Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Mar. 31, 2017 | May 11, 2017 | |
Document and Entity Information | ||
Entity Registrant Name | Equitable Financial Corp. | |
Entity Central Index Key | 1,635,626 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2017 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --06-30 | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 3,431,963 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q3 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Assets | ||
Cash and due from financial institutions | $ 4,830,944 | $ 2,567,296 |
Interest-earning deposits | 2,576,000 | 12,380,000 |
Total cash and due from financial institutions and interest-earning deposits | 7,406,944 | 14,947,296 |
Securities available-for-sale | 1,433,716 | 664,755 |
Securities held-to-maturity | 744,640 | 781,740 |
Federal Home Loan Bank stock, at cost | 231,700 | 229,900 |
Loans, net of allowance for loan losses of $3,300,000 and $2,947,000, respectively | 220,944,659 | 198,309,920 |
Premises and equipment, net | 5,459,920 | 5,274,461 |
Foreclosed assets, net | 223,200 | 461,847 |
Accrued interest receivable | 1,233,302 | 1,147,467 |
Deferred taxes, net | 1,495,039 | 1,416,093 |
Other assets | 2,085,724 | 1,853,698 |
Total assets | 241,258,844 | 225,087,177 |
Liabilities: | ||
Noninterest-bearing deposits | 28,414,452 | 24,296,166 |
Interest-bearing deposits | 174,473,915 | 162,666,186 |
Total deposits | 202,888,367 | 186,962,352 |
Advance payments from borrowers for taxes and insurance | 445,546 | 387,166 |
Accrued interest payable and other liabilities | 1,416,707 | 1,198,850 |
Total liabilities | 204,750,620 | 188,548,368 |
Common stock in ESOP subject to contingent repurchase obligation | 681,820 | 564,723 |
Stockholders’ equity: | ||
Common stock, $0.01 par value, 25,000,000 shares authorized 3,477,227 shares issued and 3,431,963 and 3,477,157 shares outstanding at March 31, 2017 and June 30, 2016, respectively | 34,320 | 34,771 |
Additional paid-in capital | 26,405,683 | 26,844,426 |
Retained earnings | 12,089,781 | 11,239,913 |
Unearned ESOP Shares | (1,142,270) | (1,246,045) |
Shares reserved for stock compensation | (861,060) | (338,332) |
Accumulated other comprehensive income/(loss), net of tax | (18,230) | 4,076 |
Reclassification of ESOP shares | (681,820) | (564,723) |
Total stockholders' equity | 35,826,404 | 35,974,086 |
Total liabilities and stockholders' equity | $ 241,258,844 | $ 225,087,177 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Condensed Consolidated Statements of Financial Condition | ||
Allowance for loan losses | $ 3,300,000 | $ 2,947,000 |
Common Stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common Stock, shares authorized | 25,000,000 | 25,000,000 |
Common Stock, shares issued | 3,431,963 | 3,477,157 |
Common Stock, shares outstanding | 3,431,963 | 3,477,157 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Interest income: | ||||
Loans | $ 2,301,482 | $ 2,012,359 | $ 6,737,414 | $ 6,125,911 |
Securities | 13,417 | 9,797 | 32,500 | 70,763 |
Other | 5,329 | 30,788 | 21,704 | 49,387 |
Total interest income | 2,320,228 | 2,052,944 | 6,791,618 | 6,246,061 |
Interest expense: | ||||
Deposits | 281,285 | 271,490 | 813,465 | 777,262 |
Federal Home Loan Bank borrowings | 1,011 | 1,011 | ||
Other | 595 | 186 | 1,357 | 630 |
Total interest expense | 282,891 | 271,676 | 815,833 | 777,892 |
Net interest income | 2,037,337 | 1,781,268 | 5,975,785 | 5,468,169 |
Provision for loan losses | 60,830 | 2,023 | 382,703 | 159,368 |
Net interest income after provision for loan losses | 1,976,507 | 1,779,245 | 5,593,082 | 5,308,801 |
Noninterest income: | ||||
Service charges on deposit accounts | 150,976 | 149,571 | 468,544 | 435,027 |
Brokerage fee income | 160,542 | 147,257 | 545,779 | 460,795 |
Gain on sale of loans | 103,721 | 151,618 | 595,439 | 564,680 |
Other loan fees | 57,644 | 66,672 | 208,947 | 206,240 |
Other income | 38,930 | 29,119 | 107,231 | 102,403 |
Total noninterest income | 511,813 | 544,237 | 1,925,940 | 1,769,145 |
Noninterest expense: | ||||
Salaries and employee benefits | 1,225,488 | 1,093,182 | 3,538,488 | 3,356,930 |
Director and committee fees | 41,557 | 39,192 | 122,342 | 120,242 |
Data processing fees | 146,346 | 142,544 | 433,039 | 399,921 |
Occupancy and equipment | 247,386 | 224,508 | 729,916 | 656,208 |
Regulatory fees and deposit insurance premium | 42,804 | 52,926 | 126,003 | 152,689 |
Advertising and public relations | 58,207 | 56,639 | 153,379 | 172,392 |
Insurance and bond premiums | 23,860 | 23,642 | 71,604 | 75,406 |
Professional fees | 53,198 | 71,329 | 310,931 | 398,963 |
Supplies, telephone and postage | 75,480 | 67,173 | 207,570 | 203,138 |
Other expenses | 160,028 | 154,852 | 487,081 | 452,433 |
Total noninterest expense | 2,074,354 | 1,925,987 | 6,180,353 | 5,988,322 |
Income before income taxes | 413,966 | 397,495 | 1,338,669 | 1,089,624 |
Income tax expense | (138,620) | (155,001) | (488,801) | (350,028) |
Net income | $ 275,346 | $ 242,494 | $ 849,868 | $ 739,596 |
Basic earnings per share (in dollars per share) | $ 0.08 | $ 0.07 | $ 0.26 | $ 0.23 |
Diluted earnings per share (in dollars per share) | $ 0.08 | $ 0.07 | $ 0.25 | $ 0.23 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Condensed Consolidated Statements of Comprehensive Income | ||||
Net income | $ 275,346 | $ 242,494 | $ 849,868 | $ 739,596 |
Other comprehensive income/(loss): | ||||
Unrealized gain/(loss) on securities available-for-sale, net of tax | 4,941 | 4,086 | (22,306) | 6,031 |
Comprehensive income | $ 280,287 | $ 246,580 | $ 827,562 | $ 745,627 |
Consolidated Statement of Chang
Consolidated Statement of Changes in Stockholders' Equity - 9 months ended Mar. 31, 2017 - USD ($) | Common Equity | Additional Paid In Capital | Retained Earnings | Unearned ESOP Shares | Shares Reserved for Stock Compensation | Accumulated Other Comprehensive Income. | Amount Reclassified on ESOP Shares | Total |
BALANCE at Jun. 30, 2016 | $ 34,771 | $ 26,844,426 | $ 11,239,913 | $ (1,246,045) | $ (338,332) | $ 4,076 | $ (564,723) | $ 35,974,086 |
Increase (Decrease) in Stockholders' Equity | ||||||||
Net Income | 849,868 | 849,868 | ||||||
Other comprehensive loss | (22,306) | (22,306) | ||||||
Equity Incentive Plan stock issued | 635 | 627,629 | (628,264) | |||||
Release of unearned ESOP shares | 7,840 | 103,775 | 111,615 | |||||
Stock compensation expense | (47,835) | 105,536 | 57,701 | |||||
Stock Buyback | (1,086) | (1,026,377) | (1,027,463) | |||||
Reclassification due to release and changes in fair value of common stock in ESOP subject to contingent repurchase obligation of ESOP shares | (117,097) | (117,097) | ||||||
BALANCE at Mar. 31, 2017 | $ 34,320 | $ 26,405,683 | $ 12,089,781 | $ (1,142,270) | $ (861,060) | $ (18,230) | $ (681,820) | $ 35,826,404 |
Consolidated Statement of Chan7
Consolidated Statement of Changes in Stockholders' Equity (Parenthetical) | 9 Months Ended |
Mar. 31, 2017shares | |
Condensed Consolidated Statements of Changes in Stockholders' Equity | |
Release of unearned ESOP shares (in shares) | 11,894 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) | 9 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Cash Flows from Operating Activities: | ||
Net income | $ 849,868 | $ 739,596 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation | 254,167 | 260,212 |
Federal Home Loan Bank stock dividends | (1,800) | (2,400) |
ESOP expense | 111,615 | 72,697 |
Stock compensation expense | 57,701 | 59,116 |
Amortization of deferred loan origination costs, net | 369,661 | 345,516 |
Amortization of premiums and discounts | 8,641 | 12,114 |
Gain on sale of loans | (595,439) | (564,680) |
(Gain)/Loss on sale of foreclosed assets | (4,579) | 11,008 |
Loss on disposal of premises and equipment | 50,293 | |
Provision for loan losses | 382,703 | 159,368 |
Deferred taxes | (67,456) | 244,109 |
Loans originated for sale | (23,044,937) | (21,413,781) |
Proceeds from sale of loans | 23,355,172 | 18,410,861 |
Loss on investment in partnership | 34,859 | 28,500 |
Changes in: | ||
Accrued interest receivable | (85,835) | (82,064) |
Other assets | (50,217) | (12,260) |
Accrued interest payable and other liabilities | 202,857 | 170,328 |
Net cash provided/(used) in operating activities | 1,776,981 | (1,511,467) |
Cash Flows from Investing Activities: | ||
Net change in loans | (23,303,567) | (9,731,377) |
Proceeds from sale of foreclosed assets, net | 243,226 | 115,500 |
Proceeds from maturity of time deposits with financial institutions | 500,000 | |
Securities available-for-sale: | ||
Proceeds from calls and principal repayments | 175,728 | 153,027 |
Purchases | (985,400) | (469,253) |
Securities held-to-maturity: | ||
Proceeds from calls and principal repayments | 35,374 | 2,481,550 |
Purchase of premises and equipment | (439,626) | (98,393) |
Net cash used in investing activities | (24,274,265) | (7,048,946) |
Cash Flows from Financing Activities: | ||
Net change in deposits | 15,926,015 | 21,804,620 |
Proceeds from Federal Home Loan Bank borrowings | 2,620,000 | |
Repayments of Federal Home Loan Bank borrowings | (2,620,000) | |
Net change in advance payments from borrowers for taxes and insurance | 58,380 | 50,738 |
Stock Buyback | (1,027,463) | |
Purchase of ESOP Shares | (951,912) | |
Expenses and return of proceeds in advance of offering | (2,555,176) | |
Net cash provided by financing activities | 14,956,932 | 18,348,270 |
Increase/(Decrease) in cash and cash equivalents | (7,540,352) | 9,787,857 |
Cash and Cash Equivalents: | ||
Beginning | 14,947,296 | 21,512,653 |
Ending | 7,406,944 | 31,300,510 |
Supplemental Cash Flow Information: | ||
Interest paid on deposits and borrowings | 816,262 | 768,607 |
Income taxes paid | $ 162,879 | $ 145,156 |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Mar. 31, 2017 | |
Basis of Presentation | |
Basis of Presentation | Note 1. The accompanying consolidated financial statements of Equitable Financial Corp. (the “Company”) and its wholly owned subsidiary Equitable Bank (the “Bank”) have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with SEC rules and regulations. Accordingly, the statements do not include all the information and footnotes required by GAAP for complete financial statements. These interim financial statements should be read in conjunction with the consolidated financial statements and notes thereto that were included in the Company’s annual report for the year ended June 30, 2016. The consolidated balance sheet of the Company as of June 30, 2016 has been derived from the audited consolidated balance sheet of the Company as of that date. All significant intercompany transactions are eliminated in consolidation. In the opinion of the Company’s management, all adjustments necessary (i) for a fair presentation of the financial statements for the interim periods included herein and (ii) to make such financial statements not misleading have been made and are of a normal and recurring nature. Interim results are not necessarily indicative of results for a full year. In preparing the financial statements, management is required to make estimates and assumptions that affect the recorded amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the period. Actual results could differ from those estimates. For further information with respect to significant accounting policies followed by the Company in preparation of the financial statements, refer to the Company’s annual report for the year ended June 30, 2016. The Bank is a federally chartered stock savings bank and a member of the Federal Home Loan Bank (“FHLB”) system. The Bank maintains insurance on deposit accounts with the Deposit Insurance Fund of the Federal Deposit Insurance Corporation (“FDIC”). |
Stock Conversion
Stock Conversion | 9 Months Ended |
Mar. 31, 2017 | |
Stock Conversion | |
Stock Conversion | Note 2. On July 8, 2015, Equitable Financial, MHC, the Company’s former federally chartered mutual holding company, consummated its mutual-to-stock conversion, and the Company consummated its initial stock offering. In the Offering, the Company sold 1,983,160 shares of its common stock, par value $0.01 per share, at $8.00 per share in a subscription offering and community offering, including 118,989 shares, equal to 6.0% of the shares sold in the offering, to the Equitable Bank employee stock ownership plan. In accordance with applicable federal conversion regulations, at the time of the completion of our mutual-to-stock conversion, we established a liquidation account in an amount equal to the Company’s total equity as of the latest balance sheet date in the final prospectus used in the Conversion. Each eligible account holder or supplemental account holder is entitled to a proportionate share of this liquidation account in the event of a complete liquidation of the Bank, and only in such event. This share will be reduced if the eligible account holder’s or supplemental account holder’s deposit balance falls below the amounts on the date of record as of any June 30 and will cease to exist if the account is closed. The liquidation account will never be increased despite any increase after Conversion in the related deposit balance. Following completion of the Conversion, the Bank may not declare, pay a dividend on, or repurchase any of its capital stock of the Bank, if the effect thereof would cause retained earnings to be reduced below the liquidation account amount or regulatory capital requirements. |
New Accounting Pronouncements
New Accounting Pronouncements | 9 Months Ended |
Mar. 31, 2017 | |
New Accounting Pronouncements | |
