United States
|
14-1809721
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
302 Main Street, Catskill, New York
|
12414
|
|
(Address of principal executive office)
|
(Zip code)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
PART I.
|
FINANCIAL INFORMATION
|
|
Page
|
||
Item 1.
|
Financial Statements (unaudited)
|
|
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
8-26
|
||
Item 2.
|
27-38
|
|
Item 3.
|
38
|
|
Item 4.
|
38
|
|
PART II.
|
OTHER INFORMATION
|
|
Item 1.
|
39
|
|
Item 1A.
|
39
|
|
Item 2.
|
39
|
|
Item 3.
|
39
|
|
Item 4.
|
39
|
|
Item 5.
|
39
|
|
Item 6.
|
39
|
|
40
|
||
Exhibit 31.1 302 Certification of Chief Executive Officer
|
||
Exhibit 31.2 302 Certification of Chief Financial Officer
|
||
Exhibit 32.1 906 Statement of Chief Executive Officer
|
||
Exhibit 32.2 906 Statement of Chief Financial Officer
|
||
Exhibit 101 Extensible Business Reporting Language (XBRL)
|
ASSETS
|
September 30, 2014
|
June 30, 2014
|
||||||
Total cash and cash equivalents
|
$
|
19,735
|
$
|
13,809
|
||||
Long term certificate of deposit
|
250
|
250
|
||||||
Securities available for sale, at fair value
|
65,315
|
56,151
|
||||||
Securities held to maturity, at amortized cost (fair value $184,608 at September 30, 2014; $181,932 at June 30, 2014)
|
184,235
|
181,946
|
||||||
Federal Home Loan Bank stock, at cost
|
1,444
|
1,561
|
||||||
Loans
|
413,543
|
405,841
|
||||||
Allowance for loan losses
|
(7,720
|
)
|
(7,419
|
)
|
||||
Unearned origination fees and costs, net
|
871
|
887
|
||||||
Net loans receivable
|
406,694
|
399,309
|
||||||
Premises and equipment
|
14,357
|
14,307
|
||||||
Accrued interest receivable
|
2,918
|
2,710
|
||||||
Foreclosed real estate
|
336
|
473
|
||||||
Prepaid expenses and other assets
|
3,752
|
3,645
|
||||||
Total assets
|
$
|
699,036
|
$
|
674,161
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Noninterest bearing deposits
|
$
|
70,236
|
$
|
67,446
|
||||
Interest bearing deposits
|
541,072
|
522,128
|
||||||
Total deposits
|
611,308
|
589,574
|
||||||
Borrowings from Federal Home Loan Bank, short-term
|
4,800
|
3,150
|
||||||
Borrowings from Federal Home Loan Bank, long-term
|
14,500
|
14,500
|
||||||
Accrued expenses and other liabilities
|
5,629
|
5,737
|
||||||
Total liabilities
|
636,237
|
612,961
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Preferred stock, Authorized - 1,000,000 shares; Issued - None
|
-
|
-
|
||||||
Common stock, par value $.10 per share; Authorized - 12,000,000 shares; Issued - 4,305,670 shares Outstanding 4,216,857 shares at September 30, 2014, and 4,213,757 shares at June 30, 2014
|
431
|
431
|
||||||
Additional paid-in capital
|
11,229
|
11,208
|
||||||
Retained earnings
|
52,736
|
51,305
|
||||||
Accumulated other comprehensive loss
|
(927
|
)
|
(1,050
|
)
|
||||
Treasury stock, at cost 88,813 shares at September 30, 2014, and 91,913 shares at June 30, 2014
|
(670
|
)
|
(694
|
)
|
||||
Total shareholders’ equity
|
62,799
|
61,200
|
||||||
Total liabilities and shareholders’ equity
|
$
|
699,036
|
$
|
674,161
|
2014
|
2013
|
|||||||
Interest income:
|
||||||||
Loans
|
$
|
4,839
|
$
|
4,498
|
||||
Investment securities - taxable
|
143
|
166
|
||||||
Mortgage-backed securities
|
705
|
650
|
||||||
Investment securities - tax exempt
|
552
|
510
|
||||||
Interest bearing deposits and federal funds sold
|
2
|
2
|
||||||
Total interest income
|
6,241
|
5,826
|
||||||
Interest expense:
|
||||||||
Interest on deposits
|
501
|
550
|
||||||
Interest on borrowings
|
61
|
28
|
||||||
Total interest expense
|
562
|
578
|
||||||
Net interest income
|
5,679
|
5,248
|
||||||
Provision for loan losses
|
411
|
313
|
||||||
Net interest income after provision for loan losses
|
5,268
|
4,935
|
||||||
Noninterest income:
|
||||||||
Service charges on deposit accounts
|
716
|
676
|
||||||
Debit card fees
|
415
|
389
|
||||||
Investment services
|
102
|
105
|
||||||
E-commerce fees
|
28
|
26
|
||||||
Other operating income
|
208
|
154
|
||||||
Total noninterest income
|
1,469
|
1,350
|
||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
2,367
|
2,194
|
||||||
Occupancy expense
|
324
|
323
|
||||||
Equipment and furniture expense
|
76
|
113
|
||||||
Service and data processing fees
|
454
|
336
|
||||||
Computer software, supplies and support
|
233
|
114
|
||||||
Advertising and promotion
|
81
|
67
|
||||||
FDIC insurance premiums
|
91
|
89
|
||||||
Legal and professional fees
|
213
|
205
|
||||||
Other
|
438
|
371
|
||||||
Total noninterest expense
|
4,277
|
3,812
|
||||||
Income before provision for income taxes
|
2,460
|
2,473
|
||||||
Provision for income taxes
|
685
|
