
| |
| |
| | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | | | |
Within one year | | $ | 13,224 | | $ | 10,667 | |
One to two years | | | 18,000 | | | 8,389 | |
Two to three years | | | 16,000 | | | 18,000 | |
Three to four years | | | 9,000 | | | 16,000 | |
Four to five years | | | 9,000 | | | 9,000 | |
Thereafter | | | 2,000 | | | 5,000 | |
| |
|
| |
|
| |
| | | | | | | |
Total | | $ | 67,224 | | $ | 67,056 | |
| |
|
| |
|
| |
| |
| Federal Home Loan Advances |
| |
| The advances are due at maturity, with the exception of two advances, totaling, $10,000,000, that are callable at the FHLB of Seattle’s option. The advances are subject to prepayment penalties. The interest rates on advances are fixed. The advances are collateralized by investment securities pledged to the FHLB of Seattle and a blanket pledge of the Bank’s 1-4 family residential mortgage portfolio. The carrying value of the securities collateralized for these advances was $1,135,081 as of June 30, 2009. At June 30, 2010 and 2009, the Company exceeded the collateral requirements of the FHLB. The Company’s investment in FHLB stock is also pledged as collateral on these advances. The total FHLB funding line available to the Company at June 30, 2010, was 30% of total Bank assets, or approximately $93.17 million. The balance of advances was $44,224,000 and $44,056,000 at June 30, 2010 and 2009, respectively. |
| |
| Other Borrowings |
| |
| The Bank had $23,000,000 in structured repurchase agreements with PNC Financial Service Group, Inc. (“PNC”) at June 30, 2010, and 2009. These agreements are collateralized by corporate and municipal securities. The carrying value of these securities was $28,515,000 as of June 30, 2010. These agreements include terms, under certain conditions, which allow PNC to exercise a call option. |
| |
| Federal Funds Purchased |
| |
| The Bank has a $7,000,000 Federal Funds line of credit with PNC. The balance was $0 as of June 30, 2010 and 2009. |
| |
| The Bank has a $6,500,000 Federal Funds line of credit with Zions Bank. The balance was $0 as of June 30, 2010 and 2009. |
-24-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 8: | Advances from the Federal Home Loan Bank and other borrowings – continued |
| |
| Federal Reserve Bank Discount Window |
| |
| For additional liquidity sources, the Bank has a credit facility at the Federal Reserve Bank’s Discount Window. The amount available to the Bank is limited by various collateral requirements. The Bank has pledged one Agency security and one collateralized mortgage obligation security at the Federal Reserve Bank that had a total carrying value of $5,547,000 as of June 30, 2010. The account had $0 balance as of June 30, 2010 and 2009. |
| |
| For all borrowings outstanding the weighted average interest rate for advances at June 30, 2010 and 2009 was 3.78% and 4.02% respectively. The weighted average amount outstanding was $66,090,000 and $67,772,000 for the years ended June 30, 2010 and 2009, respectively. |
| |
| The maximum amount outstanding at any month-end was $68,500,000 and $73,789,000 during the years ended June 30, 2010 and 2009, respectively. |
| |
NOTE 9: | Subordinated Debentures |
| |
| On September 28, 2005, the Company completed the private placement of $5,155,000 in subordinated debentures to Eagle Bancorp Statutory Trust I (“the Trust”). The Trust funded the purchase of the subordinated debentures through the sale of trust preferred securities to First Tennessee Bank, N.A. with a liquidation value of $5,155,000. Using interest payments made by the Company on the debentures, the Trust began paying quarterly dividends to preferred security holders on December 15, 2005. The annual percentage rate of the interest payable on the subordinated debentures and distributions payable on the preferred securities is fixed at 6.02% until December 15, 2010 then becomes variable at 3-Month LIBOR plus 1.42%. Dividends on the preferred securities are cumulative and the Trust may defer the payments for up to five years. The preferred securities mature in December 15, 2035 unless the Company elects and obtains regulatory approval to accelerate the maturity date to as early as December 15, 2010. |
| |
| For the years ended June 30, 2010 and June 30, 2009, interest expense on the subordinated debentures was $309,000. |
| |
| Subordinated debt may be included in regulatory Tier 1 capital subject to a limitation that such amounts not exceed 25% of Tier 1 capital. The remainder of subordinated debt is included in Tier II capital. There is no limitation for inclusion of subordinated debt in total risk-based capital and, as such, all subordinated debt was included in total risk-based capital. |
| |
NOTE 10: | Legal Contingencies |
| |
| Various legal claims also arise from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Company’s financial statements. |
-25-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 11: | Income Taxes |
| |
| The components of the Company’s income tax provision are as follows: |
| | | | | | | |
| | Years Ended June 30, | |
| |
| |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | | | |
Current | | | | | | | |
U.S. federal | | $ | (894 | ) | $ | 975 | |
Montana | | | (247 | ) | | 270 | |
| |
|
| |
|
| |
| | | (1,141 | ) | | 1,245 | |
| |
|
| |
|
| |
Deferred | | | | | | | |
U.S. federal | | | 1,697 | | | (149 | ) |
Montana | | | 479 | | | (72 | ) |
| |
|
| |
|
| |
| | | 2,176 | | | (221 | ) |
| |
|
| |
|
| |
| | | | | | | |
Total | | $ | 1,035 | | $ | 1,024 | |
| |
|
| |
|
| |
| |