New Accounting Pronouncements | Note 3. In May 2014, the FASB issued Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers. ASU 2014-09 is intended to provide robust framework for addressing revenue recognitition guidance related to contractual rights and obligations. ASU 2014-09 is effective for annual periods beginning after December 15, 2017 and is not expected to have a material impact on the Company’s condoliated financial statements. In On February 25, 2016, the FASB issued ASU 2016-02, intended to improve financial reporting about leasing transactions. The ASU is effective for the Company with the interim period beginning January 1, 2019. We are currently evaluating the effect of this proposal to our financial statements. In March 2016, the FASB issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting. The purpose of this Update is to simplify the accounting for share-based payment award transactions. ASU 2016-09 is effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. This ASU is not expected to have a material impact on the Company’s consolidated financial statements. In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments. The purpose of this Update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity. The Update replaces the current incurred loss methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This ASU is expected to have an impact on the Company’s consolidated financial statements. The Company is currently evaluating the effect this will have on its financial statements. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows; Classification of Certain Cash Receipts and Cash Payments. The purpose of this Update is to address existing diversity in practice related to specific cash flow issues. This Update will be effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements. In October 2016, the FASB issued ASU 2016-16, Intra-Entity Transfers of Assets Other Than Inventory. The purpose of this Update is to improve the accounting for income tax consequences of intra-entity transfers of assets other than inventory. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements. In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other. The purposes of this Update is to simplify how an entity is required to test goodwill for impairment. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements. In February 2017, the FASB issued ASU 2017-05 Other Income – Gains and Losses from the Derecognition of Nonfinancial Assets. The purpose of this Update is to clarify the scope for recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers and add guidance for partial sales of nonfinancing assets. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements. In March 2017, the FASB issues ASU 2017-08 Receivables – Nonrefundable Fees and Other Costs. The purpose of this Update is to shorten the amortization period of certain callable debt securities held at a premium. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements. |
Securities
Securities | 9 Months Ended |
Mar. 31, 2017 | |
Securities | |
Securities | Note 4. The fair value of securities available-for-sale and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) are as follows: Gross Gross Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. Government-sponsored agencies securities $ 986,306 $ — $ (27,274) $ 959,032 Residential mortgage-backed securities 475,031 — (347) 474,684 $ 1,461,337 $ — $ (27,621) $ 1,433,716 Gross Gross Amortized Unrealized Unrealized June 30, 2016 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 658,579 $ 6,176 $ — $ 664,755 The carrying amount, unrecognized gross gains and losses, and fair value of securities held-to-maturity are as follows: Gross Gross Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 144,501 $ 11,208 $ — $ 155,709 Municipal securities 600,139 — (155) 599,984 $ 744,640 $ 11,208 $ (155) $ 755,693 Gross Gross Amortized Unrealized Unrealized June 30, 2016 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 180,035 $ 15,281 $ — $ 195,316 Municipal securities 601,705 4,093 — 605,798 $ 781,740 $ 19,374 $ — $ 801,114 Securities available-for-sale and held-to-maturity consist of investments in bonds securitized by U.S. Government sponsored agencies, local municipal securities and mortgage-backed securities securitized by the Government National Mortgage Association. The contractual maturities of the residential mortgage-backed securities at March 31, 2017 are not disclosed because the securities are not due at a single maturity date. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Approximately $400,000 in municipal securities will mature in the year ending June 30, 2019 with the remaining balance maturing in the year ending June 30, 2020. Approximately $985,000 of U.S. Government sponsored agency bonds will mature in the year ending June 30, 2023. There were no sales of securities for the nine months ended March 31, 2017 and 2016. The duration of gross unrealized losses is not disclosed as such amounts are immaterial to the consolidated financial statements. The Company has not recognized other-than-temporary impairment on any securities for the nine months ended March 31, 2017 and 2016. |
Loans
Loans | 9 Months Ended |
Mar. 31, 2017 | |
Loans | |
Loans | Note 5. Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are stated at their outstanding unpaid principal balances, less an allowance for loan losses, premiums and discounts on loans purchased, and net deferred loan fees/costs. Interest income on loans is recognized over the term of the loan and is calculated using the simple interest method on principal amounts outstanding. Direct loan origination fees and costs are generally being deferred and the net amounts amortized as an adjustment of the related loan's yield. The Company generally amortizes these amounts over the contractual life. Direct loan origination fees and costs related to loans sold to unrelated third parties are recognized as income or expense in the current consolidated statement of income. The Company’s portfolio segments are as follows: · Commercial · Agricultural · Residential real estate · Other The Company’s classes of loans are as follows: · Commercial – operating · Commercial – real estate · Agricultural – operating · Agricultural – real estate · Residential real estate – 1-4 family · Residential real estate – home equity · Other – construction and land · Other – consumer Loans are as follows: March 31, 2017 June 30, 2016 Commercial: Operating $ 16,904,455 $ 15,355,676 Real estate 78,315,059 67,698,929 Agricultural: Operating 22,612,056 22,942,560 Real estate 30,037,940 24,965,541 Residential real estate: 1-4 family 41,636,099 40,309,797 Home equity 11,171,511 12,644,624 Other: Construction and land 19,161,346 13,210,393 Consumer 3,808,313 3,566,917 Total loans 223,646,779 200,694,437 Deferred loan origination costs, net 597,880 562,483 Allowance for loan losses (3,300,000) (2,947,000) (2,702,120) (2,384,517) Loans, net $ 220,944,659 $ 198,309,920 For all portfolio segments, the allowance for loan losses is maintained at the level considered adequate by management of the Company to provide for losses that are probable. The allowance is increased by provisions charged to operating expense and reduced by net charge-offs. Subsequent recoveries, if any, are credited to the allowance. In determining the adequacy of the allowance balance, the Company makes continuous evaluations of the loan portfolio and related off-balance sheet commitments, considers current economic conditions, historical loan loss experience, review of specific problem loans and other factors. Changes in the allowance for loan losses, by portfolio segment are summarized as follows: Residential Commercial Agricultural Real Estate Other Total For the three months ended March 31, 2017 Balance, beginning $ 1,468,000 $ 848,000 $ 635,000 $ 287,000 $ 3,238,000 Provision charged to expense 53,020 (9,000) (19,838) 36,648 60,830 Recoveries 980 — 932 1,402 3,314 Loans charged off — — (94) (2,050) (2,144) Balance, ending $ 1,522,000 $ 839,000 $ 616,000 $ 323,000 $ 3,300,000 Residential Commercial Agricultural Real Estate Other Total For the three months ended March 31, 2016 Balance, beginning $ 1,225,000 $ 748,000 $ 672,000 $ 172,000 $ 2,817,000 Provision charged to expense (14,121) 12,000 (7,675) 11,819 2,023 Recoveries 1,121 — 675 1,058 2,854 Loans charged off — — — (8,877) (8,877) Balance, ending $ 1,212,000 $ 760,000 $ 665,000 $ 176,000 $ 2,813,000 Residential Commercial Agricultural Real Estate Other Total For the nine months ended March 31, 2017 Balance, beginning $ 1,337,000 $ 738,000 $ 655,000 $ 217,000 $ 2,947,000 Provision charged to expense 209,331 101,000 (40,812) 113,184 382,703 Recoveries 23,536 — 2,000 2,604 28,140 Loans charged off (47,867) — (188) (9,788) (57,843) Balance, ending $ 1,522,000 839,000 616,000 323,000 $ 3,300,000 Residential Commercial Agricultural Real Estate Other Total For the nine months ended March 31, 2016 Balance, beginning $ 1,124,000 $ 697,000 $ 644,000 $ 118,000 $ 2,583,000 Provision charged to expense 13,433 63,000 19,641 63,294 159,368 Recoveries 75,831 — 1,359 5,452 82,642 Loans charged off (1,264) — — (10,746) (12,010) Balance, ending $ 1,212,000 $ 760,000 $ 665,000 $ 176,000 $ 2,813,000 For commercial loans, agricultural loans, and construction and land loans the allowance for estimated losses on loans consists of specific and general components. The specific component relates to loans that are classified as impaired, as defined below. For those 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. For commercial loans, agricultural loans, and construction and land loans, 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 of the circumstances surrounding the loan and the borrower, including the length of the 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 case-by-case basis 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. The general component consists of quantitative and qualitative factors and covers non-impaired loans. The quantitative factors are based on historical charge-off experience. The qualitative factors are determined based on an assessment of internal and/or external influences on credit quality that are not fully reflected in the historical loss data. The Company’s credit quality indicator for all loans excluding commercial loans is past due or performance status. The Company’s credit quality indicator for commercial loans is internal risk ratings. For residential real estate loans and consumer and other loans, these large groups of smaller balance homogenous loans are collectively evaluated for impairment. In estimating the allowance for loan losses for these loans, the Company applies quantitative and qualitative factors on a portfolio segment basis. Quantitative factors are based on historical charge-off experience and qualitative factors are based on an assessment of internal and/or external influences on credit quality that are not fully reflected in the historical loss data. Accordingly, the Company generally does not separately identify individual residential real estate loans and/or consumer loans for impairment disclosures, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. Troubled debt restructures are considered impaired loans and are subject to the same allowance methodology as described above for impaired loans by portfolio segment. The allowance for loan losses, by impairment evaluation and portfolio segment is summarized as follows: Residential Commercial Agricultural Real Estate Other Total March 31, 2017 Allowance for loans individually evaluated for impairment $ 10,884 $ 21,191 $ 26,354 $ 1,343 $ 59,772 Allowance for loans collectively evaluated for impairment 1,511,116 817,809 589,646 321,657 3,240,228 $ 1,522,000 $ 839,000 $ 616,000 $ 323,000 $ 3,300,000 Loans individually evaluated for impairment $ 950,007 $ 904,768 $ 3,415,882 $ 23,418 $ 5,294,075 Loans collectively evaluated for impairment 94,269,507 51,745,228 49,391,728 22,946,241 218,352,704 $ 95,219,514 $ 52,649,996 $ 52,807,610 $ 22,969,659 $ 223,646,779 Residential Commercial Agricultural Real Estate Other Total June 30, 2016 Allowance for loans individually evaluated for impairment $ 34,975 $ — $ 17,828 $ — $ 52,803 Allowance for loans collectively evaluated for impairment 1,302,025 738,000 637,172 217,000 2,894,197 $ 1,337,000 $ 738,000 $ 655,000 $ 217,000 $ 2,947,000 Loans individually evaluated for impairment $ 227,824 $ 885,757 $ 3,726,602 $ 3,194 $ 4,843,377 Loans collectively evaluated for impairment 82,826,781 47,022,344 49,227,819 16,774,116 195,851,060 $ 83,054,605 $ 47,908,101 $ 52,954,421 $ 16,777,310 $ 200,694,437 Generally, for all classes of loans, loans are considered past due when contractual payments are delinquent for 31 days or greater. For all classes of loans, loans will generally be placed on nonaccrual status when the loan has become greater than 90 days past due; or when management believes, after considering collection efforts and other factors, that the borrower’s financial condition is such that collection of interest is doubtful. When a loan is placed on nonaccrual status, payments received will be applied to the principal balance. However, interest may be taken on a cash basis in the event the loan is fully secured and the risk of loss is minimal. Previously recorded but uncollected interest on a loan placed in nonaccrual status is accounted for as follows: if the previously accrued but uncollected interest and the principal amount of the loan is protected by sound collateral value based upon a current, independent qualified appraisal, such interest may remain on the Company’s books. If such interest is not so protected, it is considered a loss with the amount thereof recorded in the current year being reversed against current interest income, and the amount recorded in the prior year being charged against the allowance for possible loan losses. For all classes of loans, nonaccrual loans may be restored to accrual status provided the following criteria are met: · The loan is current, and all principal and interest amounts contractually due have been made · The loan is well secured and in the process of collection · Prospects for future principal and interest payments are not in doubt The aging in terms of unpaid principal balance of the loan portfolio, by classes of loans is summarized as follows: > 90 days 31-60 days 61-90 days Past Due Non accrual Current Past Due Past Due (Nonaccrual) Total Loans March 31, 2017 Classes of loans: Commercial: Operating $ 16,882,591 $ — $ 21,864 $ — $ 16,904,455 $ 160,590 Real estate 78,234,228 — 42,607 38,224 78,315,059 692,720 Agricultural: Operating 22,605,208 — — 6,848 22,612,056 44,260 Real estate 29,211,431 — — 826,509 30,037,940 841,509 Residential real estate: 1-4 family 41,379,209 23,046 — 233,844 41,636,099 697,559 Home equity 11,153,134 18,377 — — 11,171,511 34,699 Other: Construction and land 19,161,346 — — — 19,161,346 — Consumer 3,803,153 176 4,984 — 3,808,313 23,418 $ 222,430,300 $ 41,599 $ 69,455 $ 1,105,425 $ 223,646,779 $ 2,494,755 > 90 days 31-60 days 61-90 days Past Due Non accrual Current Past Due Past Due (Nonaccrual) Total Loans June 30, 2016 Classes of loans: Commercial: Operating $ 15,256,328 $ 99,348 $ — $ — $ 15,355,676 $ 97,294 Real estate 67,606,842 — — 92,087 67,698,929 92,087 Agricultural: Operating 22,318,246 624,314 — — 22,942,560 6,848 Real estate 24,965,541 — — — 24,965,541 877,909 Residential real estate: 1-4 family 38,428,793 1,823,353 23,736 33,915 40,309,797 688,454 Home equity 12,644,624 — — — 12,644,624 29,807 Other: Construction and land 13,210,393 — — — 13,210,393 — Consumer 3,563,221 1,294 — 2,402 3,566,917 7,248 $ 197,993,988 $ 2,548,309 $ 23,736 $ 128,404 $ 200,694,437 $ 1,799,647 For commercial, agriculture, and construction and land loans, the Company utilizes the following internal risk rating scale: Highest Quality (rating 1) -- Loans represent a credit extension of the highest quality. Excellent liquidity, management and character in an industry with favorable conditions. High quality financial information, history of strong cash flows and superior collateral including readily marketable assets, prime real estate, U.S. government securities, U.S. government agencies, highly rated municipal bonds, insured savings accounts, and insured certificates of deposit drawn on high-quality financial