719
|
||||||
Net income
|
$
|
1,775
|
$
|
1,754
|
||||
Basic earnings per share
|
$
|
0.42
|
$
|
0.42
|
||||
Basic average shares outstanding
|
4,214,358
|
4,194,714
|
||||||
Diluted earnings per share
|
$
|
0.42
|
$
|
0.41
|
||||
Diluted average shares outstanding
|
4,245,325
|
4,234,845
|
||||||
Dividends per share
|
$
|
0.180
|
$
|
0.175
|
2014
|
2013
|
|||||||
Net Income
|
$
|
1,775
|
$
|
1,754
|
||||
Other comprehensive income (loss):
|
||||||||
Unrealized holding gains (losses) on available for sale securities, net of income taxes of $12 and ($356), respectively
|
18
|
(565
|
)
|
|||||
Accretion of unrealized loss on securities transferred to held to maturity, net of income taxes of $67 and $2, respectively(1)
|
105
|
2
|
||||||
Total other comprehensive income (loss), net of taxes
|
123
|
(563
|
)
|
|||||
Comprehensive income
|
$
|
1,898
|
$
|
1,191
|
(1) | The accretion of the unrealized holding losses in accumulated other comprehensive income at the date of transfer partially offsets the amortization of the difference between the par value and fair value of the investment securities at the date of transfer, and is an adjustment of interest income. |
Common
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated Other Comprehensive Income
|
Treasury
Stock
|
Total
Shareholders'
Equity
|
|||||||||||||||||||
Balance at June 30, 2013
|
$
|
431
|
$
|
11,168
|
$
|
46,112
|
$
|
(750
|
)
|
$
|
(853
|
)
|
$
|
56,108
|
||||||||||
Options exercised
|
(14
|
)
|
55
|
41
|
||||||||||||||||||||
Tax benefit of stock based compensation
|
4
|
4
|
||||||||||||||||||||||
Dividends declared
|
(332
|
)
|
(332
|
)
|
||||||||||||||||||||
Net income
|
1,754
|
1,754
|
||||||||||||||||||||||
Other comprehensive loss, net of taxes
|
(563
|
)
|
(563
|
)
|
||||||||||||||||||||
Balance at September 30, 2013
|
$
|
431
|
$
|
11,158
|
$
|
47,534
|
$
|
(1,313
|
)
|
$
|
(798
|
)
|
$
|
57,012
|
||||||||||
Common
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated Other Comprehensive Loss
|
Treasury
Stock
|
Total
Shareholders'
Equity
|
|||||||||||||||||||
Balance at June 30, 2014
|
$
|
431
|
11,208
|
$
|
51,305
|
$
|
(1,050
|
)
|
$
|
(694
|
)
|
$
|
61,200
|
|||||||||||
Options exercised
|
15
|
24
|
39
|
|||||||||||||||||||||
Tax benefit of stock based compensation
|
6
|
6
|
||||||||||||||||||||||
Dividends declared
|
(344
|
)
|
(344
|
)
|
||||||||||||||||||||
Net income
|
1,775
|
1,775
|
||||||||||||||||||||||
Other comprehensive income, net of taxes
|
123
|
123
|
||||||||||||||||||||||
Balance at September 30, 2014
|
$
|
431
|
$
|
11,229
|
$
|
52,736
|
$
|
(927
|
)
|
$
|
(670
|
)
|
$
|
62,799
|
2014
|
2013
|
|||||||
Cash flows from operating activities:
|
||||||||
Net Income
|
$
|
1,775
|
$
|
1,754
|
||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
Depreciation
|
130
|
174
|
||||||
Deferred income tax expense
|
635
|
651
|
||||||
Net amortization of premiums and discounts
|
344
|
495
|
||||||
Net amortization of deferred loan costs and fees
|
15
|
81
|
||||||
Provision for loan losses
|
411
|
313
|
||||||
Gain on sale of foreclosed real estate
|
(7
|
)
|
(3
|
)
|
||||
Excess tax benefit from share-based payment arrangements
|
(6
|
)
|
(4
|
)
|
||||
Net increase in accrued income taxes
|
30
|
20
|
||||||
Net increase in accrued interest receivable
|
(208
|
)
|
(207
|
)
|
||||
Net increase in prepaid and other assets
|
(168
|
)
|
(25
|
)
|
||||
Net decrease in other liabilities
|
(784
|
)
|
(282
|
)
|
||||
Net cash provided by operating activities
|
2,167
|
2,967
|
||||||
Cash flows from investing activities:
|
||||||||
Securities available for sale:
|
||||||||
Proceeds from maturities
|
2,250
|
-
|
||||||
Purchases of securities
|
(12,889
|
)
|
-
|
|||||
Principal payments on securities
|
1,394
|
2,395
|
||||||
Securities held to maturity:
|
||||||||
Proceeds from maturities
|
5,091
|
6,934
|
||||||
Purchases of securities
|
(8,942
|
)
|
(7,147
|
)
|
||||
Principal payments on securities
|
1,500
|
2,602
|
||||||
Net redemption of Federal Home Loan Bank Stock
|
117
|
275
|
||||||
Net increase in loans receivable
|
(7,969
|
)
|
(15,106
|
)
|
||||
Proceeds from sale of foreclosed real estate
|
302
|
103
|
||||||
Purchases of premises and equipment
|
(180
|
)
|
(70
|
)
|
||||
Net cash used by investing activities
|
(19,326
|
)
|
(10,014
|
)
|
||||
Cash flows from financing activities
|
||||||||
Net decrease in short-term FHLB advances
|
1,650
|
(7,100
|
)
|
|||||
Proceeds from long-term FHLB advances
|
-
|
1,000
|
||||||
Payment of cash dividends
|
(344
|
)
|
(332
|
)
|
||||
Proceeds from issuance of stock options
|
39
|
41
|
||||||