| The nature and components of deferred tax assets and liabilities, which are a component of other liabilities in 2010 and other assets in 2009 in the accompanying statement of financial condition, are as follows: |
| | | | | | | |
| | June 30, | |
| |
| |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | | | |
Deferred tax assets: | | | | | | | |
Deferred compensation | | $ | 278 | | $ | 272 | |
Loans receivable | | | 130 | | | 34 | |
Deferred loan fees | | | 13 | | | — | |
Securities available-for-sale & preferred stock FASB ASC 825 | | | — | | | 862 | |
Other | | | 17 | | | 16 | |
| |
|
| |
|
| |
Total deferred tax assets | | | 438 | | | 1,184 | |
| |
|
| |
|
| |
Deferred tax liabilities: | | | | | | | |
Premises and equipment | | | 1,017 | | | 210 | |
Deferred loan fees | | | — | | | 11 | |
FHLB stock | | | 389 | | | 389 | |
Securities available-for-sale & preferred stock FASB ASC 825 | | | 551 | | | — | |
Unrealized gain on hedging | | | 102 | | | 20 | |
Other | | | | | | — | |
| |
|
| |
|
| |
Total deferred tax liabilities | | | 2,059 | | | 630 | |
| |
|
| |
|
| |
| | | | | | | |
Net deferred tax (liability) asset | | $ | (1,621 | ) | $ | 554 | |
| |
|
| |
|
| |
| |
| The Company believes, based upon the available evidence, that all deferred tax assets will be realized in the normal course of operations. Accordingly, these assets have not been reduced by a valuation allowance. |
-26-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 11: | Income Taxes – continued |
| |
| A reconciliation of the Company’s effective income tax provision to the statutory federal income tax rate is as follows: |
| | | | | | | | |
| | | Years Ended June 30, | |
| | |
| |
| | | 2010 | | 2009 | |
| | |
| |
| |
| (Dollars in Thousands) | | | | | | | |
| | | | | | | | |
| Federal income taxes at the statutory rate of 34% | | $ | 1,173 | | $ | 1,160 | |
| State income taxes | | | 233 | | | 230 | |
| Nontaxable income | | | (541 | ) | | (451 | ) |
| Other, net | | | 170 | | | 85 | |
| | |
|
| |
|
| |
| | | | | | | | |
| Income tax expense | | $ | 1,035 | | $ | 1,024 | |
| | |
|
| |
|
| |
| | | | | | | | |
| Effective tax rate | | | 30.0 | % | | 30.0 | % |
| | |
|
| |
|
| |
| |
| Prior to January 1, 1987, the Company was allowed a special bad debt deduction limited generally in the current year to 32% (net of preference tax) of otherwise taxable income and subject to certain limitations based on aggregate loans and savings account balances at the end of the year. If the amounts that qualified as deductions for federal income tax purposes are later used for purposes other than for bad debt losses, they will be subject to federal income tax at the then current corporate rate. Retained earnings include approximately $852,000 and $525,000 at June 30, 2010 and 2009, respectively, for which federal income tax has not been provided. |
-27-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 12: | Comprehensive Income |
| |
| Comprehensive income represents the sum of net income and items of “other comprehensive income” that are reported directly in stockholders’ equity, such as the change during the period in the after-tax net unrealized gain or loss on securities available-for-sale. |
| |
| The Company’s other comprehensive income is summarized as follows for the years ended June 30: |
| | | | | | | | |
| | | 2010 | | 2009 | |
| | |
| |
| |
| (Dollars in Thousands) | | | | | | | |
| Net unrealized holding loss arising during the year: | | | | | | | |
| Available for sale securities, net of related income tax (expense) benefit of ($831) and $112, respectively | | $ | 1,938 | | $ | 263 | |
| | | | | | | | |
| Forward delivery commitments, net of related income tax expense of $82 and $6, respectively | | | 191 | | | 15 | |
| | | | | | | | |
| Reclassification adjustment for net realized gain included in net income, net of related income tax expense of $9 and $16, respectively | | | (23 | ) | | (38 | ) |
| | |
|
| |
|
| |
| | | | | | | | |
| Other comprehensive income | | $ | 2,106 | | $ | 240 | |
| | |
|
| |
|
| |
-28-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 13: | Supplemental Cash Flow Information |
| | | | | | | |
| | Years Ended June 30, | |
| |
| |
| | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | |
Supplemental Cash Flow Information | | | | | | | |
Cash paid during the year for interest | | $ | 5,115 | | $ | 6,127 | |
Cash paid during the year for income taxes | | | 603 | | | 1,475 | |
Non-Cash Investing Activities | | | | | | | |
Increase in market value of securities available for sale | | $ | (2,737 | ) | $ | (321 | ) |
Mortgage servicing rights capitalized | | | 617 | | | 1,154 | |
ESOP shares released | | | 101 | | | 114 | |
| |
NOTE 14: | Regulatory Capital Requirements |
| |
| The Bank is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory – and possibly additional discretionary – actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. |
| |
| Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of tangible and core capital (as defined in the regulations) to total adjusted assets (as defined), and of risk-based capital (as defined) to risk-weighted assets (as defined). Management believes, as of June 30, 2010 and 2009, that the Bank meets all capital adequacy requirements to which it is subject. |
| |
| The most recent notification from the Office of Thrift Supervision (“OTS”) (as of January 5, 2009) categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Bank must maintain minimum tangible, core, and risk-based ratios as set forth in the table below. The Bank’s actual capital amounts (in thousands) and ratios are presented in the table below: |