institutions. Good Quality (rating 2) -- Loans which have a sound primary and secondary source of repayment. Strong to good liquidity, management and character in an industry with favorable conditions. Good quality financial information and margins of cash flow coverage is consistently good. Loans may be unsecured, secured by quality (but less readily marketable) assets, high quality real estate or traded stocks, lower grade municipal bonds (which must still be investment grade), and uninsured certificates of deposit on other financial institutions may also be included in this grade. Acceptable Quality (rating 3) -- Loans where the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations. Good liquidity, management and character in an industry that is more sensitive to external factors. Alternative sources of refinancing may be less available in periods of uncertain economic conditions. Term debt is moderate but cash flow margins fall within bank policy guidelines. Quality of financial information is adequate but is not as detailed and sophisticated as information found on higher-grade loans. Secured by business assets that conform to usual lending parameters for margin and eligibility or real estate that is deemed to be of satisfactory quality in an area that may not be prime but still within viable economic centers. Fair Quality (rating 4) -- Loans where the borrower is a reasonable credit risk but shows a more erratic earnings history (a loss may have been realized in the past four years). Liquidity is limited and primary repayment is susceptible to unfavorable external factors. Industry characteristics are generally stable. Borrower is more highly leveraged with increased levels of term debt. Cash flow margins remain adequate but may not fall within the policy guidelines. Quality of financial information is adequate and interim reporting may be required. Secured by business assets with an adequate collateral margin or real estate that is of fair quality and location. Property may have limited alternative uses and may be considered a "special use" facility. Special Mention (rating 5) -- Loans in this category have the potential for developing weaknesses that deserve extra attention from the account manager and other management personnel. If the developing weakness is not corrected or mitigated, the ability of the borrower to repay the Company's debt in the future may deteriorate. This grade should not be assigned to loans that bear certain peculiar risks normally associated with the type of financing involved, unless circumstances have caused the risk to increase to a level higher than would have been acceptable when the credit was originally approved. If a loan's actual, not potential, weakness or problems are clearly evident and significant it should generally be graded in one of the following grade categories. Substandard (rating 6) -- Loans and other credit extensions are considered to be inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. These loans, even if apparently protected by collateral value, have a well-defined weakness or weaknesses that jeopardize the liquidation of debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual loans classified substandard. Doubtful (rating 7) -- Loans and other credit extensions have all the weaknesses inherent in those graded "6" with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the loan, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include: proposed merger, acquisition, or liquidation actions; capital injection; perfecting liens on collateral and refinancing plans. Loans in this classification should be placed in non-accrual status, with collections applied to principal. Loss (rating 8) -- Loans are considered uncollectible and cannot be justified as a viable asset of the Bank. This classification does not mean the loan has absolutely no recovery value. However, it is not prudent to delay writing off this loan even though partial recovery may be obtained in the future. For commercial, agricultural and construction and land loans or credit relationships with aggregate exposure greater than $250,000, a loan review is required within 12 months of the most recent credit review. The reviews are completed in enough detail to, at a minimum, validate the risk rating. Additionally, the reviews shall determine whether any documentation exceptions exist, appropriate written analysis is included in the loan file, and whether credit policies have been properly adhered to. For each class of loans, the following summarizes the unpaid principal balance by credit quality indicator as of: Other — Commercial — Commercial — Agricultural — Agricultural — Construction Operating Real Estate Operating Real Estate and Land Total March 31, 2017 Internally assigned risk rating: Highest Quality (rating 1) $ — $ — $ 764,263 $ 326,045 $ — $ 1,090,308 Good Quality (rating 2) 200,639 6,739,080 3,816,673 2,953,291 2,870,445 16,580,128 Acceptable Quality (rating 3) 7,400,028 38,337,562 7,551,517 14,801,186 9,429,231 77,519,524 Fair Quality (rating 4) 9,101,485 30,335,575 9,534,145 11,115,909 6,861,670 66,948,784 Special Mention (rating 5) — — 342,234 — — 342,234 Substandard (rating 6) 202,303 2,902,842 603,224 841,509 — 4,549,878 Doubtful (rating 7) — — — — — — Loss (rating 8) — — — — — — $ 16,904,455 $ 78,315,059 $ 22,612,056 $ 30,037,940 $ 19,161,346 $ 167,030,856 Other — Commercial — Commercial — Agricultural — Agricultural — Construction Operating Real Estate Operating Real Estate and Land Total June 30, 2016 Internally assigned risk rating: Highest Quality (rating 1) $ — $ — $ 484,813 $ 348,011 $ — $ 832,824 Good Quality (rating 2) 213,824 4,923,002 5,510,208 6,173,479 1,993,567 18,814,080 Acceptable Quality (rating 3) 7,732,341 33,606,696 5,992,063 9,729,301 6,675,761 63,736,162 Fair Quality (rating 4) 7,294,630 28,578,771 9,604,176 7,836,841 4,541,065 57,855,483 Special Mention (rating 5) — — 829,738 — — 829,738 Substandard (rating 6) 114,881 590,460 521,562 877,909 — 2,104,812 Doubtful (rating 7) — — — — — — Loss (rating 8) — — — — — — $ 15,355,676 $ 67,698,929 $ 22,942,560 $ 24,965,541 $ 13,210,393 $ 144,173,099 Residential RE — Residential RE — Other — 1-4 Family Home Equity Consumer Total March 31, 2017 Delinquency status*: Performing $ 40,915,493 $ 11,134,736 $ 3,779,735 $ 55,829,964 Nonperforming 720,606 36,775 28,578 785,959 $ 41,636,099 $ 11,171,511 $ 3,808,313 $ 56,615,923 Residential RE — Residential RE — Other — 1-4 Family Home Equity Consumer Total June 30, 2016 Delinquency status*: Performing $ 37,832,838 $ 12,614,817 $ 3,558,375 $ 54,006,030 Nonperforming 2,476,959 29,807 8,542 2,515,308 $ 40,309,797 $ 12,644,624 $ 3,566,917 $ 56,521,338 * At March 31, 2017 and June 30, 2016, the Company had no loans greater than 90 days past due and still accruing. For commercial, agricultural, and construction and land loans, the Company’s credit quality indicator is internally assigned risk ratings. Each loan is assigned a risk rating upon origination. The risk rating is reviewed every 12 months, at a minimum, and on an as needed basis depending on the specific circumstances of the loan. For residential real estate and consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system. Loans, by classes of loans, considered to be impaired are summarized as follows: Unpaid Recorded Principal Related Investment Balance Allowance March 31, 2017 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 195,801 $ 193,338 $ — Real estate 656,969 654,496 — Agricultural: Operating 26,426 25,848 — Real estate 409,712 355,452 — Residential real estate: 1-4 family 2,767,870 2,749,483 — Home equity 8,309 8,296 — Other: Consumer 2,152 1,546 — 4,067,239 3,988,459 — Impaired loans with specific allowance recorded: Commercial: Operating 64,522 63,949 2,596 Real estate 48,596 38,224 8,288 Agricultural: Operating 37,804 37,411 2,297 Real estate 518,721 486,057 18,894 Residential real estate: 1-4 family 655,459 641,801 25,768 Home equity 16,440 16,302 586 Other: Consumer 21,923 21,872 1,343 1,363,465 1,305,616 59,772 Total impaired loans: Commercial: Operating 260,323 257,287 2,596 Real estate 705,565 692,720 8,288 Agricultural: Operating 64,230 63,259 2,297 Real estate 928,433 841,509 18,894 Residential real estate: 1-4 family 3,423,329 3,391,284 25,768 Home equity 24,749 24,598 586 Other: Consumer 24,075 23,418 1,343 $ 5,430,704 $ 5,294,075 $ 59,772 Unpaid Recorded Principal Related Investment Balance Allowance June 30, 2016 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 88,902 $ 87,497 $ — Agricultural: Operating 8,009 7,848 — Real estate 925,288 877,909 — Residential real estate: 1-4 family 3,330,310 3,320,028 — Home equity 59,336 59,123 — Other: Consumer 3,756 3,194 — 4,415,601 4,355,599 — Impaired loans with specific allowance recorded: Commercial: Operating 48,302 48,240 4,824 Real estate 114,837 92,087 30,151 Residential real estate: 1-4 family 330,997 329,623 16,913 Home equity 17,882 17,828 915 512,018 487,778 52,803 Total impaired loans: Commercial: Operating 137,204 135,737 4,824 Real estate 114,837 92,087 30,151 Agricultural: Operating 8,009 7,848 — Real estate 925,288 877,909 — Residential real estate: 1-4 family 3,661,307 3,649,651 16,913 Home equity 77,218 76,951 915 Other: Consumer 3,756 3,194 — $ 4,927,619 $ 4,843,377 $ 52,803 Impaired loans, for which no allowance has been provided as of March 31, 2017 and June 30, 2016, have adequate collateral, based on management’s current estimates. For the three months ended March 31, 2017 March 31, 2016 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 192,837 $ 3,125 $ 71,908 $ 585 Real estate 663,799 4,749 187,474 — Agricultural: Operating 16,903 125 7,079 105 Real estate 411,432 — 970,207 1,669 Residential real estate: 1-4 family 2,811,564 35,254 3,624,633 45,273 Home equity 8,520 141 60,648 1,000 Other: Consumer 2,642 24 8,592 134 4,107,697 43,418 4,930,541 48,766 Impaired loans with specific allowance recorded: Commercial: Operating 65,973 906 60,747 705 Real estate 48,321 — 237,966 — Agricultural: Operating 18,902 — 198,658 — Real estate 515,527 230 — — Residential real estate: 1-4 family 661,611 9,955 345,848 4,634 Home equity 17,202 447 19,339 525 Other: Consumer 22,947 378 — — 1,350,483 11,916 862,558 5,864 Total impaired loans: Commercial: Operating 258,810 4,031 132,655 1,290 Real estate 712,120 4,749 425,440 — Agricultural: Operating 35,805 125 205,737 105 Real estate 926,959 230 970,207 1,669 Residential real estate: 1-4 family 3,473,175 45,209 3,970,481 49,907 Home equity 25,722 588 79,987 1,525 Other: Consumer 25,589 402 8,592 134 $ 5,458,180 $ 55,334 $ 5,793,099 $ 54,630 For the nine months ended March 31, 2017 March 31, 2016 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 164,025 $ 7,722 $ 53,766 $ 2,030 Real estate 328,484 7,124 187,636 2,331 Agricultural: Operating 17,218 125 8,380 339 Real estate 425,722 — 856,736 15,902 Residential real estate: 1-4 family 2,733,003 100,579 3,628,569 153,553 Home equity 8,926 450 61,807 3,093 Other: Consumer 3,780 144 9,831 399 3,681,158 116,144 4,806,725 177,647 Impaired loans with specific allowance recorded: Commercial: Operating 60,770 2,028 62,616 2,856 Real estate 47,764 — 234,325 — Agricultural: Operating 37,804 — 203,386 14,843 Real estate 508,658 593 — — Residential real estate: 1-4 family 663,628 18,199 343,496 7,739 Home equity 17,161 835 19,221 1,366 Other: Consumer 23,861 951 — — 1,359,646 22,606 863,044 26,804 Total impaired loans: Commercial: Operating 224,795 9,750 116,382 4,886 Real estate 376,248 7,124 421,961 2,331 Agricultural: Operating 55,022 125 211,766 15,182 Real estate 934,380 593 856,736 15,902 Residential real estate: 1-4 family 3,396,631 118,778 3,972,065 161,292 Home equity 26,087 1,285 81,028 4,459 Other: Consumer 27,641 1,095 9,831 399 $ 5,040,804 $ 138,750 $ 5,669,769 $ 204,451 The Company's troubled debt restructuring as of March 31, 2017 and June 30, 2016 were not material to the consolidated financial statements. |
Borrowings
Borrowings | 9 Months Ended |
Mar. 31, 2017 | |
Borrowings | |
Borrowings | Note 6. Our borrowings consist primarily of advances from Federal Home Loan Bank of Topeka. At March 31, 2017, we had access to Federal Home Loan Bank advances up to $39.5 million. To the extent such borrowings have different terms to repricing than our deposits, they can change our interest rate risk profile. The following table sets forth information concerning balances and interest rates on our advances at March 31, 2017. At and during the period ended March 31, 2016 there were no advances outstanding. At or For the Nine Months Ended March 31, 2017 (Dollars in thousands) Federal Home Loan Bank Advances: Maximum outstanding at any month end $ 300,000 Balance at the end of period — Average balance during period 575,000 Weighted average interest rate at the end of period 0.75 % Weighted average interest rate during period 0.75 % |
Regulatory Matters
Regulatory Matters | 9 Months Ended |
Mar. 31, 2017 | |
Regulatory Matters | |
Regulatory Matters | Note 7. The Bank is subject to regulatory capital requirements administered by the 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 Company’s consolidated 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 classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors. The prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If only adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and plans for capital restoration are required. Management believes, as of March 31, 2017, that the Bank meets all capital adequacy requirements to which it is subject. Actual capital levels and minimum required levels for the Bank were: Minimum Required to Be Well Capitalized Minimum Required for Under Prompt Capital Adequacy Corrective Action Purposes Provisions (Dollars in thousands) Amount Ratio Amount Ratio Amount Ratio March 31, 2017 Total capital (to risk-weighted assets) $ 30,362 13.8 % $ 17,563 8.0 % $ 21,954 10.0 % Common equity Tier 1 capital (to risk-weighted assets) 27,610 12.6 % 9,879 4.5 % 14,270 6.5 % Tier 1 (core) capital (to risk-weighted assets) 27,610 12.6 % 13,172 6.0 % 17,563 8.0 % Tier 1 (core) capital (to adjusted total assets) 27,610 11.8 % 9,322 4.0 % 11,653 5.0 % June 30, 2016 Total capital (to risk-weighted assets) $ 28,977 14.7 % $ 15,805 8.0 % $ 19,757 10.0 % Common equity Tier 1 capital (to risk-weighted 26,500 13.4 % 8,891 4.5 % 12,842 6.5 % Tier 1 (core) capital (to risk-weighted assets) 26,500 13.4 % 11,854 6.0 % 15,805 8.0 % Tier 1 (core) capital (to adjusted total assets) 26,500 11.6 % 9,114 4.0 % 11,393 5.0 % Federal regulations require the Bank to comply with a Qualified Thrift Lender (“QTL”) test, which requires that 65% of assets be maintained in housing-related finance and other specified assets. If the QTL test is not met, limits are placed on growth, branching, new investment, FHLB advances, and dividends or the institution must convert to a commercial bank charter. Management believes the QTL test has been met. In July 2013, the Federal Reserve Board and the Federal Deposit Insurance Corporation issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act changes. The rules revised minimum capital requirements and adjusted prompt corrective action thresholds. The final rules revised the regulatory capital elements, added a new common equity Tier 1 capital ratio, increased the minimum Tier 1 capital ratio requirement, and implemented a new capital conservation buffer. The rules also permitted certain banking organizations to retain, through a one-time election, the existing treatment for accumulated other comprehensive income. Management chose the one-time election to retain the existing treatment. The final rules took effect for community banks on January 1, 2015, subject to a transition period for certain parts of the rules. |