Excess tax benefit from share-based payment arrangements
|
6
|
4
|
||||||
Net increase in deposits
|
21,734
|
22,043
|
||||||
Net cash provided by financing activities
|
23,085
|
15,656
|
||||||
Net increase in cash and cash equivalents
|
5,926
|
8,609
|
||||||
Cash and cash equivalents at beginning of period
|
13,809
|
6,222
|
||||||
Cash and cash equivalents at end of period
|
$
|
19,735
|
$
|
14,831
|
||||
Non-cash investing activities:
|
||||||||
Foreclosed loans transferred to foreclosed real estate
|
$
|
158
|
--
|
|||||
Cash paid during period for:
|
||||||||
Interest
|
$
|
572
|
$
|
581
|
||||
Income taxes
|
$
|
20
|
$
|
48
|
(1)
|
Basis of Presentation
|
(2)
|
Nature of Operations
|
(3)
|
Use of Estimates
|
(4)
|
Securities
|
(In thousands)
|
Amortized Cost
|
Gross Unrealized
Gains
|
Gross Unrealized
Losses
|
Estimated Fair
Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
U.S. government sponsored enterprises
|
$
|
8,633
|
$
|
211
|
$
|
-
|
$
|
8,844
|
||||||||
State and political subdivisions
|
14,211
|
21
|
-
|
14,232
|
||||||||||||
Mortgage-backed securities-residential
|
8,924
|
181
|
22
|
9,083
|
||||||||||||
Mortgage-backed securities-multi-family
|
28,206
|
115
|
216
|
28,105
|
||||||||||||
Asset-backed securities
|
14
|
-
|
1
|
13
|
||||||||||||
Corporate debt securities
|
4,557
|
338
|
17
|
4,878
|
||||||||||||
Total debt securities
|
64,545
|
866
|
256
|
65,155
|
||||||||||||
Equity securities
|
62
|
98
|
-
|
160
|
||||||||||||
Total securities available for sale
|
64,607
|
964
|
256
|
65,315
|
||||||||||||
Securities held to maturity:
|
||||||||||||||||
U.S. government sponsored enterprises
|
2,000
|
-
|
111
|
1,889
|
||||||||||||
State and political subdivisions
|
95,411
|
835
|
132
|
96,114
|
||||||||||||
Mortgage-backed securities-residential
|
21,467
|
1,016
|
-
|
22,483
|
||||||||||||
Mortgage-backed securities-multi-family
|
64,451
|
781
|
1,993
|
63,239
|
||||||||||||
Other securities
|
906
|
-
|
23
|
883
|
||||||||||||
Total securities held to maturity
|
184,235
|
2,632
|
2,259
|
184,608
|
||||||||||||
Total securities
|
$
|
248,842
|
$
|
3,596
|
$
|
2,515
|
$
|
249,923
|
(In thousands)
|
Amortized Cost
|
Gross Unrealized
Gains
|
Gross Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
U.S. government sponsored enterprises
|
$
|
10,648
|
$
|
250
|
$
|
-
|
$
|
10,898
|
||||||||
State and political subdivisions
|
1,324
|
23
|
-
|
1,347
|
||||||||||||
Mortgage-backed securities-residential
|
9,345
|
213
|
13
|
9,545
|
||||||||||||
Mortgage-backed securities-multi-family
|
29,268
|
89
|
339
|
29,018
|
||||||||||||
Asset-backed securities
|
15
|
-
|
2
|
13
|
||||||||||||
Corporate debt securities
|
4,811
|
375
|
16
|
5,170
|
||||||||||||
Total debt securities
|
55,411
|
950
|
370
|
55,991
|
||||||||||||
Equity securities
|
62
|
98
|
-
|
160
|
||||||||||||
Total securities available for sale
|
55,473
|
1,048
|
370
|
56,151
|
||||||||||||
Securities held to maturity:
|
||||||||||||||||
U.S. government sponsored enterprises
|
2,000
|
-
|
102
|
1,898
|
||||||||||||
State and political subdivisions
|
91,634
|
787
|
204
|
92,217
|
||||||||||||
Mortgage-backed securities-residential
|
22,785
|
1,150
|
-
|
23,935
|
||||||||||||
Mortgage-backed securities-multi-family
|
64,605
|
759
|
2,381
|
62,983
|
||||||||||||
Other securities
|
922
|
1
|
24
|
899
|
||||||||||||
Total securities held to maturity
|
181,946
|
2,697
|
2,711
|
181,932
|
||||||||||||
Total securities
|
$
|
237,419
|
$
|
3,745
|
$
|
3,081
|
$
|
238,083
|
Less Than 12 Months
|
More Than 12 Months
|
Total
|
||||||||||||||||||||||||||||||||||
(In thousands, except number of securities)
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
|||||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||||||||||||||
Mortgage-backed securities-residential
|
$
|
4,154
|
$
|
22
|
2
|
$
|
-
|
$
|
-
|
-
|
$
|
4,154
|
$
|
22
|
2
|
|||||||||||||||||||||
Mortgage-backed securities-multi-family
|
2,880
|
22
|
2
|
15,523
|
194
|
6
|
18,403
|
216
|
8
|
|||||||||||||||||||||||||||
Asset-backed securities
|
-
|
-
|
-
|
13
|
1
|
1
|
13
|
1
|
1
|
|||||||||||||||||||||||||||
Corporate debt securities
|
764
|
17
|
2
|
-
|
-
|
-
|
764
|
17
|
2
|
|||||||||||||||||||||||||||
Total securities available for sale
|
7,798
|
61
|
6
|
15,536
|
195
|
7
|
23,334
|
256
|
13
|
|||||||||||||||||||||||||||
Securities held to maturity:
|
||||||||||||||||||||||||||||||||||||
U.S. government sponsored enterprises
|
1,889
|
111
|
1
|
-
|
-
|
-
|
1,889
|
111
|
1
|
|||||||||||||||||||||||||||
State and political subdivisions
|
6,516
|
119
|
29
|
928
|
13
|
5
|
7,444
|
132
|
34
|
|||||||||||||||||||||||||||