-29-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 14: | Regulatory Capital Requirements – continued |
| | | | | | | | | | | | | | | | | | | |
(Dollars in Thousands) | | Actual | | Minimum Capital Requirement | | Minimum To Be Well Capitalized Under Prompt Corrective Action Provisions | |
| |
| |
| |
| |
| | | | | | | |
| | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | |
| |
| |
| |
| |
| |
| |
| |
June 30, 2010: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total Risk-based Capital to Risk Weighted Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 56,591 | | | 26.47 | % | $ | 17,103 | | | 8.00 | % | $ | N/A | | | N/A | % |
Bank | | | 41,223 | | | 19.63 | | | 16,799 | | | 8.00 | | | 20,999 | | | 10.00 | |
| | | | | | | | | | | | | | | | | | | |
Tier I Capital to Risk Weighted Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 55,908 | | | 26.15 | | | 8,551 | | | 4.00 | | | N/A | | | N/A | |
Bank | | | 40,539 | | | 19.31 | | | 8,400 | | | 4.00 | | | 12,599 | | | 6.00 | |
| | | | | | | | | | | | | | | | | | | |
Tier I Capital to Adjusted Total Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 55,908 | | | 17.12 | | | 9,798 | | | 3.00 | | | N/A | | | N/A | |
Bank | | | 40,539 | | | 13.10 | | | 9,282 | | | 3.00 | | | 15,471 | | | 5.00 | |
| | | | | | | | | | | | | | | | | | | |
Tangible Capital to Adjusted Total Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 55,908 | | | 17.12 | | | 4,899 | | | 1.50 | | | N/A | | | N/A | |
Bank | | | 40,539 | | | 13.10 | | | 4,641 | | | 1.50 | | | N/A | | | N/A | |
| | | | | | | | | | | | | | | | | | | |
June 30, 2009: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total Risk-based Capital to Risk Weighted Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 33,886 | | | 16.61 | % | $ | 16,318 | | | 8.00 | % | $ | N/A | | | N/A | % |
Bank | | | 27,592 | | | 13.66 | | | 16,157 | | | 8.00 | | | 20,196 | | | 10.00 | |
| | | | | | | | | | | | | | | | | | | |
Tier I Capital to Risk Weighted Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 33,374 | | | 16.36 | | | 8,159 | | | 4.00 | | | N/A | | | N/A | |
Bank | | | 27,079 | | | 13.41 | | | 8,078 | | | 4.00 | | | 12,118 | | | 6.00 | |
| | | | | | | | | | | | | | | | | | | |
Tier I Capital to Adjusted Total Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 33,374 | | | 11.50 | | | 8,709 | | | 3.00 | | | N/A | | | N/A | |
Bank | | | 27,079 | | | 9.53 | | | 8,522 | | | 3.00 | | | 14,203 | | | 5.00 | |
| | | | | | | | | | | | | | | | | | | |
Tangible Capital to Adjusted Total Assets | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 33,374 | | | 11.50 | | | 4,354 | | | 1.50 | | | N/A | | | N/A | |
Bank | | | 27,079 | | | 9.53 | | | 4,261 | | | 1.50 | | | N/A | | | N/A | |
-30-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 14: | Regulatory Capital Requirements – continued |
| |
| A reconciliation of the Bank’s capital (in thousands) determined by generally accepted accounting principles to capital defined for regulatory purposes, is as follows: |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
(Dollars in Thousands) | | | | | |
Capital determined by generally accepted accounting principles | | $ | 42,009 | | $ | 26,687 | |
Unrealized (gain) loss on securities available-for-sale | | | (1,232 | ) | | 439 | |
Unrealized gain on forward delivery commitments | | | (238 | ) | | (47 | ) |
| |
|
| |
|
| |
Tier I (core) capital | | | 40,539 | | | 27,079 | |
General allowance for loan losses | | | 684 | | | 513 | |
| |
|
| |
|
| |
| | | | | | | |
Total risk based capital | | $ | 41,223 | | $ | 27,592 | |
| |
|
| |
|
| |
| |
| Dividend Limitations |
| |
| Under OTS regulations that became effective April 1, 1999, savings associations such as the Bank generally may declare annual cash dividends up to an amount equal to net income for the current year plus net income retained for the two preceding years. Dividends in excess of such amount require OTS approval. The Bank has paid dividends totaling $1,000,000 and $1,552,000 to the Company during the years ended June 30, 2010, and 2009, respectively. The Company had paid quarterly dividends of $0.26 per share for the first three fiscal quarters of fiscal year ended June 30, 2010. For its fourth quarter fiscal year ended June 30, 2010, the Company paid a dividend of $0.06842 per share ($0.26 on a converted basis with regards to the conversion that occurred on April 5, 2010) to its shareholders. The Company paid four quarterly dividends of $.255 per share to its shareholders for the year ended June 30, 2009. |
| |
| Liquidation Rights |
| |
| Eagle Bancorp Montana, Inc. holds a liquidation account for the benefit of certain depositors of American Federal Savings Bank who remain depositors of the Bank at the time of liquidation. The liquidation account is designed to provide payments to these depositors of their liquidation interests in the event of a liquidation of Eagle and the Bank, or the Bank alone. In the unlikely event that Eagle and the Bank were to liquidate in the future, all claims of creditors, including those of depositors, would be paid first, followed by distribution to depositors as of November 30, 2008 (who continue to be the Bank’s depositors) of the liquidation account maintained by Eagle. Also, in a complete liquidation of both entities, or of just the Bank, when Eagle has insufficient assets to fund the liquidation account distribution due to depositors and the Bank has positive net worth, the Bank would immediately pay amounts necessary to fund Eagle’s remaining obligations under the liquidation account. If Eagle is completely liquidated or sold apart from a sale or liquidation of the Bank, then the rights of such depositors in the liquidation account maintained by Eagle would be surrendered and treated as a liquidation account in the Bank, the “bank liquidation account” and these depositors shall have an equivalent interest in the bank liquidation account and the same rights and terms as the liquidation account. |