Employee Benefit Plan
Employee Benefit Plan | 9 Months Ended |
Mar. 31, 2017 | |
Employee Benefit Plan | |
Employee Benefit Plan | Note 8. Employee Benefit Plan The Company has a 401(k) and profit sharing plan (the “Plans”) covering substantially all employees. Annual contributions to the Plans are made at the discretion of and determined by the Board of Directors. Participant interests are vested over a period from one to five years of service. Contributions were made of $88,548 and $71,366 for the nine months ended March 31, 2017 and 2016. On November 8, 2005, the Company adopted an employee stock ownership plan (the “ESOP”) for the benefit of substantially all employees. The ESOP borrowed $1,292,620 from the Company and used those funds to acquire 129,262 shares of the Company’s stock in connection with the reorganization at a price of $10.00 per share. On July 8, 2015, the ESOP borrowed $951,912 from the Company and used the funds to acquire 118,989 shares of the Company’s stock in connection with the stock offering at a price of $8.00 per share. Shares purchased by the ESOP with the loan proceeds are held in a suspense account and are allocated to ESOP participants on a pro rata basis as principal and interest payments are made by the ESOP to the Company. The loan is secured by shares purchased with the loan proceeds and will be repaid by the ESOP with funds from the Company’s discretionary contributions to the ESOP and earnings on ESOP assets. Annual principal and interest payments from the note dated November 8, 2005 are approximately $145,000 until maturity at December 31, 2019. Annual principal and interest payments from the note dated July 8, 2015 are approximately $65,000 until maturity at July 8, 2035. As shares are released from collateral, the Company will report compensation expense equal to the current market price of the shares and the shares will become outstanding for earnings-per-share computations. Dividends on allocated ESOP shares reduce retained earnings; dividends on unearned ESOP shares reduce accrued interest. Because participants may require the Company to purchase their ESOP shares upon termination of their employment, the fair value of all earned and allocated ESOP shares may become a liability. The ESOP has a plan year-end of December 31. The Company recorded compensation expense of $111,615 and $72,697 for the nine months ended March 31, 2017 and 2016, respectively. Shares held by the ESOP were as follows: March 31, 2017 June 30, 2016 Allocated shares 70,230 71,803 Shares allocated to be released 19,826 7,932 Unearned ESOP shares 138,806 150,700 Total ESOP shares 228,862 230,435 Fair value of unearned ESOP shares $ 1,422,762 $ 1,252,317 Fair value of allocated shares subject to repurchase obligation $ 681,820 $ 564,723 The Company approved the Equitable Financial Corp. 2006 Equity Incentive Plan (“2006 Plan”) in November 2006 and the Equitable Financial Corp. 2016 Equity Incentive Plan (“2016 Plan”) in November 2016. Both plans provide for awards of stock options and restricted stock to officers, employees and directors. The cost of the plan is based on the fair value of the awards at the grant date. The fair value of stock is based on the closing price of the Company’s stock on the grant date. The cost of the awards are being recognized over the five-year vesting periods during which participants are required to provide services in exchange for the awards. As of December 31, 2016 the 2006 plan has terminated. The maximum number of shares authorized under the 2016 Plan is 198,316 stock options and 79,326 shares of restricted stock to employees and directors. As of March 31, 2017 158,653 stock options and 63,461 stock awards were awarded. Restricted stock awards are accounted for as fixed grants using the fair value of the Company’s stock at the time of the grant. Unvested restricted stock awards may not be disposed of or transferred during the vesting period. Restricted stock awards carry with them the right to receive dividends. The table below represents the restricted stock award activity for the period shown: Service-Based Weighted Stock Grant Date Awards Fair Value Non-vested at July 1, 2015 43,094 $ 4.02 Conversion for stock offering 3,907 — Granted 4,900 8.53 Vested (6,297) 4.93 Non-vested at March 31, 2016 45,604 $ 4.02 Non-vested at July 1, 2016 39,281 $ 4.32 Granted 63,461 9.90 Vested (7,294) 5.40 Non-vested at March 31, 2017 95,448 $ 6.97 |
Earnings per Share
Earnings per Share | 9 Months Ended |
Mar. 31, 2017 | |
Earnings per Share | |
Earnings per Share | Note 9. Earnings per Share Amounts reported in earnings per share reflect earnings available to common stockholders for the period divided by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share is calculated by dividing earnings available to common stockholders for the period by the sum of the weighted average common shares outstanding and the weighted average dilutive shares. The following table presents a reconciliation of the components used to compute basic earnings per share for the nine months ended March 31, 2017 and 2016: For the three months ended For the nine months ended March 31, March 31, 2017 2016 2017 2016 Weighted average common shares outstanding 3,284,630 3,285,020 3,289,170 3,260,513 Net income available to common stockholders $ 275,346 $ 242,494 $ 849,868 $ 739,596 Basic earnings per share $ 0.08 $ 0.07 $ 0.26 $ 0.23 The following table presents a reconciliation of the components used to compute diluted earnings per share for the nine months ended March 31, 2017 and 2016: For the three months ended For the nine months ended March 31, March 31, 2017 2016 2017 2016 Weighted average common shares outstanding 3,284,630 3,285,020 3,289,170 3,260,513 Weighted average of net additional shares from restricted stock awards 53,546 25,927 48,058 25,834 Weighted average number of shares outstanding 3,338,176 3,310,947 3,337,228 3,286,347 Net income available to common stockholders $ 275,346 $ 242,494 $ 849,868 $ 739,596 Diluted earnings per share $ 0.08 $ 0.07 $ 0.25 $ 0.23 |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Mar. 31, 2017 | |
Fair Value Measurements | |
Fair Value Measurements | Note 10. Fair Value Measurements The Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification defines fair value, establishes a framework for measuring fair value and requires disclosure of fair value measurements. The fair value hierarchy set forth in the Topic is as follows: Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. There were no transfers between levels during the nine months ended March 31, 2017, nor were there any changes in valuation techniques used for assets or liabilities measured at fair value at March 31, 2017. Assets and liabilities recorded at fair value on a recurring basis : A description of the valuation methodologies used for assets and liabilities measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below: Securities Available-for-Sale — Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy. The following tables summarize assets and liabilities measured at fair value on a recurring basis as of March 31, 2017 and June 30, 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value: Fair Value Measurement at March 31, 2017 Using Quoted Prices in Significant Active Markets for Significant Other Unobservable Identical Assets Observable Inputs Inputs Total Level 1 Level 2 Level 3 Assets Securities available-for-sale $ 1,433,716 $ — $ 1,433,716 $ — Fair Value Measurement at June 30, 2016 Using Quoted Prices in Significant Active Markets for Significant Other Unobservable Identical Assets Observable Inputs Inputs Total Level 1 Level 2 Level 3 Assets Securities available-for-sale $ 664,755 $ — $ 664,755 $ — Assets and liabilities recorded at fair value on a nonrecurring basis : A description of the valuation methodologies used for assets and liabilities measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. Impaired Loans — From time to time, a loan is considered impaired and an allowance for credit losses is established. The specific reserves for collateral dependent impaired loans are based on the fair value of the collateral less estimated costs to sell. The fair value of collateral was determined based on appraisals. In some cases, adjustments were made to the appraised values due to various factors including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral. When significant adjustments were based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement. Foreclosed Assets — Foreclosed assets are carried at estimated fair value of the property, less disposal costs. The fair value of the property is determined based upon appraisals. As with impaired loans, if significant adjustments are made to the appraised value, based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement. At March 31, 2017 and June 30, 2016 the fair value of impaired loans and foreclosed assets were immaterial. The Financial Instruments Topic of the FASB Accounting Standards Codification requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. Fair value is determined under the framework discussed above. The Topic excludes all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The following methods and assumptions used in estimating fair value disclosure for financial instruments are described below: Cash and due from financial institutions — For cash and due from financial institutions, the current carrying amount is a reasonable estimate of fair value. Interest-earning deposits — For interest-earning deposits, the current carrying amount is a reasonable estimate of fair value. Securities — The fair value of securities is determined using quoted prices, when available in an active market. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or a discounted cash flows model. Federal Home Loan Bank stock — For restricted equity securities, the carrying value approximates fair value. Loans, net — The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value of variable rate loans approximates carrying value. Deposits — The carrying value of noninterest-bearing deposits approximates fair value. The fair value of fixed rate deposits is estimated by discounting the future cash flows using the current rates for the same remaining maturities. Federal funds purchased — For federal funds purchased, the carrying value approximates fair value. As of March 31, 2017 and June 30, 2016 the Company did not have any federal funds purchased. Federal Home Loan Bank borrowings — The estimated fair value of fixed rate advances from the FHLB is determined by discounting the future cash flows of existing advances using rates currently available on advances from the FHLB having similar characteristics. Adjustable rate advances’ carrying value approximates fair value. As of March 31, 2017 and June 30, 2016 the Company did not have any FHLB borrowings. Accrued interest — The carrying amounts of accrued interest approximate fair value. Off-balance sheet items — The fair value of off-balance-sheet items is based on current fees or cost that would be charged to enter into or terminate such arrangements. There were not considered material and are not presented in the below tables. The estimated fair value of financial instruments is as follows: Fair Value Carrying Estimated March 31, 2017 Hierarchy Level Amount Fair Value Financial assets: Cash and due from financial institutions Level 1 $ 7,406,944 $ 7,407,000 Securities available-for-sale See previous table 1,433,716 1,434,000 Securities held-to-maturity Level 2 744,640 756,000 Federal Home Loan Bank stock Level 1 231,700 232,000 Loans, net Level 2 220,944,659 217,926,000 Accrued interest receivable Level 1 1,233,302 1,233,000 Financial liabilities: Noninterest-bearing deposits Level 2 28,414,452 28,414,000 Interest-bearing deposits Level 2 174,473,915 178,969,000 Accrued interest payable and other liabilities Level 1 1,416,707 1,417,000 Fair Value Carrying Estimated June 30, 2016 Hierarchy Level Amount Fair Value Financial assets: Cash and due from financial institutions Level 1 $ 14,947,296 $ 14,947,000 Securities available-for-sale See previous table 664,755 665,000 Securities held-to-maturity Level 2 781,740 801,000 Federal Home Loan Bank stock Level 1 229,900 230,000 Loans, net Level 2 198,309,920 198,000,000 Accrued interest receivable Level 1 1,147,467 1,147,000 Financial liabilities: Noninterest-bearing deposits Level 2 24,296,166 24,296,000 Interest-bearing deposits Level 2 162,666,186 170,276,000 Accrued interest payable and other liabilities Level 1 1,198,850 1,199,000 |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income/(Loss) | 9 Months Ended |
Mar. 31, 2017 | |
Accumulated Other Comprehensive Income/(Loss) | |
Accumulated Other Comprehensive Income/(Loss) | Note 11. Accumulated other comprehensive income components were as follows: March 31, 2017 June 30, 2016 Unrealized holding gains/(losses) on securities available-for-sale $ (27,621) $ 6,176 Tax expense 9,391 (2,100) $ (18,230) $ 4,076 |
Income Taxes
Income Taxes | 9 Months Ended |
Mar. 31, 2017 | |
Income Taxes | |
Income Taxes | Note 12. Three months ended March 31, 2017 March 31, 2016 Provision computed at the statutory federal tax rate $ (140,748) $ (135,148) State income taxes, net of federal tax (11,264) (11,125) Release of unearned EOSP shares and stock awards (1,834) 1,905 Nondeductible expenses (2,161) (1,522) Other 17,387 (9,111) $ (138,620) $ (155,001) Nine months ended March 31, 2017 March 31, 2016 Provision computed at the statutory federal tax rate $ (455,147) $ (370,472) State income taxes, net of federal tax (39,019) (35,837) Release of unearned EOSP shares and stock awards 3,713 10,388 Nondeductible expenses (5,875) (5,724) Valuation allowance adjustment — 79,000 Other 7,527 (27,383) $ (488,801) $ (350,028) |
Stock Buyback
Stock Buyback | 9 Months Ended |
Mar. 31, 2017 | |
Stock Buyback | |