Mortgage-backed securities-multi-family
|
26,705
|
1,426
|
7
|
11,595
|
567
|
5
|
38,300
|
1,993
|
12
|
|||||||||||||||||||||||||||
Other securities
|
130
|
2
|
2
|
402
|
21
|
2
|
532
|
23
|
4
|
|||||||||||||||||||||||||||
Total securities held to maturity
|
35,240
|
1,658
|
39
|
12,925
|
601
|
12
|
48,165
|
2,259
|
51
|
|||||||||||||||||||||||||||
Total securities
|
$
|
43,038
|
$
|
1,719
|
45
|
$
|
28,461
|
$
|
796
|
19
|
$
|
71,499
|
$
|
2,515
|
64
|
Less Than 12 Months
|
More Than 12 Months
|
Total
|
||||||||||||||||||||||||||||||||||
(In thousands, except number of securities)
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
Fair
Value
|
Unrealized Losses
|
Number of Securities
|
|||||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||||||||||||||
Mortgage-backed securities-residential
|
$
|
4,302
|
$
|
13
|
2
|
$
|
-
|
$
|
-
|
-
|
$
|
4,302
|
$
|
13
|
2
|
|||||||||||||||||||||
Mortgage-backed securities-multi-family
|
4,448
|
5
|
3
|
19,404
|
334
|
7
|
23,852
|
339
|
10
|
|||||||||||||||||||||||||||
Asset-backed securities
|
-
|
-
|
-
|
13
|
2
|
1
|
13
|
2
|
1
|
|||||||||||||||||||||||||||
Corporate debt securities
|
767
|
16
|
2
|
-
|
-
|
-
|
767
|
16
|
2
|
|||||||||||||||||||||||||||
Total securities available for sale
|
9,517
|
34
|
7
|
19,417
|
336
|
8
|
28,934
|
370
|
15
|
|||||||||||||||||||||||||||
Securities held to maturity:
|
||||||||||||||||||||||||||||||||||||
U.S. government sponsored enterprises
|
1,898
|
102
|
1
|
-
|
-
|
-
|
1,898
|
102
|
1
|
|||||||||||||||||||||||||||
State and political subdivisions
|
6,693
|
175
|
34
|
1,815
|
29
|
11
|
8,508
|
204
|
45
|
|||||||||||||||||||||||||||
Mortgage-backed securities-multi-family
|
26,522
|
1,617
|
7
|
15,440
|
764
|
6
|
41,962
|
2,381
|
13
|
|||||||||||||||||||||||||||
Other securities
|
130
|
2
|
2
|
401
|
22
|
2
|
531
|
24
|
4
|
|||||||||||||||||||||||||||
Total securities held to maturity
|
35,243
|
1,896
|
44
|
17,656
|
815
|
19
|
52,899
|
2,711
|
63
|
|||||||||||||||||||||||||||
Total securities
|
$
|
44,760
|
$
|
1,930
|
51
|
$
|
37,073
|
$
|
1,151
|
27
|
$
|
81,833
|
$
|
3,081
|
78
|
Available for sale debt securities
|
Amortized Cost
|
Fair Value
|
||||||
Within one year
|
$
|
17,093
|
$
|
17,134
|
||||
After one year through five years
|
5,686
|
6,025
|
||||||
After five years through ten years
|
4,622
|
4,795
|
||||||
After ten years
|
-
|
-
|
||||||
Total available for sale debt securities
|
27,401
|
27,954
|
||||||
Mortgage-backed and asset-backed securities
|
37,144
|
37,201
|
||||||
Equity securities
|
62
|
160
|
||||||
Total available for sale securities
|
64,607
|
65,315
|
||||||
Held to maturity debt securities
|
||||||||
Within one year
|
28,754
|
28,788
|
||||||
After one year through five years
|
40,980
|
41,500
|
||||||
After five years through ten years
|
20,487
|
20,525
|
||||||
After ten years
|
8,096
|
8,073
|
||||||
Total held to maturity debt securities
|
98,317
|
98,886
|
||||||
Mortgage-backed
|
85,918
|
85,722
|
||||||
Total held to maturity securities
|
184,235
|
184,608
|
||||||
Total securities
|
$
|
248,842
|
$
|
249,923
|
(5)
|
Loans and Allowance for Loan Losses
|
(In thousands)
|
Performing
|
Watch
|
Special Mention
|
Substandard
|
Total
|
|||||||||||||||
Residential mortgage
|
$
|
222,888
|
$
|
286
|
$
|
99
|
$
|
2,726
|
$
|
225,999
|
||||||||||
Nonresidential mortgage
|
114,843
|
-
|
1,770
|
2,867
|
119,480
|
|||||||||||||||
Residential construction and land
|
2,922
|
-
|
-
|
-
|
2,922
|
|||||||||||||||
Commercial construction
|
4,155
|
-
|
-
|
-
|
4,155
|
|||||||||||||||
Multi-family
|
4,407
|
-
|
-
|
111
|
4,518
|
|||||||||||||||
Home equity
|
20,564
|
222
|
-
|
317
|
21,103
|
|||||||||||||||
Consumer installment
|
4,172
|
9
|
-
|
-
|
4,181
|
|||||||||||||||
Commercial loans
|
29,795
|
147
|
353
|
890
|
31,185
|
|||||||||||||||
Total gross loans
|
$
|
403,746
|
$
|
664
|
$
|
2,222
|
$
|
6,911
|
$
|
413,543
|
(In thousands)
|
Performing
|
Watch
|
Special Mention
|
Substandard
|
Total
|
|||||||||||||||
Residential mortgage
|
$
|
223,772
|
$
|
221
|
$
|
99
|
$
|
3,281
|
$
|
227,373
|
||||||||||
Nonresidential mortgage
|
109,281
|
-
|
1,789
|
2,996
|
114,066
|
|||||||||||||||
Residential construction and land
|
3,005
|
-
|
-
|
-
|
3,005
|
|||||||||||||||
Commercial construction
|
1,558
|
-
|
-
|
-
|
1,558
|
|||||||||||||||
Multi-family
|
3,946
|
-
|
-
|
113
|
4,059
|
|||||||||||||||
Home equity
|
20,239
|
-
|
-
|
339
|
20,578
|
|||||||||||||||
Consumer installment
|
4,208
|
-
|
-
|
-
|
4,208
|
|||||||||||||||
Commercial loans
|
29,686
|
-
|
385
|
923
|
30,994
|
|||||||||||||||
Total gross loans
|
$
|
395,695
|
$
|
221
|
$