-31-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 14: | Regulatory Capital Requirements – continued |
| |
| Liquidation Rights – continued |
| |
| After two years from the date of conversion and upon the written request of the OTS, Eagle will eliminate or transfer the liquidation account and the interests in such account to the Bank and the liquidation account would become the liquidation account of the Bank and not subject in any manner or amount to Eagle’s creditors. Also, under the rules and regulations of the OTS, no post-conversion merger, consolidation, or similar combination or transaction with another depository institution in which Eagle or the Bank is not the surviving institution would be considered a liquidation and, in such a transaction, the liquidation account would be assumed by the surviving institution. |
| |
NOTE 15: | Related Party Transactions |
| |
| The Bank has contracted with a subsidiary of a company which is partially owned by one of the Company’s directors. The Bank paid $103,000 during the year ended June 30, 2010 for support services, and an additional $157,000 for computer hardware and software used by the Bank for its computer network. For the year ended June 30, 2009, expenditures were $54,000 for support services and $83,000 for computer hardware and software. |
| |
| In 2007, the Bank also made a construction loan, in the normal course of lending, to this same affiliated entity for the construction of an office building. In fiscal 2008 the construction was completed and the loan was refinanced into $7,500,000 permanent financing. On July 9, 2008, 80 percent, or $6.0 million was sold to the Montana Board of Investments. As of June 30, 2010 this loan’s principal balance was $7,102,000 ($1,420,000 net of participation sold). The Bank maintains the servicing for this loan and the loan is current. |
| |
NOTE 16: | Employee Benefits |
| |
| Profit Sharing Plan |
| |
| The Company provides a noncontributory profit sharing plan for eligible employees who have completed one year of service. The amount of the Company’s annual contribution, limited to a maximum of 15% of qualified employees’ salaries, is determined by the Board of Directors. Profit sharing expense was $169,000 and $182,000 for the years ended June 30, 2010 and 2009, respectively. |
| |
| The Company’s profit sharing plan includes a 401(k) feature. At the discretion of the Board of Directors, the Company may match up to 50% of participants’ contributions up to a maximum of 4% of participants’ salaries. For the years ended June 30, 2010 and 2009, the Company’s match totaled $48,000 and $47,000, respectively. |
-32-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 16: | Employee Benefits – continued |
| |
| Deferred Compensation Plans – continued |
| |
| The Company has entered into deferred compensation contracts with current key employees. The contracts provide fixed benefits payable in equal annual installments upon retirement. The Company purchased life insurance contracts that may be used to fund the payments. The charge to expense is based on the present value computations of anticipated liabilities. For the years ended June 30, 2010 and 2009, the total expense was $106,000 and $102,000, respectively. The Company has recorded a liability for the deferred compensation plan of $926,000 and $908,000 at June 30, 2010 and 2009, respectively, which is included in the balance of accrued expenses and other liabilities. |
| |
| Employee Stock Ownership Plan |
| |
| The Company has established an ESOP for eligible employees who meet certain age and service requirements. At inception, in April 2000, the ESOP borrowed $368,000 from Eagle Bancorp and used the funds to purchase 46,006 shares of common stock, at $8 per share, in the initial offering. This borrowing was fully paid on December 31, 2009. Again, in conjunction with the subsequent offering in April 2010, the ESOP borrowed $1,971,420 from Eagle Bancorp Montana, Inc. and used the funds to purchase 197,142 shares of common stock, at $10 per share. The Bank makes periodic contributions to the ESOP sufficient to satisfy the debt service requirements of the loan that has a twelve-year term and bears interest at 8%. The ESOP uses these contributions, and any dividends received by the ESOP on unallocated shares, to make principal and interest payments on the loan. |
| |
| Shares purchased by the ESOP are held in a suspense account by the plan trustee until allocated to participant accounts. Shares released from the suspense account are allocated to participants on the basis of their relative compensation in the year of allocation. Participants become vested in the allocated shares over a period not to exceed seven years. Any forfeited shares are allocated to other participants in the same proportion as contributions. |
| |