Stock Buyback | Note 13. The Company announced a stock repurchase plan on October 7, 2016 whereby the Company could repurchase up to 173,857 shares of its common stock, or approximately 5% of the then current outstanding shares. There were 108,655 shares of the Company’s common stock repurchased by the Company during the nine months ended March 31, 2017, and there were 65,202 shares yet to be repurchased under the plan as of March 31, 2017. The following table provides information regarding the Company’s purchase of its common stock during the nine months ended March 31, 2017: Total Number of Shares Purchased Maximum Number of Weighted as Part of Publicly Shares that May Yet Be Total Number of Average Price Announced Plans Purchased Under the Period Shares Purchased Paid Per Share or Programs Plans or Programs 10/1/16 - 10/31/16 — $ — — 173,857 11/1/16 - 11/30/16 60,000 9.07 60,000 113,857 12/1/16 - 12/31/16 26,455 9.57 86,455 87,402 01/1/17 - 01/31/17 — — 86,455 87,402 02/1/17 - 02/28/17 — — 86,455 87,402 03/1/17 - 03/31/17 22,200 10.25 108,655 65,202 Total 108,655 $ 9.43 |
Securities (Tables)
Securities (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Securities | |
Schedule of securities available-for-sale | Gross Gross Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value U.S. Government-sponsored agencies securities $ 986,306 $ — $ (27,274) $ 959,032 Residential mortgage-backed securities 475,031 — (347) 474,684 $ 1,461,337 $ — $ (27,621) $ 1,433,716 Gross Gross Amortized Unrealized Unrealized June 30, 2016 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 658,579 $ 6,176 $ — $ 664,755 |
Schedule of securities held-to-maturity | Gross Gross Amortized Unrealized Unrealized March 31, 2017 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 144,501 $ 11,208 $ — $ 155,709 Municipal securities 600,139 — (155) 599,984 $ 744,640 $ 11,208 $ (155) $ 755,693 Gross Gross Amortized Unrealized Unrealized June 30, 2016 Cost Gains Losses Fair Value Residential mortgage-backed securities $ 180,035 $ 15,281 $ — $ 195,316 Municipal securities 601,705 4,093 — 605,798 $ 781,740 $ 19,374 $ — $ 801,114 |
Loans (Tables)
Loans (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Loans | |
Summary of loans | March 31, 2017 June 30, 2016 Commercial: Operating $ 16,904,455 $ 15,355,676 Real estate 78,315,059 67,698,929 Agricultural: Operating 22,612,056 22,942,560 Real estate 30,037,940 24,965,541 Residential real estate: 1-4 family 41,636,099 40,309,797 Home equity 11,171,511 12,644,624 Other: Construction and land 19,161,346 13,210,393 Consumer 3,808,313 3,566,917 Total loans 223,646,779 200,694,437 Deferred loan origination costs, net 597,880 562,483 Allowance for loan losses (3,300,000) (2,947,000) (2,702,120) (2,384,517) Loans, net $ 220,944,659 $ 198,309,920 |
Summary of changes in the allowance for loan losses by portfolio segment | Residential Commercial Agricultural Real Estate Other Total For the three months ended March 31, 2017 Balance, beginning $ 1,468,000 $ 848,000 $ 635,000 $ 287,000 $ 3,238,000 Provision charged to expense 53,020 (9,000) (19,838) 36,648 60,830 Recoveries 980 — 932 1,402 3,314 Loans charged off — — (94) (2,050) (2,144) Balance, ending $ 1,522,000 $ 839,000 $ 616,000 $ 323,000 $ 3,300,000 Residential Commercial Agricultural Real Estate Other Total For the three months ended March 31, 2016 Balance, beginning $ 1,225,000 $ 748,000 $ 672,000 $ 172,000 $ 2,817,000 Provision charged to expense (14,121) 12,000 (7,675) 11,819 2,023 Recoveries 1,121 — 675 1,058 2,854 Loans charged off — — — (8,877) (8,877) Balance, ending $ 1,212,000 $ 760,000 $ 665,000 $ 176,000 $ 2,813,000 Residential Commercial Agricultural Real Estate Other Total For the nine months ended March 31, 2017 Balance, beginning $ 1,337,000 $ 738,000 $ 655,000 $ 217,000 $ 2,947,000 Provision charged to expense 209,331 101,000 (40,812) 113,184 382,703 Recoveries 23,536 — 2,000 2,604 28,140 Loans charged off (47,867) — (188) (9,788) (57,843) Balance, ending $ 1,522,000 839,000 616,000 323,000 $ 3,300,000 Residential Commercial Agricultural Real Estate Other Total For the nine months ended March 31, 2016 Balance, beginning $ 1,124,000 $ 697,000 $ 644,000 $ 118,000 $ 2,583,000 Provision charged to expense 13,433 63,000 19,641 63,294 159,368 Recoveries 75,831 — 1,359 5,452 82,642 Loans charged off (1,264) — — (10,746) (12,010) Balance, ending $ 1,212,000 $ 760,000 $ 665,000 $ 176,000 $ 2,813,000 |
Summary of allowance for loan losses by impairment evaluation and portfolio segment | Residential Commercial Agricultural Real Estate Other Total March 31, 2017 Allowance for loans individually evaluated for impairment $ 10,884 $ 21,191 $ 26,354 $ 1,343 $ 59,772 Allowance for loans collectively evaluated for impairment 1,511,116 817,809 589,646 321,657 3,240,228 $ 1,522,000 $ 839,000 $ 616,000 $ 323,000 $ 3,300,000 Loans individually evaluated for impairment $ 950,007 $ 904,768 $ 3,415,882 $ 23,418 $ 5,294,075 Loans collectively evaluated for impairment 94,269,507 51,745,228 49,391,728 22,946,241 218,352,704 $ 95,219,514 $ 52,649,996 $ 52,807,610 $ 22,969,659 $ 223,646,779 Residential Commercial Agricultural Real Estate Other Total June 30, 2016 Allowance for loans individually evaluated for impairment $ 34,975 $ — $ 17,828 $ — $ 52,803 Allowance for loans collectively evaluated for impairment 1,302,025 738,000 637,172 217,000 2,894,197 $ 1,337,000 $ 738,000 $ 655,000 $ 217,000 $ 2,947,000 Loans individually evaluated for impairment $ 227,824 $ 885,757 $ 3,726,602 $ 3,194 $ 4,843,377 Loans collectively evaluated for impairment 82,826,781 47,022,344 49,227,819 16,774,116 195,851,060 $ 83,054,605 $ 47,908,101 $ 52,954,421 $ 16,777,310 $ 200,694,437 |
Summary of aging in terms of unpaid balance of the loan portfolio by classes of loans | > 90 days 31-60 days 61-90 days Past Due Non accrual Current Past Due Past Due (Nonaccrual) Total Loans March 31, 2017 Classes of loans: Commercial: Operating $ 16,882,591 $ — $ 21,864 $ — $ 16,904,455 $ 160,590 Real estate 78,234,228 — 42,607 38,224 78,315,059 692,720 Agricultural: Operating 22,605,208 — — 6,848 22,612,056 44,260 Real estate 29,211,431 — — 826,509 30,037,940 841,509 Residential real estate: 1-4 family 41,379,209 23,046 — 233,844 41,636,099 697,559 Home equity 11,153,134 18,377 — — 11,171,511 34,699 Other: Construction and land 19,161,346 — — — 19,161,346 — Consumer 3,803,153 176 4,984 — 3,808,313 23,418 $ 222,430,300 $ 41,599 $ 69,455 $ 1,105,425 $ 223,646,779 $ 2,494,755 > 90 days 31-60 days 61-90 days Past Due Non accrual Current Past Due Past Due (Nonaccrual) Total Loans June 30, 2016 Classes of loans: Commercial: Operating $ 15,256,328 $ 99,348 $ — $ — $ 15,355,676 $ 97,294 Real estate 67,606,842 — — 92,087 67,698,929 92,087 Agricultural: Operating 22,318,246 624,314 — — 22,942,560 6,848 Real estate 24,965,541 — — — 24,965,541 877,909 Residential real estate: 1-4 family 38,428,793 1,823,353 23,736 33,915 40,309,797 688,454 Home equity 12,644,624 — — — 12,644,624 29,807 Other: Construction and land 13,210,393 — — — 13,210,393 — Consumer 3,563,221 1,294 — 2,402 3,566,917 7,248 $ 197,993,988 $ 2,548,309 $ 23,736 $ 128,404 $ 200,694,437 $ 1,799,647 |
Summary of unpaid principal balance by credit quality indicator | Other — Commercial — Commercial — Agricultural — Agricultural — Construction Operating Real Estate Operating Real Estate and Land Total March 31, 2017 Internally assigned risk rating: Highest Quality (rating 1) $ — $ — $ 764,263 $ 326,045 $ — $ 1,090,308 Good Quality (rating 2) 200,639 6,739,080 3,816,673 2,953,291 2,870,445 16,580,128 Acceptable Quality (rating 3) 7,400,028 38,337,562 7,551,517 14,801,186 9,429,231 77,519,524 Fair Quality (rating 4) 9,101,485 30,335,575 9,534,145 11,115,909 6,861,670 66,948,784 Special Mention (rating 5) — — 342,234 — — 342,234 Substandard (rating 6) 202,303 2,902,842 603,224 841,509 — 4,549,878 Doubtful (rating 7) — — — — — — Loss (rating 8) — — — — — — $ 16,904,455 $ 78,315,059 $ 22,612,056 $ 30,037,940 $ 19,161,346 $ 167,030,856 Other — Commercial — Commercial — Agricultural — Agricultural — Construction Operating Real Estate Operating Real Estate and Land Total June 30, 2016 Internally assigned risk rating: Highest Quality (rating 1) $ — $ — $ 484,813 $ 348,011 $ — $ 832,824 Good Quality (rating 2) 213,824 4,923,002 5,510,208 6,173,479 1,993,567 18,814,080 Acceptable Quality (rating 3) 7,732,341 33,606,696 5,992,063 9,729,301 6,675,761 63,736,162 Fair Quality (rating 4) 7,294,630 28,578,771 9,604,176 7,836,841 4,541,065 57,855,483 Special Mention (rating 5) — — 829,738 — — 829,738 Substandard (rating 6) 114,881 590,460 521,562 877,909 — 2,104,812 Doubtful (rating 7) — — — — — — Loss (rating 8) — — — — — — $ 15,355,676 $ 67,698,929 $ 22,942,560 $ 24,965,541 $ 13,210,393 $ 144,173,099 Residential RE — Residential RE — Other — 1-4 Family Home Equity Consumer Total March 31, 2017 Delinquency status*: Performing $ 40,915,493 $ 11,134,736 $ 3,779,735 $ 55,829,964 Nonperforming 720,606 36,775 28,578 785,959 $ 41,636,099 $ 11,171,511 $ 3,808,313 $ 56,615,923 Residential RE — Residential RE — Other — 1-4 Family Home Equity Consumer Total June 30, 2016 Delinquency status*: Performing $ 37,832,838 $ 12,614,817 $ 3,558,375 $ 54,006,030 Nonperforming 2,476,959 29,807 8,542 2,515,308 $ 40,309,797 $ 12,644,624 $ 3,566,917 $ 56,521,338 |
Summary of loans, by classes of loans, considered to be impaired | Unpaid Recorded Principal Related Investment Balance Allowance March 31, 2017 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 195,801 $ 193,338 $ — Real estate 656,969 654,496 — Agricultural: Operating 26,426 25,848 — Real estate 409,712 355,452 — Residential real estate: 1-4 family 2,767,870 2,749,483 — Home equity 8,309 8,296 — Other: Consumer 2,152 1,546 — 4,067,239 3,988,459 — Impaired loans with specific allowance recorded: Commercial: Operating 64,522 63,949 2,596 Real estate 48,596 38,224 8,288 Agricultural: Operating 37,804 37,411 2,297 Real estate 518,721 486,057 18,894 Residential real estate: 1-4 family 655,459 641,801 25,768 Home equity 16,440 16,302 586 Other: Consumer 21,923 21,872 1,343 1,363,465 1,305,616 59,772 Total impaired loans: Commercial: Operating 260,323 257,287 2,596 Real estate 705,565 692,720 8,288 Agricultural: Operating 64,230 63,259 2,297 Real estate 928,433 841,509 18,894 Residential real estate: 1-4 family 3,423,329 3,391,284 25,768 Home equity 24,749 24,598 586 Other: Consumer 24,075 23,418 1,343 $ 5,430,704 $ 5,294,075 $ 59,772 Unpaid Recorded Principal Related Investment Balance Allowance June 30, 2016 Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 88,902 $ 87,497 $ — Agricultural: Operating 8,009 7,848 — Real estate 925,288 877,909 — Residential real estate: 1-4 family 3,330,310 3,320,028 — Home equity 59,336 59,123 — Other: Consumer 3,756 3,194 — 4,415,601 4,355,599 — Impaired loans with specific allowance recorded: Commercial: Operating 48,302 48,240 4,824 Real estate 114,837 92,087 30,151 Residential real estate: 1-4 family 330,997 329,623 16,913 Home equity 17,882 17,828 915 512,018 487,778 52,803 Total impaired loans: Commercial: Operating 137,204 135,737 4,824 Real estate 114,837 92,087 30,151 Agricultural: Operating 8,009 7,848 — Real estate 925,288 877,909 — Residential real estate: 1-4 family 3,661,307 3,649,651 16,913 Home equity 77,218 76,951 915 Other: Consumer 3,756 3,194 — $ 4,927,619 $ 4,843,377 $ 52,803 Impaired loans, for which no allowance has been provided as of March 31, 2017 and June 30, 2016, have adequate collateral, based on management’s current estimates. For the three months ended March 31, 2017 March 31, 2016 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 192,837 $ 3,125 $ 71,908 $ 585 Real estate 663,799 4,749 187,474 — Agricultural: Operating 16,903 125 7,079 105 Real estate 411,432 — 970,207 1,669 Residential real estate: 1-4 family 2,811,564 35,254 3,624,633 45,273 Home equity 8,520 141 60,648 1,000 Other: Consumer 2,642 24 8,592 134 4,107,697 43,418 4,930,541 48,766 Impaired loans with specific allowance recorded: Commercial: Operating 65,973 906 60,747 705 Real estate 48,321 — 237,966 — Agricultural: Operating 18,902 — 198,658 — Real estate 515,527 230 — — Residential real estate: 1-4 family 661,611 9,955 345,848 4,634 Home equity 17,202 447 19,339 525 Other: Consumer 22,947 378 — — 1,350,483 11,916 862,558 5,864 Total impaired loans: Commercial: Operating 258,810 4,031 132,655 1,290 Real estate 712,120 4,749 425,440 — Agricultural: Operating 35,805 125 205,737 105 Real estate 926,959 230 970,207 1,669 Residential real estate: 1-4 family 3,473,175 45,209 3,970,481 49,907 Home equity 25,722 588 79,987 1,525 Other: Consumer 25,589 402 8,592 134 $ 5,458,180 $ 55,334 $ 5,793,099 $ 54,630 For the nine months ended March 31, 2017 March 31, 2016 Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized Classes of loans: Impaired loans with no specific allowance recorded: Commercial: Operating $ 164,025 $ 7,722 $ 53,766 $ 2,030 Real estate 328,484 7,124 187,636 2,331 Agricultural: Operating 17,218 125 8,380 339 Real estate 425,722 — 856,736 15,902 Residential real estate: 1-4 family 2,733,003 100,579 3,628,569 153,553 Home equity 8,926 450 61,807 3,093 Other: Consumer 3,780 144 9,831 399 3,681,158 116,144 4,806,725 177,647 Impaired loans with specific allowance recorded: Commercial: Operating 60,770 2,028 62,616 2,856 Real estate 47,764 — 234,325 — Agricultural: Operating 37,804 — 203,386 14,843 Real estate 508,658 593 — — Residential real estate: 1-4 family 663,628 18,199 343,496 7,739 Home equity 17,161 835 19,221 1,366 Other: Consumer 23,861 951 — — 1,359,646 22,606 863,044 26,804 Total impaired loans: Commercial: Operating 224,795 9,750 116,382 4,886 Real estate 376,248 7,124 421,961 2,331 Agricultural: Operating 55,022 125 211,766 15,182 Real estate 934,380 593 856,736 15,902 Residential real estate: 1-4 family 3,396,631 118,778 3,972,065 161,292 Home equity 26,087 1,285 81,028 4,459 Other: Consumer 27,641 1,095 9,831 399 $ 5,040,804 $ 138,750 $ 5,669,769 $ 204,451 |
Borrowings (Tables)
Borrowings (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Borrowings | |
Schedule of balances and interest rates of advances | At or For the Nine Months Ended March 31, 2017 (Dollars in thousands) Federal Home Loan Bank Advances: Maximum outstanding at any month end $ 300,000 Balance at the end of period — Average balance during period 575,000 Weighted average interest rate at the end of period 0.75 % Weighted average interest rate during period 0.75 % |
Regulatory Matters (Tables)
Regulatory Matters (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Regulatory Matters | |
Summary of bank's actual capital levels and minimum required levels | Minimum Required to Be Well Capitalized Minimum Required for Under Prompt Capital Adequacy Corrective Action Purposes Provisions (Dollars in thousands) Amount Ratio Amount Ratio Amount Ratio March 31, 2017 Total capital (to risk-weighted assets) $ 30,362 13.8 % $ 17,563 8.0 % $ 21,954 10.0 % Common equity Tier 1 capital (to risk-weighted assets) 27,610 12.6 % 9,879 4.5 % 14,270 6.5 % Tier 1 (core) capital (to risk-weighted assets) 27,610 12.6 % 13,172 6.0 % 17,563 8.0 % Tier 1 (core) capital (to adjusted total assets) 27,610 11.8 % 9,322 4.0 % 11,653 5.0 % June 30, 2016 Total capital (to risk-weighted assets) $ 28,977 14.7 % $ 15,805 8.0 % $ 19,757 10.0 % Common equity Tier 1 capital (to risk-weighted 26,500 13.4 % 8,891 4.5 % 12,842 6.5 % Tier 1 (core) capital (to risk-weighted assets) 26,500 13.4 % 11,854 6.0 % 15,805 8.0 % Tier 1 (core) capital (to adjusted total assets) 26,500 11.6 % 9,114 4.0 % 11,393 5.0 % |