|
2,273
|
$
|
7,652
|
$
|
405,841
|
(In thousands)
|
30-59
days
past due
|
60-89
days
past due
|
90 days
or more
past due
|
Total
past due
|
Current
|
Total
Loans
|
Loans on
Non-
accrual
|
|||||||||||||||||||||
Residential mortgage
|
$
|
1,699
|
$
|
235
|
$
|
1,867
|
$
|
3,801
|
$
|
222,198
|
$
|
225,999
|
$
|
1,924
|
||||||||||||||
Nonresidential mortgage
|
-
|
430
|
1,787
|
2,217
|
117,263
|
119,480
|
3,144
|
|||||||||||||||||||||
Residential construction and land
|
-
|
-
|
-
|
-
|
2,922
|
2,922
|
-
|
|||||||||||||||||||||
Commercial construction
|
-
|
-
|
-
|
-
|
4,155
|
4,155
|
-
|
|||||||||||||||||||||
Multi-family
|
-
|
-
|
-
|
-
|
4,518
|
4,518
|
-
|
|||||||||||||||||||||
Home equity
|
104
|
222
|
317
|
643
|
20,460
|
21,103
|
317
|
|||||||||||||||||||||
Consumer installment
|
64
|
9
|
-
|
73
|
4,108
|
4,181
|
-
|
|||||||||||||||||||||
Commercial loans
|
789
|
147
|
175
|
1,111
|
30,074
|
31,185
|
426
|
|||||||||||||||||||||
Total gross loans
|
$
|
2,656
|
$
|
1,043
|
$
|
4,146
|
$
|
7,845
|
$
|
405,698
|
$
|
413,543
|
$
|
5,811
|
(In thousands)
|
30-59
days
past due
|
60-89
days
past due
|
90 days
or more
past due
|
Total
past due
|
Current
|
Total
Loans
|
Loans on
Non-
accrual
|
|||||||||||||||||||||
Residential mortgage
|
$
|
1,047
|
$
|
290
|
$
|
1,938
|
$
|
3,275
|
$
|
224,098
|
$
|
227,373
|
$
|
2,473
|
||||||||||||||
Nonresidential mortgage
|
-
|
504
|
2,688
|
3,192
|
110,874
|
114,066
|
2,775
|
|||||||||||||||||||||
Residential construction and land
|
-
|
-
|
-
|
-
|
3,005
|
3,005
|
-
|
|||||||||||||||||||||
Commercial construction
|
-
|
-
|
-
|
-
|
1,558
|
1,558
|
-
|
|||||||||||||||||||||
Multi-family
|
-
|
-
|
-
|
-
|
4,059
|
4,059
|
-
|
|||||||||||||||||||||
Home equity
|
260
|
-
|
339
|
599
|
19,979
|
20,578
|
339
|
|||||||||||||||||||||
Consumer installment
|
51
|
-
|
-
|
51
|
4,157
|
4,208
|
-
|
|||||||||||||||||||||
Commercial loans
|
509
|
123
|
278
|
910
|
30,084
|
30,994
|
312
|
|||||||||||||||||||||
Total gross loans
|
$
|
1,867
|
$
|
917
|
$
|
5,243
|
$
|
8,027
|
$
|
397,814
|
$
|
405,841
|
$
|
5,899
|
(In thousands)
|
2014
|
2013
|
||||||
Interest income that would have been recorded if loans had been performing in accordance with original terms
|
$
|
128
|
$
|
125
|
||||
Interest income that was recorded on nonaccrual loans
|
46
|
29
|
As of September 30, 2014
|
For the three months ended
September 30, 2014
|
|||||||||||||||||||
(In thousands)
|
Recorded Investment
|
Unpaid Principal
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Residential mortgage
|
$
|
206
|
$
|
206
|
$
|
-
|
$
|
206
|
$
|
3
|
||||||||||
Nonresidential mortgage
|
456
|
456
|
-
|
458
|
7
|
|||||||||||||||
Home equity
|
96
|
96
|
-
|
96
|
-
|
|||||||||||||||
758
|
758
|
-
|
760
|
10
|
||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Residential mortgage
|
2,466
|
2,556
|
370
|
2,585
|
31
|
|||||||||||||||
Nonresidential mortgage
|
2,448
|
2,835
|
315
|
2,522
|
42
|
|||||||||||||||
Home equity
|
200
|
200
|
87
|
200
|
-
|
|||||||||||||||
Commercial loans
|
600
|
600
|
3
|
601
|
10
|
|||||||||||||||
5,714
|
6,191
|
775
|
5,908
|
83
|
||||||||||||||||
Total impaired:
|
||||||||||||||||||||
Residential mortgage
|
2,672
|
2,762
|
370
|
2,791
|
34
|
|||||||||||||||
Nonresidential mortgage
|
2,904
|
3,291
|
315
|
2,980
|
49
|
|||||||||||||||
Home equity
|
296
|
296
|
87
|
296
|
-
|
|||||||||||||||
Commercial loans
|
600
|
600
|
3
|
601
|
10
|
|||||||||||||||
$
|
6,472
|
$
|
6,949
|
$
|
775
|
$
|
6,668
|
$
|
93
|
As of June 30, 2014
|
For the three months ended
September 30, 2013
|
|||||||||||||||||||
(In thousands)
|
Recorded Investment
|
Unpaid Principal
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Residential mortgage
|
$
|
206
|
$
|
206
|
$
|
-
|
$
|
590
|
$
|
-
|
||||||||||
Nonresidential mortgage
|
461
|
461
|
-
|
653
|
9
|
|||||||||||||||
Home equity
|
96
|
96
|
-
|
-
|
-
|
|||||||||||||||
763
|
763
|
-
|
1,243
|
9
|
||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Residential mortgage
|
2,700
|
2,790
|
441
|
3,135
|
15
|
|||||||||||||||
Nonresidential mortgage
|
2,572
|
2,959
|
338
|
1,561
|
8
|
|||||||||||||||
Commercial construction
|
-
|
-
|
-
|
1,052
|
18
|
|||||||||||||||
Multi-family
|
-
|
-
|
-
|
463
|
-
|
|||||||||||||||
Home equity
|
200
|
200
|
87
|
-
|
-
|
|||||||||||||||
Commercial loans
|
603
|
603
|
3
|
608
|
10
|
|||||||||||||||
6,075
|
6,552
|
869
|
6,819
|
51
|
||||||||||||||||
Residential mortgage
|
2,906
|
2,996
|
441
|
3,725
|
15
|
|||||||||||||||
Nonresidential mortgage
|
3,033
|
3,420
|
338
|
2,214
|
17
|
|||||||||||||||
Commercial construction
|
-
|
-
|
-
|
1,052
|
18
|
|||||||||||||||