| Total ESOP expenses of $123,000 and $107,000 were recognized in fiscal 2010 and 2009, respectively. 4600 shares were released and allocated to participants during the year ended June 30, 2009. 2,300 shares, prior to the April 5, 2010 conversion, were released and allocated to participants during the year ended June 30, 2010. 8,214 shares, subsequent to the conversion on April 5, 2010, were allocated to participants during the year ended June 30, 2010.The cost of the 188,928 ESOP shares ($1,889,280 at June 30, 2010) that have not yet been allocated or committed to be released to participants is deducted from stockholders’ equity. The fair value of these shares was approximately $1,842,048 at that date. |
| |
| Stock Incentive Plan |
| |
| The Company adopted the Stock Incentive Plan (“the Plan”) on October 19, 2000. The Plan provides for different types of awards including stock options, restricted stock and performance shares. Under the Plan, 23,000 shares of restricted stock were granted to directors and certain officers during fiscal 2001. These shares of restricted stock vest in equal installments over five years beginning one year from the grant date. |
| |
| There were no stock options granted under the Plan as of June 30, 2010. |
-33-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 17: | Financial Instruments and Off-Balance-Sheet Activities |
| |
| All financial instruments held or issued by the Company are held or issued for purposes other than trading. In the ordinary course of business, the Company enters into off-balance-sheet financial instruments consisting of commitments to extend credit and forward delivery commitments for the sale of whole loans to the secondary market. |
| |
| Commitments to extend credit – In response to marketplace demands, the Company routinely makes commitments to extend credit for fixed rate and variable rate loans with or without rate lock guarantees. When rate lock guarantees are made to customers, the Company becomes subject to market risk for changes in interest rates that occur between the rate lock date and the date that a firm commitment to purchase the loan is made by a secondary market investor. |
| |
| Generally, as interest rates increase, the market value of the loan commitment goes down. The opposite effect takes place when interest rates decline. |
| |
| Commitments to extend credit are agreements to lend to a customer as long as the borrower satisfies the Company’s underwriting standards and related provisions of the borrowing agreements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company uses the same credit policies in making commitments to extend credit as it does for on-balance-sheet instruments. Collateral is required for substantially all loans, and normally consists of real property. The Company’s experience has been that substantially all loan commitments are completed or terminated by the borrower within 3 to 12 months. |
| |
| The notional amounts of the Company’s commitments to extend credit at fixed and variable interest rates were approximately $9,029,000 and $12,440,000 at June 30, 2010 and 2009, respectively. Fixed rate commitments are extended at rates ranging from 4.00% to 8.00% and 4.50% to 8.0% at June 30, 2010 and 2009, respectively. The Company has lines of credit representing credit risk of approximately $59,373,000 and $52,288,000 at June 30, 2010 and 2009, respectively, of which approximately $32,012,000 and $26,838,000 had been drawn at June 30, 2010 and 2009, respectively. The Company has credit cards issued representing credit risk of approximately $727,000 and $675,000 at June 30, 2010 and 2009, respectively, of which approximately $30,000 and $21,000 had been drawn at June 30, 2010 and 2009, respectively. The Company has letters of credits issued representing credit risk of approximately $2,432,000 and $1,347,000 at June 30, 2010 and 2009, respectively. |
| |
| Forward delivery commitments – The Company uses mandatory sell forward delivery commitments to sell whole loans. These commitments are also used as a hedge against exposure to interest-rate risks resulting from rate locked loan origination commitments on certain mortgage loans held-for-sale. Gains and losses in the items hedged are deferred and recognized in other comprehensive income until the commitments are completed. At the completion of the commitments the gains and losses are recognized in the Company’s income statement. |
| |
| As of June 30, 2010 and 2009, the Company had entered into commitments to deliver approximately $7,437,000 and $5,344,000 respectively, in loans to various investors, all at fixed interest rates ranging from 2.75% to 7.125% and 4.25% to 5.63%, at June 30, 2010 and 2009, respectively. The Company had approximately $340,000 and $68,000 of gains deferred as a result of the forward delivery commitments entered into as of June 30, 2010 and 2009, respectively. The total amount of the gain is expected to be taken into income within the next twelve months. |
-34-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 17: | Financial Instruments and Off-Balance-Sheet Activities – continued |
| |
| The Company did not have any gains or losses reclassified into earnings as a result of the ineffectiveness of its hedging activities. The Company considers its hedging activities to be highly effective. |
| |
| The Company did not have any gains or losses reclassified into earnings as a result of the discontinuance of cash flow hedges because it was probable that the original forecasted transaction would not occur by the end of the originally specified time frame as of June 30, 2010. |
| |
| The Company has no other off-balance-sheet arrangements or transactions with unconsolidated, special purpose entities that would expose the Company to liability that is not reflected on the face of the financial statements. |
| |
NOTE 18: | Fair Value Disclosures |