Employee Benefit Plan (Tables)
Employee Benefit Plan (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Employee Benefit Plan | |
Summary of ESOP shares | March 31, 2017 June 30, 2016 Allocated shares 70,230 71,803 Shares allocated to be released 19,826 7,932 Unearned ESOP shares 138,806 150,700 Total ESOP shares 228,862 230,435 Fair value of unearned ESOP shares $ 1,422,762 $ 1,252,317 Fair value of allocated shares subject to repurchase obligation $ 681,820 $ 564,723 |
Schedule of restricted stock award activity | Service-Based Weighted Stock Grant Date Awards Fair Value Non-vested at July 1, 2015 43,094 $ 4.02 Conversion for stock offering 3,907 — Granted 4,900 8.53 Vested (6,297) 4.93 Non-vested at March 31, 2016 45,604 $ 4.02 Non-vested at July 1, 2016 39,281 $ 4.32 Granted 63,461 9.90 Vested (7,294) 5.40 Non-vested at March 31, 2017 95,448 $ 6.97 |
Earnings per Share (Tables)
Earnings per Share (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Earnings per Share | |
Schedule of reconciliation of the components used to compute basic earnings per share | For the three months ended For the nine months ended March 31, March 31, 2017 2016 2017 2016 Weighted average common shares outstanding 3,284,630 3,285,020 3,289,170 3,260,513 Net income available to common stockholders $ 275,346 $ 242,494 $ 849,868 $ 739,596 Basic earnings per share $ 0.08 $ 0.07 $ 0.26 $ 0.23 |
Schedule of reconciliation of the components used to compute diluted earnings per share | For the three months ended For the nine months ended March 31, March 31, 2017 2016 2017 2016 Weighted average common shares outstanding 3,284,630 3,285,020 3,289,170 3,260,513 Weighted average of net additional shares from restricted stock awards 53,546 25,927 48,058 25,834 Weighted average number of shares outstanding 3,338,176 3,310,947 3,337,228 3,286,347 Net income available to common stockholders $ 275,346 $ 242,494 $ 849,868 $ 739,596 Diluted earnings per share $ 0.08 $ 0.07 $ 0.25 $ 0.23 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Fair Value Measurements | |
Summary of fair value of assets and liabilities measured on a recurring basis | Fair Value Measurement at March 31, 2017 Using Quoted Prices in Significant Active Markets for Significant Other Unobservable Identical Assets Observable Inputs Inputs Total Level 1 Level 2 Level 3 Assets Securities available-for-sale $ 1,433,716 $ — $ 1,433,716 $ — Fair Value Measurement at June 30, 2016 Using Quoted Prices in Significant Active Markets for Significant Other Unobservable Identical Assets Observable Inputs Inputs Total Level 1 Level 2 Level 3 Assets Securities available-for-sale $ 664,755 $ — $ 664,755 $ — |
Schedule of carrying and estimated fair value of financial instruments | Fair Value Carrying Estimated March 31, 2017 Hierarchy Level Amount Fair Value Financial assets: Cash and due from financial institutions Level 1 $ 7,406,944 $ 7,407,000 Securities available-for-sale See previous table 1,433,716 1,434,000 Securities held-to-maturity Level 2 744,640 756,000 Federal Home Loan Bank stock Level 1 231,700 232,000 Loans, net Level 2 220,944,659 217,926,000 Accrued interest receivable Level 1 1,233,302 1,233,000 Financial liabilities: Noninterest-bearing deposits Level 2 28,414,452 28,414,000 Interest-bearing deposits Level 2 174,473,915 178,969,000 Accrued interest payable and other liabilities Level 1 1,416,707 1,417,000 Fair Value Carrying Estimated June 30, 2016 Hierarchy Level Amount Fair Value Financial assets: Cash and due from financial institutions Level 1 $ 14,947,296 $ 14,947,000 Securities available-for-sale See previous table 664,755 665,000 Securities held-to-maturity Level 2 781,740 801,000 Federal Home Loan Bank stock Level 1 229,900 230,000 Loans, net Level 2 198,309,920 198,000,000 Accrued interest receivable Level 1 1,147,467 1,147,000 Financial liabilities: Noninterest-bearing deposits Level 2 24,296,166 24,296,000 Interest-bearing deposits Level 2 162,666,186 170,276,000 Accrued interest payable and other liabilities Level 1 1,198,850 1,199,000 |
Accumulated Other Comprehensi29
Accumulated Other Comprehensive Income/(Loss) (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Accumulated Other Comprehensive Income/(Loss) | |
Schedule of components of accumulated other comprehensive income/(loss) | March 31, 2017 June 30, 2016 Unrealized holding gains/(losses) on securities available-for-sale $ (27,621) $ 6,176 Tax expense 9,391 (2,100) $ (18,230) $ 4,076 |
Income Taxes (Tables)
Income Taxes (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Income Taxes | |
Schedule of reconciliation of the provision for income taxes | Three months ended March 31, 2017 March 31, 2016 Provision computed at the statutory federal tax rate $ (140,748) $ (135,148) State income taxes, net of federal tax (11,264) (11,125) Release of unearned EOSP shares and stock awards (1,834) 1,905 Nondeductible expenses (2,161) (1,522) Other 17,387 (9,111) $ (138,620) $ (155,001) Nine months ended March 31, 2017 March 31, 2016 Provision computed at the statutory federal tax rate $ (455,147) $ (370,472) State income taxes, net of federal tax (39,019) (35,837) Release of unearned EOSP shares and stock awards 3,713 10,388 Nondeductible expenses (5,875) (5,724) Valuation allowance adjustment — 79,000 Other 7,527 (27,383) $ (488,801) $ (350,028) |
Stock Buyback (Tables)
Stock Buyback (Tables) | 9 Months Ended |
Mar. 31, 2017 | |
Stock Buyback | |
Common stock purchased during the period | Total Number of Shares Purchased Maximum Number of Weighted as Part of Publicly Shares that May Yet Be Total Number of Average Price Announced Plans Purchased Under the Period Shares Purchased Paid Per Share or Programs Plans or Programs 10/1/16 - 10/31/16 — $ — — 173,857 11/1/16 - 11/30/16 60,000 9.07 60,000 113,857 12/1/16 - 12/31/16 26,455 9.57 86,455 87,402 01/1/17 - 01/31/17 — — 86,455 87,402 02/1/17 - 02/28/17 — — 86,455 87,402 03/1/17 - 03/31/17 22,200 10.25 108,655 65,202 Total 108,655 $ 9.43 |
Stock Conversion (Details)
Stock Conversion (Details) - $ / shares | Jul. 08, 2015 | Mar. 31, 2017 | Jun. 30, 2016 |
Stock Conversion | |||
Sale of common stock, par value under Stock Conversion (in dollars per share) | $ 0.01 | $ 0.01 | |
Stock conversion between Equitable Financial Corp, Equitable MHC and Equitable Bank | |||
Stock Conversion | |||
Sale of common stock under Stock Conversion (in shares) | 1,983,160 | ||
Sale of common stock, par value under Stock Conversion (in dollars per share) | $ 0.01 | ||
Subscription price of common stock under Stock Conversion (in dollars per share) | $ 8 | ||
Equitable Bank | Stock conversion between Equitable Financial Corp, Equitable MHC and Equitable Bank | |||
Stock Conversion | |||
Sale of common stock to employee stock ownership plan under Stock Conversion | 118,989 | ||
Percentage of shares sold to employee stock ownership plan from total shares sold in initial stock offering under Stock Conversion | 6.00% |
Securities (Details)
Securities (Details) - USD ($) | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Jun. 30, 2016 | |
Amortized cost and estimated fair value of investments in debt and equity securities | |||
Investment securities available-for-sale, amortized cost | $ 1,461,337 | ||
Available-for-sale Securities, Accumulated Gross Unrealized Loss, before Tax | (27,621) | ||
Securities available-for-sale | 1,433,716 | $ 664,755 | |
Investment securities held-to-maturity, amortized cost | 744,640 | 781,740 | |
Investment securities held-to-maturity , gross unrealized gains | 11,208 | 19,374 | |
Investment securities held-to-maturity , gross unrealized losses | (155) | ||
Investment securities held-to-maturity, estimated fair value | 755,693 | 801,114 | |
Available-for-sale Securities, Debt Maturities, Single Maturity Date [Abstract] | |||
Securities sold | 0 | $ 0 | |
Residential mortgage-backed securities | |||
Amortized cost and estimated fair value of investments in debt and equity securities | |||
Investment securities available-for-sale, amortized cost | 475,031 | 658,579 | |
Investment securities available-for-sale , gross unrealized gain | 6,176 | ||
Available-for-sale Securities, Accumulated Gross Unrealized Loss, before Tax | (347) | ||
Securities available-for-sale | 474,684 | 664,755 | |
Investment securities held-to-maturity, amortized cost | 144,501 | 180,035 | |
Investment securities held-to-maturity , gross unrealized gains | 11,208 | 15,281 | |
Investment securities held-to-maturity, estimated fair value | 155,709 | 195,316 | |
Municipal securities | |||
Amortized cost and estimated fair value of investments in debt and equity securities | |||
Investment securities held-to-maturity, amortized cost | 600,139 | 601,705 | |
Investment securities held-to-maturity , gross unrealized gains | 4,093 | ||
Investment securities held-to-maturity , gross unrealized losses | (155) | ||
Investment securities held-to-maturity, estimated fair value | 599,984 | $ 605,798 | |
Available-for-sale Securities, Debt Maturities, Single Maturity Date [Abstract] | |||
Held-to-maturity securities maturing in the year ending June 30, 2020 | 400,000 | ||
U.S. Government-sponsored agencies securities | |||
Amortized cost and estimated fair value of investments in debt and equity securities | |||
Investment securities available-for-sale, amortized cost | 986,306 | ||
Available-for-sale Securities, Accumulated Gross Unrealized Loss, before Tax | (27,274) | ||
Securities available-for-sale | 959,032 | ||
Available-for-sale Securities, Debt Maturities, Single Maturity Date [Abstract] | |||
Bonds maturing in the year ending June 30, 2023 | $ 985,000 |
Loans (Details)
Loans (Details) - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Jun. 30, 2015 |
Loans disclosures | ||||||
Total loans | $ 223,646,779 | $ 200,694,437 | ||||
Deferred loan origination costs, net | 597,880 | 562,483 | ||||
Allowance for loan losses | (3,300,000) | $ (3,238,000) | (2,947,000) | $ (2,813,000) | $ (2,817,000) | $ (2,583,000) |
Deferred loan origination costs and allowance | (2,702,120) | (2,384,517) | ||||
Loans, net | 220,944,659 | 198,309,920 | ||||
Commercial | ||||||
Loans disclosures | ||||||
Total loans | 95,219,514 | 83,054,605 | ||||
Allowance for loan losses | (1,522,000) | (1,468,000) | (1,337,000) | (1,212,000) | (1,225,000) | (1,124,000) |
Commercial | Operating | ||||||
Loans disclosures | ||||||
Total loans | 16,904,455 | 15,355,676 | ||||
Commercial | Real Estate | ||||||
Loans disclosures | ||||||
Total loans | 78,315,059 | 67,698,929 | ||||
Agricultural | ||||||
Loans disclosures | ||||||
Total loans | 52,649,996 | 47,908,101 | ||||
Allowance for loan losses | (839,000) | (848,000) | (738,000) | (760,000) | (748,000) | (697,000) |
Agricultural | Operating | ||||||
Loans disclosures | ||||||
Total loans | 22,612,056 | 22,942,560 | ||||
Agricultural | Real Estate | ||||||
Loans disclosures | ||||||
Total loans | 30,037,940 | 24,965,541 | ||||
Residential | ||||||
Loans disclosures | ||||||
Total loans | 52,807,610 | 52,954,421 | ||||
Allowance for loan losses | (616,000) | (635,000) | (655,000) | (665,000) | (672,000) | (644,000) |
Residential | 1 - 4 family | ||||||
Loans disclosures | ||||||
Total loans | 41,636,099 | 40,309,797 | ||||
Residential | Consumer - Home equity and lines of credit | ||||||
Loans disclosures | ||||||
Total loans | 11,171,511 | 12,644,624 | ||||
Other | ||||||
Loans disclosures | ||||||
Total loans | 22,969,659 | 16,777,310 | ||||
Allowance for loan losses | (323,000) | $ (287,000) | (217,000) | $ (176,000) | $ (172,000) | $ (118,000) |
Other | Construction and land | ||||||
Loans disclosures | ||||||
Total loans | 19,161,346 | 13,210,393 | ||||
Other | Consumer - Personal | ||||||
Loans disclosures | ||||||
Total loans | $ 3,808,313 | $ 3,566,917 |
Loans - Allowance for Loan Loss
Loans - Allowance for Loan Losses (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Allowance for loan losses: | ||||
Balance, beginning | $ 3,238,000 | $ 2,817,000 | $ 2,947,000 | $ 2,583,000 |
Provision charged to expense | 60,830 | 2,023 | 382,703 | 159,368 |
Recoveries | 3,314 | 2,854 | 28,140 | 82,642 |
Loans charged off | (2,144) | (8,877) | (57,843) | (12,010) |
Balance, ending | 3,300,000 | 2,813,000 | 3,300,000 | 2,813,000 |
Commercial | ||||
Allowance for loan losses: | ||||
Balance, beginning | 1,468,000 | 1,225,000 | 1,337,000 | 1,124,000 |
Provision charged to expense | 53,020 | (14,121) | 209,331 | 13,433 |
Recoveries | 980 | 1,121 | 23,536 | 75,831 |
Loans charged off | (47,867) | (1,264) | ||
Balance, ending | 1,522,000 | 1,212,000 | 1,522,000 | 1,212,000 |
Agricultural | ||||
Allowance for loan losses: | ||||
Balance, beginning | 848,000 | 748,000 | 738,000 | 697,000 |
Provision charged to expense | (9,000) | 12,000 | 101,000 | 63,000 |
Balance, ending | 839,000 | 760,000 | 839,000 | 760,000 |
Residential | ||||
Allowance for loan losses: | ||||
Balance, beginning | 635,000 | 672,000 | 655,000 | 644,000 |
Provision charged to expense | (19,838) | (7,675) | (40,812) | 19,641 |
Recoveries | 932 | 675 | 2,000 | 1,359 |
Loans charged off | (94) | (188) | ||
Balance, ending | 616,000 | 665,000 | 616,000 | 665,000 |
Other | ||||
Allowance for loan losses: | ||||
Balance, beginning | 287,000 | 172,000 | 217,000 | 118,000 |
Provision charged to expense | 36,648 | 11,819 | 113,184 | 63,294 |
Recoveries | 1,402 | 1,058 | 2,604 | 5,452 |
Loans charged off | (2,050) | (8,877) | (9,788) | (10,746) |
Balance, ending | $ 323,000 | $ 176,000 | $ 323,000 | $ 176,000 |
Loans - Impairment Evaluation (
Loans - Impairment Evaluation (Details) - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 | Jun. 30, 2016 | Mar. 31, 2016 | Dec. 31, 2015 | Jun. 30, 2015 |
Allowance for loan losses: | ||||||
Allowance for loans individually evaluated for impairment | $ 59,772 | $ 52,803 | ||||
Allowance for loans collectively evaluated for impairment | 3,240,228 | 2,894,197 | ||||
Total Allowance | 3,300,000 | $ 3,238,000 | 2,947,000 | $ 2,813,000 | $ 2,817,000 | $ 2,583,000 |
Loan balances | ||||||
Loans individually evaluated for impairment | 5,294,075 | 4,843,377 | ||||
Loans collectively evaluated for impairment | 218,352,704 | 195,851,060 | ||||
Total loans | 223,646,779 | 200,694,437 | ||||
Commercial | ||||||
Allowance for loan losses: | ||||||
Allowance for loans individually evaluated for impairment | 10,884 | 34,975 | ||||
Allowance for loans collectively evaluated for impairment | 1,511,116 | 1,302,025 | ||||
Total Allowance | 1,522,000 | 1,468,000 | 1,337,000 | 1,212,000 | 1,225,000 | 1,124,000 |
Loan balances | ||||||
Loans individually evaluated for impairment | 950,007 | 227,824 | ||||
Loans collectively evaluated for impairment | 94,269,507 | 82,826,781 | ||||
Total loans | 95,219,514 | 83,054,605 | ||||