Multi-family
|
-
|
-
|
-
|
463
|
-
|
|||||||||||||||
Home equity
|
296
|
296
|
87
|
-
|
-
|
|||||||||||||||
Commercial loans
|
603
|
603
|
3
|
608
|
10
|
|||||||||||||||
$
|
6,838
|
$
|
7,315
|
$
|
869
|
$
|
8,062
|
$
|
60
|
(Dollars in thousands)
|
Number of Contracts
|
Pre-Modification
Outstanding
Recorded Investment
|
Post-Modification
Outstanding
Recorded Investment
|
Current Outstanding
Recorded Investment
|
||||||||||||
Residential mortgage
|
2
|
$
|
367
|
$
|
367
|
$
|
365
|
|||||||||
Nonresidential mortgage
|
1
|
442
|
442
|
440
|
(Dollars in thousands)
|
Number of Contracts
|
Recorded Investment
|
Allowance for Loan Loss
|
|||||||||
Residential mortgage
|
1
|
$
|
73
|
$
|
--
|
|||||||
Nonresidential mortgage
|
1
|
547
|
182
|
Activity for the three months ended September 30, 2014
|
||||||||||||||||||||
(In thousands)
|
Balance at
June 30, 2014
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2014
|
|||||||||||||||
Residential mortgage
|
$
|
2,731
|
$
|
74
|
$
|
-
|
$
|
(10
|
)
|
$
|
2,647
|
|||||||||
Nonresidential mortgage
|
2,936
|
-
|
-
|
228
|
3,164
|
|||||||||||||||
Residential construction and land
|
42
|
-
|
-
|
(1
|
)
|
41
|
||||||||||||||
Commercial construction
|
38
|
-
|
-
|
71
|
109
|
|||||||||||||||
Multi-family
|
59
|
-
|
-
|
(14
|
)
|
45
|
||||||||||||||
Home equity
|
361
|
-
|
-
|
15
|
376
|
|||||||||||||||
Consumer installment
|
240
|
55
|
19
|
39
|
243
|
|||||||||||||||
Commercial loans
|
811
|
-
|
-
|
20
|
831
|
|||||||||||||||
Unallocated
|
201
|
-
|
-
|
63
|
264
|
|||||||||||||||
Total
|
$
|
7,419
|
$
|
129
|
$
|
19
|
$
|
411
|
$
|
7,720
|
Allowance for Loan Losses
|
Loans Receivable
|
|||||||||||||||
Ending Balance
September 30, 2014
Impairment Analysis
|
Ending Balance
September 30, 2014
Impairment Analysis
|
|||||||||||||||
(In thousands)
|
Individually
Evaluated
|
Collectively
Evaluated
|
Individually
Evaluated
|
Collectively
Evaluated
|
||||||||||||
Residential mortgage
|
$
|
370
|
$
|
2,277
|
$
|
2,672
|
$
|
223,327
|
||||||||
Nonresidential mortgage
|
315
|
2,849
|
2,904
|
116,576
|
||||||||||||
Residential construction and land
|
-
|
41
|
-
|
2,922
|
||||||||||||
Commercial construction
|
-
|
109
|
-
|
4,155
|
||||||||||||
Multi-family
|
-
|
45
|
-
|
4,518
|
||||||||||||
Home equity
|
87
|
289
|
296
|
20,807
|
||||||||||||
Consumer installment
|
-
|
243
|
-
|
4,181
|
||||||||||||
Commercial loans
|
3
|
828
|
600
|
30,585
|
||||||||||||
Unallocated
|
-
|
264
|
-
|
-
|
||||||||||||
Total
|
$
|
775
|
$
|
6,945
|
$
|
6,472
|
$
|
407,071
|
Activity for the three months ended September 30, 2013
|
||||||||||||||||||||
(In thousands)
|
Balance at
June 30, 2013
|
Charge-offs
|
Recoveries
|
Provision
|
Balance at
September 30, 2013
|
|||||||||||||||
Residential mortgage
|
$
|
2,627
|
$
|
77
|
$
|
-
|
$
|
8
|
$
|
2,558
|
||||||||||
Nonresidential mortgage
|
2,476
|
-
|
-
|
146
|
2,622
|
|||||||||||||||
Residential construction and land
|
37
|
-
|
-
|
9
|
46
|
|||||||||||||||
Commercial construction
|
392
|
-
|
-
|
(36
|
)
|
356
|
||||||||||||||
Multi-family
|
139
|
-
|
-
|
(29
|
)
|
110
|
||||||||||||||
Home equity
|
275
|
-
|
-
|
18
|
293
|
|||||||||||||||
Consumer installment
|
222
|
59
|
15
|
43
|
221
|
|||||||||||||||
Commercial loans
|
809
|
204
|
-
|
217
|
822
|
|||||||||||||||
Unallocated
|
63
|
-
|
-
|
(63
|
)
|
-
|
||||||||||||||
Total
|
$
|
7,040
|
$
|
340
|
$
|
15
|
$
|
313
|
$
|
7,028
|
Allowance for Loan Losses
|
Loans Receivable
|
|||||||||||||||
Ending Balance
June 30, 2014
Impairment Analysis
|
Ending Balance
June 30, 2014
Impairment Analysis
|
|||||||||||||||
(In thousands)
|
Individually
Evaluated
|
Collectively
Evaluated
|
Individually
Evaluated
|
Collectively
Evaluated
|
||||||||||||
Residential mortgage
|
$
|
441
|
$
|
2,290
|
$
|
2,906
|
$
|
224,467
|
||||||||
Nonresidential mortgage
|
338
|
2,598
|
3,033
|
111,033
|
||||||||||||
Residential construction and land
|
-
|
42
|
-
|
3,005
|
||||||||||||
Commercial construction
|
-
|
38
|
-
|
1,558
|
||||||||||||
Multi-family
|
-
|
59
|
-
|
4,059
|
||||||||||||
Home equity
|
87
|
274
|
296
|
20,282
|
||||||||||||
Consumer installment
|
-
|
240
|
-
|
4,208
|
||||||||||||
Commercial loans
|
3
|
808
|
603
|
30,391
|
||||||||||||
Unallocated
|
-
|
201
|
-
|
-
|
||||||||||||
Total
|
$
|
869
|
$
|
6,550
|
$
|
6,838
|
$
|
399,003
|
(6)
|
Fair Value Measurements and Fair Value of Financial Instruments
|
Fair Value Measurements Using
|
||||||||||||||||
Quoted Prices In
Active Markets For
Identical Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
(In thousands)
|
September 30, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