| |
| FASB ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact. |
| |
| FASB ASC 820 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, FASB ASC 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows: |
-35-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| | |
NOTE 18: | Fair Value Disclosures – continued |
| | |
| § | Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. |
| | |
| § | Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (for example, interest rates, volatilities, prepayment speeds, loss severities, credit risks and default rates) or inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
| | |
| § | Level 3 Inputs - Significant unobservable inputs that reflect an entity’s own assumptions that market participants would use in pricing the assets or liabilities. |
| | |
| A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. |
| | |
| In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. |
| | |
| Available for Sale Securities –Securities classified as available for sale are reported at fair value utilizing Level 1 and Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information and the bond’s terms and conditions, among other things. |
| | |
| Impaired Loans – Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 3 inputs based on internally customized discounting criteria. |
| | |
| Preferred Stock– FASBASC 825– Freddie Mac and Fannie Mae preferred stock are reported at fair value utilizing Level 1 and Level 2inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information and the bond’s terms and conditions, among other things. |
| | |
| Loans Held for Sale – These loans are reported at the lower of cost or fair value. Fair value is determined based on expected proceeds based on sales contracts and commitments and are considered Level 2 inputs. |
-36-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 18: | Fair Value Disclosures – continued |
| |
| Repossessed Assets – Fair values are valued at the time the loan is foreclosed upon and the asset is transferred from loans. The value is based upon primary third party appraisals, less costs to sell. The appraisals are generally discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s business. Such discounts are typically significant and result in Level 3 classification of the inputs for determining fair value. Repossessed assets are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on same or similar factors above. |
| |
| The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of June 30, 2010 and 2009, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands): |
| | | | | | | | | | | | | |
| | June 30, 2010 | |
| |
| |
| | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Total Fair Value | |
| |
| |
| |
| |
| |
Available for sale securities | | $ | — | | $ | 114,528 | | $ | — | | $ | 114,528 | |
Loans held-for-sale | | | — | | | 7,695 | | | — | | | 7,695 | |
| | | | | | | | | | | | | |
| | June 30, 2009 | |
| |
| |
| | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Total Fair Value | |
| |
| |
| |
| |
| |
Available for sale securities | | $ | — | | $ | 82,263 | | $ | — | | $ | 82,263 | |
Preferred stock - FASB ASC 825 | | | — | | | 25 | | | — | | | 25 | |
Loans held-for-sale | | | — | | | 5,349 | | | — | | | 5,349 | |
| |
| Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table summarizes financial assets and financial liabilities measured at fair value on a nonrecurring basis as of June 30, 2010 and 2009, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (dollars in thousands): |
-37-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 18: | Fair Value Disclosures – continued |
| | | | | | | | | | | | | |
| | June 30, 2010 | |
| |
| |
| | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Total Fair Value | |
| |
| |
| |
| |
| |
Impaired loans | | $ | — | | $ | — | | $ | 1,688 | | $ | 1,688 | |
Mortgage servicing rights | | | — | | | 2,400 | | | — | | | 2,400 | |
Repossessed assets | | | — | | | — | | | 619 | | | 619 | |
| | | | | | | | | | | | | |
| | June 30, 2009 | |
| |
| |
| | Level 1 Inputs | | Level 2 Inputs | | Level 3 Inputs | | Total Fair Value | |
| |
| |
| |
| |
| |
Impaired loans | | $ | — | | $ | — | | $ | 3 | | $ | 3 | |
Mortgage servicing rights | | | — | | | 2,389 | | | — | | | 2,389 | |
Repossessed assets | | | — | | | — | | | — | | | — | |
| |
| During the year ended June 30, 2010, certain impaired loans were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for possible loan losses based upon the fair value of the underlying collateral. Impaired loans with a carrying value of $2,101,000 were reduced by specific valuation allowance allocations totaling $416,000 to a total reported fair value of $1,685,000 based on collateral valuations utilizing Level 3 valuation inputs. |
| |
| As of June 30, 2010, mortgage servicing rights were remeasured and reported at the lower of cost or fair value through a valuation allowance based upon the fair value of the calculated servicing rights. Servicing rights with a carrying value of $2,337,000 were lower than fair value of $2,400,000 based on collateral valuations utilizing Level 2 valuation inputs, and as such are reported at the lower value of cost. |
| |
| Certain non-financial assets and non-financial liabilities measured at fair value on a recurring and non-recurring basis include goodwill, other intangible assets and other non-financial long-lived assets. As stated above, FASB ASC 820 will be applicable to these fair value measurements that began on January 1, 2009. |
| |