Agricultural | ||||||
Allowance for loan losses: | ||||||
Allowance for loans individually evaluated for impairment | 21,191 | |||||
Allowance for loans collectively evaluated for impairment | 817,809 | 738,000 | ||||
Total Allowance | 839,000 | 848,000 | 738,000 | 760,000 | 748,000 | 697,000 |
Loan balances | ||||||
Loans individually evaluated for impairment | 904,768 | 885,757 | ||||
Loans collectively evaluated for impairment | 51,745,228 | 47,022,344 | ||||
Total loans | 52,649,996 | 47,908,101 | ||||
Residential | ||||||
Allowance for loan losses: | ||||||
Allowance for loans individually evaluated for impairment | 26,354 | 17,828 | ||||
Allowance for loans collectively evaluated for impairment | 589,646 | 637,172 | ||||
Total Allowance | 616,000 | 635,000 | 655,000 | 665,000 | 672,000 | 644,000 |
Loan balances | ||||||
Loans individually evaluated for impairment | 3,415,882 | 3,726,602 | ||||
Loans collectively evaluated for impairment | 49,391,728 | 49,227,819 | ||||
Total loans | 52,807,610 | 52,954,421 | ||||
Other | ||||||
Allowance for loan losses: | ||||||
Allowance for loans individually evaluated for impairment | 1,343 | |||||
Allowance for loans collectively evaluated for impairment | 321,657 | 217,000 | ||||
Total Allowance | 323,000 | $ 287,000 | 217,000 | $ 176,000 | $ 172,000 | $ 118,000 |
Loan balances | ||||||
Loans individually evaluated for impairment | 23,418 | 3,194 | ||||
Loans collectively evaluated for impairment | 22,946,241 | 16,774,116 | ||||
Total loans | $ 22,969,659 | $ 16,777,310 |
Loans - Aging Unpaid Principal
Loans - Aging Unpaid Principal (Details) - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Summary of aging in terms of unpaid principal balance | ||
Current | $ 222,430,300 | $ 197,993,988 |
Total loans | 223,646,779 | 200,694,437 |
Nonaccrual Loans | 2,494,755 | 1,799,647 |
31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 41,599 | 2,548,309 |
61 to 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 69,455 | 23,736 |
Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 1,105,425 | 128,404 |
Commercial | ||
Summary of aging in terms of unpaid principal balance | ||
Total loans | 95,219,514 | 83,054,605 |
Commercial | Operating | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 16,882,591 | 15,256,328 |
Total loans | 16,904,455 | 15,355,676 |
Nonaccrual Loans | 160,590 | 97,294 |
Commercial | Operating | 31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 99,348 | |
Commercial | Operating | 61 to 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 21,864 | |
Commercial | Real Estate | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 78,234,228 | 67,606,842 |
Total loans | 78,315,059 | 67,698,929 |
Nonaccrual Loans | 692,720 | 92,087 |
Commercial | Real Estate | 61 to 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 42,607 | |
Commercial | Real Estate | Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 38,224 | 92,087 |
Agricultural | ||
Summary of aging in terms of unpaid principal balance | ||
Total loans | 52,649,996 | 47,908,101 |
Agricultural | Operating | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 22,605,208 | 22,318,246 |
Total loans | 22,612,056 | 22,942,560 |
Nonaccrual Loans | 44,260 | 6,848 |
Agricultural | Operating | 31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 624,314 | |
Agricultural | Operating | Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 6,848 | |
Agricultural | Real Estate | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 29,211,431 | 24,965,541 |
Total loans | 30,037,940 | 24,965,541 |
Nonaccrual Loans | 841,509 | 877,909 |
Agricultural | Real Estate | Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 826,509 | |
Residential | ||
Summary of aging in terms of unpaid principal balance | ||
Total loans | 52,807,610 | 52,954,421 |
Residential | 1 - 4 family | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 41,379,209 | 38,428,793 |
Total loans | 41,636,099 | 40,309,797 |
Nonaccrual Loans | 697,559 | 688,454 |
Residential | 1 - 4 family | 31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 23,046 | 1,823,353 |
Residential | 1 - 4 family | 61 to 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 23,736 | |
Residential | 1 - 4 family | Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 233,844 | 33,915 |
Residential | Consumer - Home equity and lines of credit | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 11,153,134 | 12,644,624 |
Total loans | 11,171,511 | 12,644,624 |
Nonaccrual Loans | 34,699 | 29,807 |
Residential | Consumer - Home equity and lines of credit | 31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 18,377 | |
Other | ||
Summary of aging in terms of unpaid principal balance | ||
Total loans | 22,969,659 | 16,777,310 |
Other | Construction and land | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 19,161,346 | 13,210,393 |
Total loans | 19,161,346 | 13,210,393 |
Other | Consumer - Personal | ||
Summary of aging in terms of unpaid principal balance | ||
Current | 3,803,153 | 3,563,221 |
Total loans | 3,808,313 | 3,566,917 |
Nonaccrual Loans | 23,418 | 7,248 |
Other | Consumer - Personal | 31 to 60 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | 176 | 1,294 |
Other | Consumer - Personal | 61 to 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | $ 4,984 | |
Other | Consumer - Personal | Greater than 90 Days Past Due | ||
Summary of aging in terms of unpaid principal balance | ||
Financing Receivable Past Due | $ 2,402 |
Loans - Credit Quality (Details
Loans - Credit Quality (Details) - USD ($) | 9 Months Ended | |
Mar. 31, 2017 | Jun. 30, 2016 | |
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | $ 223,646,779 | $ 200,694,437 |
Performing Financing Receivable Maximum Days Past Due | 31 days | |
Nonperforming Financing Receivable Minimum Days Past Due | 31 days | |
Maximum aggregate exposure not requiring a loan review within 12 months of most recent credit review | $ 250,000 | |
Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | $ 167,030,856 | 144,173,099 |
Financing Receivable Risk Rating Minimum Review Period | 12 months | |
Commercial | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | $ 95,219,514 | 83,054,605 |
Commercial | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 16,904,455 | 15,355,676 |
Commercial | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 78,315,059 | 67,698,929 |
Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 52,649,996 | 47,908,101 |
Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 22,612,056 | 22,942,560 |
Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 30,037,940 | 24,965,541 |
Residential Real Estate and Other Combined | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 56,615,923 | 56,521,338 |
Residential | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 52,807,610 | 52,954,421 |
Residential | 1 - 4 family | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 41,636,099 | 40,309,797 |
Residential | Consumer - Home equity and lines of credit | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 11,171,511 | 12,644,624 |
Other | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 22,969,659 | 16,777,310 |
Other | Construction and land | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 19,161,346 | 13,210,393 |
Other | Consumer - Personal | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 3,808,313 | 3,566,917 |
Highest Quality (rating 1) | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 1,090,308 | 832,824 |
Highest Quality (rating 1) | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 764,263 | 484,813 |
Highest Quality (rating 1) | Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 326,045 | 348,011 |
Good Quality (rating 2) | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 16,580,128 | 18,814,080 |
Good Quality (rating 2) | Commercial | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 200,639 | 213,824 |
Good Quality (rating 2) | Commercial | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 6,739,080 | 4,923,002 |
Good Quality (rating 2) | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 3,816,673 | 5,510,208 |
Good Quality (rating 2) | Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 2,953,291 | 6,173,479 |
Good Quality (rating 2) | Other | Construction and land | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 2,870,445 | 1,993,567 |
Acceptable Quality (rating 3) | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 77,519,524 | 63,736,162 |
Acceptable Quality (rating 3) | Commercial | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 7,400,028 | 7,732,341 |
Acceptable Quality (rating 3) | Commercial | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 38,337,562 | 33,606,696 |
Acceptable Quality (rating 3) | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 7,551,517 | 5,992,063 |
Acceptable Quality (rating 3) | Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 14,801,186 | 9,729,301 |
Acceptable Quality (rating 3) | Other | Construction and land | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 9,429,231 | 6,675,761 |
Fair Quality (rating 4) | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 66,948,784 | 57,855,483 |
Fair Quality (rating 4) | Commercial | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 9,101,485 | 7,294,630 |
Fair Quality (rating 4) | Commercial | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 30,335,575 | 28,578,771 |
Fair Quality (rating 4) | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 9,534,145 | 9,604,176 |
Fair Quality (rating 4) | Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 11,115,909 | 7,836,841 |
Fair Quality (rating 4) | Other | Construction and land | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 6,861,670 | 4,541,065 |
Special Mention | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 342,234 | 829,738 |
Special Mention | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 342,234 | 829,738 |
Substandard | Commercial and Agricultural | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 4,549,878 | 2,104,812 |
Substandard | Commercial | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 202,303 | 114,881 |
Substandard | Commercial | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 2,902,842 | 590,460 |
Substandard | Agricultural | Operating | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 603,224 | 521,562 |
Substandard | Agricultural | Real Estate | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 841,509 | 877,909 |
Performing | Residential Real Estate and Other Combined | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 55,829,964 | 54,006,030 |
Performing | Residential | 1 - 4 family | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 40,915,493 | 37,832,838 |
Performing | Residential | Consumer - Home equity and lines of credit | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 11,134,736 | 12,614,817 |
Performing | Other | Consumer - Personal | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 3,779,735 | 3,558,375 |
Nonperforming | Residential Real Estate and Other Combined | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 785,959 | 2,515,308 |
Nonperforming | Residential | 1 - 4 family | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 720,606 | 2,476,959 |
Nonperforming | Residential | Consumer - Home equity and lines of credit | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | 36,775 | 29,807 |
Nonperforming | Other | Consumer - Personal | ||
Unpaid principal balance by credit quality indicator | ||
Unpaid principal balance | $ 28,578 | $ 8,542 |
Loans - Impaired (Details)
Loans - Impaired (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | Jun. 30, 2016 | |
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | $ 4,067,239 | $ 4,067,239 | $ 4,415,601 | ||
Unpaid Principal Balance | 3,988,459 | 3,988,459 | 4,355,599 | ||
Average Recorded Investment | 4,107,697 | $ 4,930,541 | 3,681,158 | $ 4,806,725 | |
Interest Income Recognized | 43,418 | 48,766 | 116,144 | 177,647 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 1,363,465 | 1,363,465 | 512,018 | ||
Unpaid Principal Balance | 1,305,616 | 1,305,616 | 487,778 | ||
Related Allowance | 59,772 | 59,772 | 52,803 | ||
Average Recorded Investment | 1,350,483 | 862,558 | 1,359,646 | 863,044 | |
Interest Income Recognized | 11,916 | 5,864 | 22,606 | 26,804 | |
Total impaired loans: | |||||
Recorded Investment | 5,430,704 | 5,430,704 | 4,927,619 | ||
Unpaid Principal Balance | 5,294,075 | 5,294,075 | 4,843,377 | ||
Related Allowance | 59,772 | 59,772 | 52,803 | ||
Average Recorded Investment | 5,458,180 | 5,793,099 | 5,040,804 | 5,669,769 | |
Interest Income Recognized | 55,334 | 54,630 | 138,750 | 204,451 | |
Commercial | Operating | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 195,801 | 195,801 | 88,902 | ||
Unpaid Principal Balance | 193,338 | 193,338 | 87,497 | ||
Average Recorded Investment | 192,837 | 71,908 | 164,025 | 53,766 | |
Interest Income Recognized | 3,125 | 585 | 7,722 | 2,030 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 64,522 | 64,522 | 48,302 | ||
Unpaid Principal Balance | 63,949 | 63,949 | 48,240 | ||
Related Allowance | 2,596 | 2,596 | 4,824 | ||
Average Recorded Investment | 65,973 | 60,747 | 60,770 | 62,616 | |
Interest Income Recognized | 906 | 705 | 2,028 | 2,856 | |
Total impaired loans: | |||||
Recorded Investment | 260,323 | 260,323 | 137,204 | ||
Unpaid Principal Balance | 257,287 | 257,287 | 135,737 | ||
Related Allowance | 2,596 | 2,596 | 4,824 | ||
Average Recorded Investment | 258,810 | 132,655 | 224,795 | 116,382 | |
Interest Income Recognized | 4,031 | 1,290 | 9,750 | 4,886 | |
Commercial | Real Estate | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 656,969 | 656,969 | |||
Unpaid Principal Balance | 654,496 | 654,496 | |||
Average Recorded Investment | 663,799 | 187,474 | 328,484 | 187,636 | |
Interest Income Recognized | 4,749 | 7,124 | 2,331 | ||
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 48,596 | 48,596 | 114,837 | ||
Unpaid Principal Balance | 38,224 | 38,224 | 92,087 | ||
Related Allowance | 8,288 | 8,288 | 30,151 | ||
Average Recorded Investment | 48,321 | 237,966 | 47,764 | 234,325 | |
Total impaired loans: | |||||
Recorded Investment | 705,565 | 705,565 | 114,837 | ||
Unpaid Principal Balance | 692,720 | 692,720 | 92,087 | ||
Related Allowance | 8,288 | 8,288 | 30,151 | ||
Average Recorded Investment | 712,120 | 425,440 | 376,248 | 421,961 | |
Interest Income Recognized | 4,749 | 7,124 | 2,331 | ||
Agricultural | Operating | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 26,426 | 26,426 | 8,009 | ||
Unpaid Principal Balance | 25,848 | 25,848 | 7,848 | ||
Average Recorded Investment | 16,903 | 7,079 | 17,218 | 8,380 | |
Interest Income Recognized | 125 | 105 | 125 | 339 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 37,804 | 37,804 | |||
Unpaid Principal Balance | 37,411 | 37,411 | |||
Related Allowance | 2,297 | 2,297 | |||
Average Recorded Investment | 18,902 | 198,658 | 37,804 | 203,386 | |