U.S. Government sponsored enterprises
|
$
|
8,844
|
$
|
-
|
$
|
8,844
|
$
|
-
|
||||||||
State and political subdivisions
|
14,232
|
-
|
14,232
|
-
|
||||||||||||
Mortgage-backed securities-residential
|
9,083
|
-
|
9,083
|
-
|
||||||||||||
Mortgage-backed securities-multi-family
|
28,105
|
-
|
28,105
|
-
|
||||||||||||
Asset-backed securities
|
13
|
13
|
-
|
-
|
||||||||||||
Corporate debt securities
|
4,878
|
4,878
|
-
|
-
|
||||||||||||
Equity securities
|
160
|
160
|
-
|
-
|
||||||||||||
Securities available for sale
|
$
|
65,315
|
$
|
5,051
|
$
|
60,264
|
$
|
-
|
Fair Value Measurements Using
|
||||||||||||||||
Quoted Prices In
Active Markets For
Identical Assets
|
Significant Other
Observable Inputs
|
Significant
Unobservable Inputs
|
||||||||||||||
(In thousands)
|
June 30, 2014
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
U.S. Government sponsored enterprises
|
$
|
10,898
|
$
|
-
|
$
|
10,898
|
$
|
-
|
||||||||
State and political subdivisions
|
1,347
|
-
|
1,347
|
-
|
||||||||||||
Mortgage-backed securities-residential
|
9,545
|
-
|
9,545
|
-
|
||||||||||||
Mortgage-backed securities-multi-family
|
29,018
|
-
|
29,018
|
-
|
||||||||||||
Asset-backed securities
|
13
|
13
|
-
|
-
|
||||||||||||
Corporate debt securities
|
5,170
|
5,170
|
-
|
-
|
||||||||||||
Equity securities
|
160
|
160
|
-
|
-
|
||||||||||||
Securities available for sale
|
$
|
56,151
|
$
|
5,343
|
$
|
50,808
|
$
|
-
|
Fair Value Measurements Using
|
||||||||||||||||
(In thousands)
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
September 30, 2014
|
||||||||||||||||
Impaired loans
|
$
|
3,268
|
$
|
-
|
$
|
-
|
$
|
3,268
|
||||||||
Foreclosed real estate
|
245
|
-
|
-
|
245
|
||||||||||||
June 30, 2014
|
||||||||||||||||
Impaired loans
|
$
|
3,527
|
$
|
-
|
$
|
-
|
$
|
3,527
|
||||||||
Foreclosed real estate
|
382
|
382
|
(Dollars in thousands)
|
Fair Value
|
Valuation Technique
|
Unobservable Input
|
Range
|
Weighted Average
|
|||||||||
September 30, 2014
|
||||||||||||||
Impaired Loans
|
$
|
3,268
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
0.00%-38.85
|
%
|
13.44
|
%
|
||||||
Liquidation expenses(3)
|
0.00%-9.22
|
%
|
3.96
|
%
|
||||||||||
Foreclosed real estate
|
245
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
7.41%-19.00
|
%
|
10.72
|
%
|
|||||||
Liquidation expenses(3)
|
7.59%-10.86
|
%
|
8.52
|
%
|
||||||||||
June 30, 2014
|
||||||||||||||
Impaired loans
|
$
|
3,527
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
0.00%-38.85
|
%
|
15.26
|
%
|
||||||
Liquidation expenses(3)
|
0.00%-9.22%
|
3.82%
|
||||||||||||
Foreclosed real estate
|
382
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
9.30%-19.00
|
%
|
12.18
|
%
|
|||||||
Liquidation expenses(3)
|
6.00%-10.86
|
%
|
7.95%
|
(1) | Fair value is generally determined through independent third-party appraisals of the underlying collateral, which generally includes various Level 3 inputs which are not observable. |
(2) | Appraisals may be adjusted downwards by management for qualitative factors such as economic conditions. Higher downward adjustments are caused by negative changes to the collateral or conditions in the real estate market, actual offers or sales contracts received or age of the appraisal. |
(3) | Appraisals may be adjusted downwards by management for qualitative factors such as the estimated costs to liquidate the collateral. |
(In thousands)
|
September 30, 2014
|
Fair Value Measurements Using
|
||||||||||||||||||
Carrying
Amount
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||||||
Cash and cash equivalents
|
$
|
19,735
|
$
|
19,735
|
$
|
19,735
|
$
|
-
|
$
|
-
|
||||||||||
Long term certificate of deposit
|
250
|
250
|
250
|
-
|
-
|
|||||||||||||||
Securities available for sale
|
65,315
|
65,315
|
5,051
|
60,264
|
-
|
|||||||||||||||
Securities held to maturity
|
184,235
|
184,608
|
-
|
184,608
|
-
|
|||||||||||||||
Federal Home Loan Bank stock
|
1,444
|
1,444
|
-
|
1,444
|
-
|
|||||||||||||||
Net loans
|
406,694
|
415,237
|
-
|
-
|
415,237
|
|||||||||||||||
Accrued interest receivable
|
2,918
|
2,918
|
-
|
2,918
|
-
|
|||||||||||||||
Deposits
|
611,308
|
611,448
|
-
|
611,448
|
-
|
|||||||||||||||
Federal Home Loan Bank borrowings
|
19,300
|
19,145
|
-
|
19,145
|
-
|
|||||||||||||||
Accrued interest payable
|
56
|
56
|
-
|
56
|
-
|
(In thousands)
|
June 30, 2014
|
Fair Value Measurements Using
|
||||||||||||||||||
Carrying
Amount
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||||||
Cash and cash equivalents
|
$
|
13,809
|
$
|
13,809
|
$
|
13,809
|
$
|
-
|
$
|
-
|
||||||||||
Long term certificate of deposit
|
250
|
250
|
250
|
-
|
-
|
|||||||||||||||