| Those financial instruments not subject to the initial implementation of FASB ASC 820 are required under SFAS 107 to disclose the fair value of financial instruments, both assets and liabilities recognized and not recognized in the statement of financial position, for which it is practicable to estimate fair value. Below is a table that summarizes the fair market values of all financial instruments of the Company at June 30, 2010 and 2009, followed by methods and assumptions that were used by the Company in estimating the fair value of the classes of financial instruments not covered by FASB ASC 820. |
| |
| The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. |
-38-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 18: | Fair Value Disclosures – continued |
| | | | | | | | | | | | | |
| | June 30, | |
| |
| |
| | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
| | | | | | | | | |
(Dollars in Thousands) | | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value | |
| |
| |
| |
| |
| |
| |
Financial Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 3,509 | | $ | 3,509 | | $ | 6,328 | | $ | 6,328 | |
Securities held-to-maturity | | | 125 | | | 125 | | | 375 | | | 384 | |
FHLB stock | | | 2,003 | | | 2,003 | | | 2,000 | | | 2,000 | |
Loans receivable, net | | | 169,502 | | | 176,037 | | | 167,197 | | | 172,408 | |
Cash value of life insurance | | | 6,691 | | | 6,691 | | | 6,496 | | | 6,496 | |
Financial Liabilities: | | | | | | | | | | | | | |
Deposits | | | 112,930 | | | 112,930 | | | 100,997 | | | 100,997 | |
Time certificates of deposit | | | 85,009 | | | 86,770 | | | 86,202 | | | 88,284 | |
Advances from the FHLB & other borrowings | | | 67,224 | | | 66,117 | | | 67,056 | | | 70,524 | |
Subordinated debentures | | | 5,155 | | | 3,872 | | | 5,155 | | | 3,899 | |
| |
| The following methods and assumptions were used by the Company in estimating the fair value of the following classes of financial instruments. |
| |
| Cash and interest-bearing accounts – The carrying amounts approximate fair value due to the relatively short period of time between the origination of these instruments and their expected realization. |
| |
| Stock in the FHLB – The fair value of stock in the FHLB approximates redemption value. |
| |
| Loans receivable –Fair values are estimated by stratifying the loan portfolio into groups of loans with similar financial characteristics. Loans are segregated by type such as real estate, commercial, and consumer, with each category further segmented into fixed and adjustable rate interest terms. |
| |
| For mortgage loans, the Company uses the secondary market rates in effect for loans that have similar characteristics. The fair value of other fixed rate loans is calculated by discounting scheduled cash flows through the anticipated maturities adjusted for prepayment estimates. Adjustable interest rate loans are assumed to approximate fair value because they generally reprice within the short term. |
| |
| Fair values are adjusted for credit risk based on assessment of risk identified with specific loans, and risk adjustments on the remaining portfolio based on credit loss experience. |
| |
| Assumptions regarding credit risk are judgmentally determined using specific borrower information, internal credit quality analysis, and historical information on segmented loan categories for non-specific borrowers. |
-39-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 18: | Fair Value Disclosures – continued |
| |
| Cash surrender value of life insurance– The carrying amount for cash surrender value of life insurance approximates fair value as policies are recorded at redemption value. |
| |
| Deposits and time certificates of deposit – The fair value of deposits with no stated maturity, such as checking, passbook, and money market, is equal to the amount payable on demand. The fair value of time certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar maturities. |
| |
| Advances from the FHLB & Subordinated Debentures – The fair value of the Company’s advances and debentures are estimated using discounted cash flow analysis based on the interest rate that would be effective June 30, 2010 and 2009, respectively if the borrowings repriced according to their stated terms. |
| |
NOTE 19: | Condensed Parent Company Financial Statements |
| |
| Set forth below is the condensed statements of financial condition as of June 30, 2010 and 2009, of Eagle Bancorp together with the related condensed statements of income and cash flows for the years ended June 30, 2010 and 2009. |
-40-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 19: | Condensed Parent Company Financial Statements – continued |
Condensed Statements of Financial Condition
(Dollars in Thousands)
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
| | | | | | | |
Assets | | | | | | | |
Cash and cash equivalents | | $ | 301 | | $ | 318 | |
Securities available for sale | | | 14,892 | | | 5,491 | |
Preferred stock - FASB ASC 825 | | | — | | | 25 | |
Investment in Eagle Bancorp Statutory Trust I | | | 155 | | | 155 | |
Investment in American Federal Savings Bank | | | 42,010 | | | 26,688 | |
Other assets | | | 242 | | | 283 | |
| |
|
| |
|
| |
| | | | | | | |
Total assets | | $ | 57,600 | | $ | 32,960 | |
| |
|
| |
|
| |
| | | | | | | |
Liabilities and stockholders’ equity | | | | | | | |
Accounts payable and accrued expenses | | | 13 | | | 13 | |
Long-term subordinated debt | | | 5,155 | | | 5,155 | |
Stockholders’ Equity | | | 52,432 | | | 27,792 | |
| |
|
| |
|
| |
| | | | | | | |
Total liabilities and stockholders’ equity | | $ | 57,600 | | $ | 32,960 | |
| |