Interest Income Recognized | 14,843 | ||||
Total impaired loans: | |||||
Recorded Investment | 64,230 | 64,230 | 8,009 | ||
Unpaid Principal Balance | 63,259 | 63,259 | 7,848 | ||
Related Allowance | 2,297 | 2,297 | |||
Average Recorded Investment | 35,805 | 205,737 | 55,022 | 211,766 | |
Interest Income Recognized | 125 | 105 | 125 | 15,182 | |
Agricultural | Real Estate | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 409,712 | 409,712 | 925,288 | ||
Unpaid Principal Balance | 355,452 | 355,452 | 877,909 | ||
Average Recorded Investment | 411,432 | 970,207 | 425,722 | 856,736 | |
Interest Income Recognized | 1,669 | 15,902 | |||
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 518,721 | 518,721 | |||
Unpaid Principal Balance | 486,057 | 486,057 | |||
Related Allowance | 18,894 | 18,894 | |||
Average Recorded Investment | 515,527 | 508,658 | |||
Interest Income Recognized | 230 | 593 | |||
Total impaired loans: | |||||
Recorded Investment | 928,433 | 928,433 | 925,288 | ||
Unpaid Principal Balance | 841,509 | 841,509 | 877,909 | ||
Related Allowance | 18,894 | 18,894 | |||
Average Recorded Investment | 926,959 | 970,207 | 934,380 | 856,736 | |
Interest Income Recognized | 230 | 1,669 | 593 | 15,902 | |
Residential | 1 - 4 family | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 2,767,870 | 2,767,870 | 3,330,310 | ||
Unpaid Principal Balance | 2,749,483 | 2,749,483 | 3,320,028 | ||
Average Recorded Investment | 2,811,564 | 3,624,633 | 2,733,003 | 3,628,569 | |
Interest Income Recognized | 35,254 | 45,273 | 100,579 | 153,553 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 655,459 | 655,459 | 330,997 | ||
Unpaid Principal Balance | 641,801 | 641,801 | 329,623 | ||
Related Allowance | 25,768 | 25,768 | 16,913 | ||
Average Recorded Investment | 661,611 | 345,848 | 663,628 | 343,496 | |
Interest Income Recognized | 9,955 | 4,634 | 18,199 | 7,739 | |
Total impaired loans: | |||||
Recorded Investment | 3,423,329 | 3,423,329 | 3,661,307 | ||
Unpaid Principal Balance | 3,391,284 | 3,391,284 | 3,649,651 | ||
Related Allowance | 25,768 | 25,768 | 16,913 | ||
Average Recorded Investment | 3,473,175 | 3,970,481 | 3,396,631 | 3,972,065 | |
Interest Income Recognized | 45,209 | 49,907 | 118,778 | 161,292 | |
Residential | Consumer - Home equity and lines of credit | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 8,309 | 8,309 | 59,336 | ||
Unpaid Principal Balance | 8,296 | 8,296 | 59,123 | ||
Average Recorded Investment | 8,520 | 60,648 | 8,926 | 61,807 | |
Interest Income Recognized | 141 | 1,000 | 450 | 3,093 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 16,440 | 16,440 | 17,882 | ||
Unpaid Principal Balance | 16,302 | 16,302 | 17,828 | ||
Related Allowance | 586 | 586 | 915 | ||
Average Recorded Investment | 17,202 | 19,339 | 17,161 | 19,221 | |
Interest Income Recognized | 447 | 525 | 835 | 1,366 | |
Total impaired loans: | |||||
Recorded Investment | 24,749 | 24,749 | 77,218 | ||
Unpaid Principal Balance | 24,598 | 24,598 | 76,951 | ||
Related Allowance | 586 | 586 | 915 | ||
Average Recorded Investment | 25,722 | 79,987 | 26,087 | 81,028 | |
Interest Income Recognized | 588 | 1,525 | 1,285 | 4,459 | |
Other | Consumer - Personal | |||||
Impaired loans with no specific allowance recorded: | |||||
Recorded Investment | 2,152 | 2,152 | 3,756 | ||
Unpaid Principal Balance | 1,546 | 1,546 | 3,194 | ||
Average Recorded Investment | 2,642 | 8,592 | 3,780 | 9,831 | |
Interest Income Recognized | 24 | 134 | 144 | 399 | |
Impaired loans with specific allowance recorded: | |||||
Recorded Investment | 21,923 | 21,923 | |||
Unpaid Principal Balance | 21,872 | 21,872 | |||
Related Allowance | 1,343 | 1,343 | |||
Average Recorded Investment | 22,947 | 23,861 | |||
Interest Income Recognized | 378 | 951 | |||
Total impaired loans: | |||||
Recorded Investment | 24,075 | 24,075 | 3,756 | ||
Unpaid Principal Balance | 23,418 | 23,418 | $ 3,194 | ||
Related Allowance | 1,343 | 1,343 | |||
Average Recorded Investment | 25,589 | 8,592 | 27,641 | 9,831 | |
Interest Income Recognized | $ 402 | $ 134 | $ 1,095 | $ 399 |
Borrowings (Details)
Borrowings (Details) $ in Thousands | 9 Months Ended |
Mar. 31, 2017USD ($) | |
Federal Home Loan Bank Borrowings | |
Maximum outstanding at any month end | $ 300,000 |
Average balance during period | $ 575,000 |
Weighted average interest rate at the end of period | 0.75% |
Weighted average interest rate during period | 0.75% |
Federal Home Loan Bank of Topeka | |
Federal Home Loan Bank Borrowings | |
Amount of available advances | $ 39,500 |
Regulatory Matters (Details)
Regulatory Matters (Details) - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Compliance with regulatory capital requirements under banking regulations | ||
Total capital (to risk weighted assets), amount | $ 30,362 | $ 28,977 |
Total capital (to risk weighted assets), as a percent | 13.80% | 14.70% |
Tier 1 (core) capital (to risk weighted assets), amount | $ 27,610 | $ 26,500 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 12.60% | 13.40% |
Tier 1 (core) capital (to adjusted total assets), amount | $ 27,610 | $ 26,500 |
Tier 1 (core) capital (to adjusted total assets), as a percent | 11.80% | 11.60% |
Minimum Required for Capital Adequacy Purposes | ||
Total capital (to risk weighted assets), amount | $ 17,563 | $ 15,805 |
Total capital (to risk weighted assets), as a percent | 8.00% | 8.00% |
Tier 1 (core) capital (to risk weighted assets), amount | $ 13,172 | $ 11,854 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 6.00% | 6.00% |
Tier 1 (core) capital (to adjusted total assets), amount | $ 9,322 | $ 9,114 |
Tier 1 (core) capital (to adjusted total assets), as a percent | 4.00% | 4.00% |
Minimum Required to Be Well Capitalized Under Prompt Corrective Action Provisions | ||
Total capital (to risk weighted assets), amount | $ 21,954 | $ 19,757 |
Total capital (to risk weighted assets), as a percent | 10.00% | 10.00% |
Tier 1 (core) capital (to risk weighted assets), amount | $ 17,563 | $ 15,805 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 8.00% | 8.00% |
Tier 1 (core) capital (to adjusted total assets), amount | $ 11,653 | $ 11,393 |
Tier 1 (core) capital (to adjusted total assets), as a percent | 5.00% | 5.00% |
Common Equity | ||
Compliance with regulatory capital requirements under banking regulations | ||
Tier 1 (core) capital (to risk weighted assets), amount | $ 27,610 | $ 26,500 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 12.60% | 13.40% |
Minimum Required for Capital Adequacy Purposes | ||
Tier 1 (core) capital (to risk weighted assets), amount | $ 9,879 | $ 8,891 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 4.50% | 4.50% |
Minimum Required to Be Well Capitalized Under Prompt Corrective Action Provisions | ||
Tier 1 (core) capital (to risk weighted assets), amount | $ 14,270 | $ 12,842 |
Tier 1 (core) capital (to risk weighted assets), as a percent | 6.50% | 6.50% |
Employee Benefit Plan - 401K (D
Employee Benefit Plan - 401K (Details) - USD ($) | 9 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Employee Benefit Plan | ||
401(k) and profit sharing plans, minimum vesting period | 1 year | |
401(k) and profit sharing plans, maximum vesting period | 5 years | |
Company contributions to the 401(k) and profit sharing plans | $ 88,548 | $ 71,366 |
Employee Benefit Plan - ESOP (D
Employee Benefit Plan - ESOP (Details) - USD ($) | Jul. 08, 2015 | Nov. 08, 2005 | Mar. 31, 2017 | Mar. 31, 2016 | Jun. 30, 2016 |
Employee stock ownership plan ("ESOP") | |||||
Funds borrowed by the ESOP from the Company | $ 951,912 | $ 1,292,620 | |||
Company stock acquired by the ESOP (in shares) | 118,989 | 129,262 | |||
Price of Company stock acquired by the ESOP (in dollars per share) | $ 8 | $ 10 | |||
Annual principal and interest payments to be made by the ESOP | $ 65,000 | $ 145,000 | |||
Compensation expense | $ 111,615 | $ 72,697 | |||
Shares held by the ESOP | |||||
Allocated shares (in shares) | 70,230 | 71,803 | |||
Shares allocated to be released | 19,826 | 7,932 | |||
Unearned ESOP shares (in shares) | 138,806 | 150,700 | |||
Total ESOP shares (in shares) | 228,862 | 230,435 | |||
Fair value of unearned ESOP shares | $ 1,422,762 | $ 1,252,317 | |||
Fair value of allocated shares subject to repurchase obligation | $ 681,820 | $ 564,723 |
Employee Benefit Plan - Shares
Employee Benefit Plan - Shares Awarded (Details) - $ / shares | 9 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Restricted stock | ||
Service-Based Stock Awards | ||
Non-vested at beginning of the year (in shares) | 39,281 | 43,094 |
Conversion for stock offering (in shares) | 3,907 | |
Granted (in shares) | 63,461 | 4,900 |
Vested (in shares) | (7,294) | (6,297) |
Non-vested at end of the year (in share) | 95,448 | 45,604 |
Weighted Grant Date Fair Value | ||
Non-vested at beginning of the year (in dollars per share) | $ 4.32 | $ 4.02 |
Granted (in dollars per share) | 9.90 | 8.53 |
Vested (in dollars per share) | 5.40 | 4.93 |
Non-vested at end of the year (in dollars per share) | $ 6.97 | $ 4.02 |
2006 Equity Incentive Plan | ||
Share-based compensation | ||
Award vesting period | 5 years | |
2016 Equity Incentive Plan | Stock options | ||
Share-based compensation | ||
Number of shares authorized | 198,316 | |
Number of shares awarded | 158,653 | |
2016 Equity Incentive Plan | Restricted stock | ||
Share-based compensation | ||
Number of shares authorized | 79,326 | |
Number of shares awarded | 63,461 |
Earnings per Share - Basic (Det
Earnings per Share - Basic (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Components of basic earnings per share: | ||||
Weighted average common shares outstanding | 3,284,630 | 3,285,020 | 3,289,170 | 3,260,513 |
Net income available to common stockholders | $ 275,346 | $ 242,494 | $ 849,868 | $ 739,596 |
Basic earnings per share (in dollars per share) | $ 0.08 | $ 0.07 | $ 0.26 | $ 0.23 |
Earnings per Share - Diluted (D
Earnings per Share - Diluted (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Components of diluted earnings per share: | ||||
Weighted average common shares outstanding | 3,284,630 | 3,285,020 | 3,289,170 | 3,260,513 |
Dilutive effect of net additional shares from restricted stock awards | 53,546 | 25,927 | 48,058 | 25,834 |
Weighted average number of shares outstanding | 3,338,176 | 3,310,947 | 3,337,228 | 3,286,347 |
Net income available to common stockholders | $ 275,346 | $ 242,494 | $ 849,868 | $ 739,596 |
Diluted earnings per share (in dollars per share) | $ 0.08 | $ 0.07 | $ 0.25 | $ 0.23 |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Assets and Liabilities Measured on Recurring Basis | ||
Fair value asset transfers from Level 1 to Level 2 | $ 0 | |
Fair value asset transfers from Level 2 to Level 1 | 0 | |
Fair value liability transfers from Level 1 to Level 2 | 0 | |
Fair value liability transfers from Level 2 to Level 1 | 0 | |
Assets: | ||
Securities available-for-sale | 1,433,716 | $ 664,755 |
Recurring | ||
Assets: | ||
Securities available-for-sale | 1,433,716 | 664,755 |
Recurring | Level 2 | ||
Assets: | ||
Securities available-for-sale | $ 1,433,716 | $ 664,755 |
Fair Value Measurements - Finan
Fair Value Measurements - Financial Instruments (Details) - USD ($) | Mar. 31, 2017 | Jun. 30, 2016 |
Financial assets: | ||
Cash and due from financial institutions | $ 4,830,944 | $ 2,567,296 |
Securities available-for-sale | 1,433,716 | 664,755 |
Securities held-to-maturity | 755,693 | 801,114 |
Federal Home Loan Bank stock | 231,700 | 229,900 |
Loans, net | 220,944,659 | 198,309,920 |
Accrued interest receivable | 1,233,302 | 1,147,467 |
Financial liabilities: | ||
Noninterest-bearing deposits | 28,414,452 | 24,296,166 |
Interest-bearing deposits | 174,473,915 | 162,666,186 |
Accrued interest payable and other liabilities | 1,416,707 | 1,198,850 |
Carrying Amount | Level 1 | ||
Financial assets: | ||
Cash and due from financial institutions | 7,406,944 | 14,947,296 |
Federal Home Loan Bank stock | 231,700 | 229,900 |
Accrued interest receivable | 1,233,302 | 1,147,467 |
Financial liabilities: | ||
Accrued interest payable and other liabilities | 1,416,707 | 1,198,850 |
Carrying Amount | Level 2 | ||
Financial assets: | ||
Securities available-for-sale | 1,433,716 | 664,755 |
Securities held-to-maturity | 744,640 | 781,740 |
Loans, net | 220,944,659 | 198,309,920 |
Financial liabilities: | ||
Noninterest-bearing deposits | 28,414,452 | 24,296,166 |
Interest-bearing deposits | 174,473,915 | 162,666,186 |
Estimated Fair Value | Level 1 | ||
Financial assets: | ||
Cash and due from financial institutions | 7,407,000 | 14,947,000 |
Federal Home Loan Bank stock | 232,000 | 230,000 |
Accrued interest receivable | 1,233,000 | 1,147,000 |
Financial liabilities: | ||
Accrued interest payable and other liabilities | 1,417,000 | 1,199,000 |
Estimated Fair Value | Level 2 | ||
Financial assets: | ||
Securities available-for-sale | 1,434,000 | 665,000 |
Securities held-to-maturity | 756,000 | 801,000 |
Loans, net | 217,926,000 | 198,000,000 |
Financial liabilities: | ||
Noninterest-bearing deposits | 28,414,000 | 24,296,000 |
Interest-bearing deposits | $ 178,969,000 | $ 170,276,000 |
Accumulated Other Comprehensi49
Accumulated Other Comprehensive Income/(Loss) (Details) - USD ($) | 9 Months Ended | 12 Months Ended |
Mar. 31, 2017 | Jun. 30, 2016 | |
Accumulated Other Comprehensive Income/(Loss) | ||
Unrealized holding gains/(losses) on securities available-for-sale | $ (27,621) | $ 6,176 |
Tax expense | 9,391 | (2,100) |
Total accumulated other comprehensive income/(loss) | $ (18,230) | $ 4,076 |
Income Taxes - Reconciliation (
Income Taxes - Reconciliation (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | |
Effective Income Tax Rate Reconciliation, Amount [Abstract] | ||||
Provision computed at the statutory federal tax rate | $ (140,748) | $ (135,148) | $ (455,147) | $ (370,472) |
State income taxes, net of federal tax | (11,264) | (11,125) | (39,019) | (35,837) |
Release of unearned EOSP shares and stock awards | (1,834) | 1,905 | 3,713 | 10,388 |
Nondeductible expenses | (2,161) | (1,522) | (5,875) | (5,724) |
Valuation allowance adjustment | 79,000 | |||
Other | 17,387 | (9,111) | 7,527 | (27,383) |
Total income tax expense | $ (138,620) | $ (155,001) | $ (488,801) | $ (350,028) |
Stock Buyback (Details)
Stock Buyback (Details) - Common Stock - $ / shares | Oct. 07, 2016 | Mar. 31, 2017 | Feb. 28, 2017 | Jan. 31, 2017 | Dec. 31, 2016 | Nov. 30, 2016 | Mar. 31, 2017 | Oct. 31, 2016 |
Common stock purchased during the period: | ||||||||
Shares purchased | 22,200 | 26,455 | 60,000 | 108,655 | ||||
Average price paid per share | $ 10.25 | $ 9.57 | $ 9.07 | $ 9.43 | ||||
Stock Repurchase Plan | ||||||||
Common stock purchased during the period: | ||||||||
Current shares outstanding (as a percentage) | 5.00% | |||||||
Shares purchased | 108,655 | 86,455 | 86,455 | 86,455 | 60,000 | |||
Maximum number of shares that may yet be purchased | 65,202 | 87,402 | 87,402 | 87,402 | 113,857 | 65,202 | 173,857 |