|
| |
|
| |
| | | | | | | |
Condensed Statements of Income |
(Dollars in Thousands) |
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
| | | | | | | |
Interest income | | $ | 387 | | $ | 146 | |
Interest expense | | | (310 | ) | | (310 | ) |
Noninterest expense | | | (144 | ) | | (114 | ) |
| |
|
| |
|
| |
Loss before income taxes | | | (67 | ) | | (278 | ) |
Income tax benefit | | | (20 | ) | | (83 | ) |
| |
|
| |
|
| |
Loss before equity in undistributed earnings of American Federal Savings Bank | | | (47 | ) | | (195 | ) |
Equity in undistributed earnings of American Federal Savings Bank | | | 2,461 | | | 2,583 | |
| |
|
| |
|
| |
| | | | | | | |
Net income | | $ | 2,414 | | $ | 2,388 | |
| |
|
| |
|
| |
-41-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 19: | Condensed Parent Company Financial Statements – continued |
Condensed Statements of Cash Flow
(Dollars in Thousands)
| | | | | | | |
| | 2010 | | 2009 | |
| |
| |
| |
| | | | | | | |
Cash flows from operating activities | | | | | | | |
Net income | | $ | 2,414 | | $ | 2,388 | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
Equity in undistributed earnings of American Federal Savings Bank | | | (2,461 | ) | | (2,583 | ) |
Other adjustments, net | | | (165 | ) | | 94 | |
| |
|
| |
|
| |
Net cash used in operating activities | | | (212 | ) | | (101 | ) |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Cash contribution from American Federal Savings Bank | | | 1,000 | | | 1,302 | |
Cash contribution to American Federal Savings Bank | | | (12,000 | ) | | — | |
Activity in available for sale securities | | | | | | | |
Sales | | | 8 | | | 89 | |
Maturities, prepayments and calls | | | 912 | | | 279 | |
Purchases | | | (9,830 | ) | | (1,152 | ) |
| |
|
| |
|
| |
Net cash provided by investing activities | | | (19,910 | ) | | 518 | |
| | | | | | | |
Cash flows from financing activities | | | | | | | |
Common stock issued | | | 22,574 | | | — | |
ESOP payments and dividends | | | 136 | | | 120 | |
ESOP shares purchased | | | (1,971 | ) | | — | |
Payments to purchase treasury stock | | | (22 | ) | | (21 | ) |
Dividends paid | | | (612 | ) | | (435 | ) |
| |
|
| |
|
| |
Net cash used in financing activities | | | 20,105 | | | (336 | ) |
| | | | | | | |
Net change in cash and cash equivalents | | | (17 | ) | | 81 | |
Cash and cash equivalents at beginning of period | | | 318 | | | 237 | |
| |
|
| |
|
| |
| | | | | | | |
Cash and cash equivalents at end of period | | $ | 301 | | $ | 318 | |
| |
|
| |
|
| |
-42-
EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
June 30, 2010 and 2009
| |
NOTE 20: | Quarterly Results of Operations (Unaudited) |
| |
| The following is a condensed summary of quarterly results of operations for the years ended June 30, 2010 and 2009: |
| | | | | | | | | | | | | |
| | Year ended June 30, 2010 | |
| |
| |
| | | | | | | | | |
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | |
| |
| |
| |
| |
| |
(Dollars in Thousands, except per share data) | | | | | | | | | |
Interest and dividend income | | $ | 3,724 | | $ | 3,798 | | $ | 3,686 | | $ | 3,690 | |
Interest expense | | | 1,341 | | | 1,353 | | | 1,216 | | | 1,186 | |
| |
|
| |
|
| |
|
| |
|
| |
Net interest income | | | 2,383 | | | 2,445 | | | 2,470 | | | 2,504 | |
Loan loss provision | | | 135 | | | 107 | | | 214 | | | 259 | |
Net interest income after loan loss provision | | | 2,248 | | | 2,338 | | | 2,256 | | | 2,245 | |
Non interest income | | | 1,061 | | | 937 | | | 722 | | | 873 | |
Non interest expense | | | 2,103 | | | 2,485 | | | 2,254 | | | 2,389 | |
| |
|
| |
|
| |
|
| |
|
| |
Income before income tax expense | | | 1,206 | | | 790 | | | 724 | | | 729 | |
Income tax expense | | | 362 | | | 237 | | | 244 | | | 192 | |
| |
|
| |
|
| |
|
| |
|
| |
Net income | | $ | 844 | | $ | 553 | | $ | 480 | | $ | 537 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 1,890 | | $ | (624 | ) | $ | 216 | | $ | 624 | |
| |
|
| |
|
| |
|
| |
|
| |
Basic earnings per common share * | | $ | 0.21 | | $ | 0.14 | | $ | 0.12 | | $ | 0.14 | |
| |
|
| |
|
| |
|
| |
|
| |
Diluted earnings per common share * | | $ | 0.18 | | $ | 0.12 | | $ | 0.10 | | $ | 0.14 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
*calculated on a converted basis using a 3.8 to 1.0 exchange ratio | | | | | | |
| | | | | | | | | | | | | |
| | Year ended June 30, 2009 | |
| |
| |
| | | | | | | | | | | | | |
Interest and dividend income | | $ | 3,816 | | $ | 3,943 | | $ | 3,822 | | $ | 3,760 | |
Interest expense | | | 1,580 | | | 1,575 | | | 1,512 | | | 1,441 | |
| |
|
| |
|
| |
|
| |
|
| |
Net interest income | | | 2,236 | | | 2,368 | | | 2,310 | | | 2,319 | |
Loan loss provision | | | — | | | 34 | | | 72 | | | 151 | |
Net interest income after loan loss provision | | | 2,236 | | | 2,334 | | | 2,238 | | | 2,168 | |
Non interest income | | | (504 | ) | | 444 | | | 1,526 | | | 1,533 | |
Non interest expense | | | 1,849 | | | 2,056 | | | 2,251 | | | 2,407 | |
| |
|
| |
|
| |
|
| |
|
| |
Income before income tax expense | | | (117 | ) | | 722 | | | 1,513 | | | 1,294 | |
Income tax expense | | | (17 | ) | | 198 | | | 454 | | | 389 | |
| |
|
| |
|
| |
|
| |
|
| |
Net income | | $ | (100 | ) | $ | 524 | | $ | 1,059 | | $ | 905 | |
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 556 | | $ | 215 | | $ | 236 | | $ | (921 | ) |
| |
|
| |
|
| |
|
| |
|
| |
Basic earnings per common share | | $ | 0.43 | | $ | 0.20 | | $ | 0.50 | | $ | 0.083 | |
| |
|
| |
|
| |
|
| |
|
| |
Diluted earnings per common share | | $ | 0.38 | | $ | 0.18 | | $ | 0.44 | | $ | 0.73 | |
| |
|
| |
|
| |
|
| |
|
| |
-43-