Securities available for sale
|
56,151
|
56,151
|
5,343
|
50,808
|
-
|
|||||||||||||||
Securities held to maturity
|
181,946
|
181,932
|
-
|
181,932
|
-
|
|||||||||||||||
Federal Home Loan Bank stock
|
1,561
|
1,561
|
-
|
1,561
|
-
|
|||||||||||||||
Net loans
|
399,309
|
406,718
|
-
|
-
|
406,718
|
|||||||||||||||
Accrued interest receivable
|
2,710
|
2,710
|
-
|
2,710
|
-
|
|||||||||||||||
Deposits
|
589,574
|
589,681
|
-
|
589,681
|
-
|
|||||||||||||||
Federal Home Loan Bank borrowings
|
17,650
|
17,465
|
-
|
17,465
|
-
|
|||||||||||||||
Accrued interest payable
|
66
|
66
|
-
|
66
|
-
|
(7)
|
Earnings Per Share
|
Net Income
|
Weighted Average
Number Of
Shares Outstanding
|
Earnings
per Share
|
||||||||||
Three months ended September 30, 2014
|
$
|
1,775,000
|
||||||||||
Basic
|
4,214,358
|
$
|
0.42
|
|||||||||
Effect of dilutive stock options
|
30,967
|
(0.00
|
)
|
|||||||||
Diluted
|
4,245,325
|
$
|
0.42
|
|||||||||
Three months ended September 30, 2013
|
$
|
1,754,000
|
||||||||||
Basic
|
4,194,714
|
$
|
0.42
|
|||||||||
Effect of dilutive stock options
|
40,131
|
(0.01
|
)
|
|||||||||
Diluted
|
4,234,845
|
$
|
0.41
|
(8)
|
Dividends
|
(9)
|
Impact of Recent Accounting Pronouncements
|
(10)
|
Employee Benefit Plans
|
Three months ended September 30,
|
||||||||
(In thousands)
|
2014
|
2013
|
||||||
Interest cost
|
$
|
55
|
$
|
56
|
||||
Expected return on plan assets
|
(81
|
)
|
(79
|
)
|
||||
Amortization of net loss
|
26
|
23
|
||||||
Net periodic pension cost
|
$
|
-
|
$
|
-
|
(11)
|
Stock-Based Compensation
|
2014
|
2013
|
|||||||||||||||
Shares
|
Weighted Average Exercise
Price
Per Share
|
Shares
|
Weighted Average Exercise
Price
Per Share
|
|||||||||||||
Outstanding at beginning of year
|
59,435
|
$
|
12.50
|
87,400
|
$
|
12.50
|
||||||||||
Exercised
|
(3,100
|
)
|
$
|
12.50
|
(10,964
|
)
|
$
|
12.50
|
||||||||
Outstanding at period end
|
56,335
|
$
|
12.50
|
76,436
|
$
|
12.50
|
||||||||||
Exercisable at period end
|
56,335
|
$
|
12.50
|
76,436
|
$
|
12.50
|
Options Outstanding and Exercisable
|
||||||||||||||
Range of
Exercise Prices
|
Number
Outstanding
|
Weighted Average
Remaining
Contractual Life
|
Weighted Average
Exercise Price
|
|||||||||||
$
|
12.50
|
56,335
|
4.00
|
$
|
12.50
|
2014
|
2013
|
|||||||
Number of options outstanding at beginning of year
|
665,426
|
462,464
|
||||||
Options granted
|
241,090
|
227,330
|
||||||
Options paid in cash upon vesting
|
(227,484
|
)
|
(17,528
|
)
|
||||
Number of options outstanding at period end
|
679,032
|
672,266
|
(12)
|
Accumulated Other Comprehensive Loss
|
(In thousands)
|
||||||||
Other comprehensive (loss) income:
|
September 30, 2014
|
June 30, 2014
|
||||||
Unrealized (loss) gain on available for sale securities, net of tax
|
$
|
434
|
$
|
416
|
||||
Unrealized loss on securities transferred to held to maturity, net of tax
|
(126
|
)
|
(231
|
)
|
||||
Net losses and past service liability for defined benefit plan, net of tax
|
(1,235
|
)
|
(1,235
|
)
|
||||
Accumulated other comprehensive loss
|
$
|
(927
|
)
|
$
|
(1,050
|
)
|
(13)
|
Subsequent events
|
(a) | changes in general market interest rates, |
(b) | general economic conditions, including unemployment rates and real estate values, |
(c) | legislative and regulatory changes, |
(d) | monetary and fiscal policies of the U.S. Treasury and the Federal Reserve, |
(e) | changes in the quality or composition of The Bank of Greene County’s loan portfolio or the consolidated investment portfolios of The Bank of Greene County and Greene County Bancorp, Inc., |
(f) | deposit flows, |
(g) | competition, and |
(h) | demand for financial services in Greene County Bancorp, Inc.’s market area. |
September 30, 2014
|
June 30, 2014
|
|||||||||||||||
|
|
|||||||||||||||
(Dollars in thousands)
|
Balance
|
Percentage
of portfolio |
Balance
|
Percentage
of portfolio |
||||||||||||
Securities available for sale:
|
||||||||||||||||
U.S. government sponsored enterprises
|
$
|
8,844
|
3.5
|
%
|
$
|
10,898
|
4.5
|
%
|
||||||||
State and political subdivisions
|
14,232
|
5.7
|
1,347
|
0.6
|
||||||||||||
Mortgage-backed securities-residential
|
9,083
|
3.6
|
9,545
|
4.0
|
||||||||||||
Mortgage-backed securities-multifamily
|
28,105
|
11.3
|
29,018
|
12.2
|
||||||||||||
Asset-backed securities
|
13
|
0.0
|
13
|
0.0
|
||||||||||||
Corporate debt securities
|
4,878
|
2.0
|
5,170
|
2.2
|
||||||||||||
Total debt securities
|
65,155
|
26.1
|
55,991
|
23.5
|
||||||||||||
Equity securities
|
160
|
0.1
|
160
|
0.1
|
||||||||||||
Total securities available for sale
|
65,315
|
26.2
|
56,151
|
23.6
|
||||||||||||
Securities held to maturity:
|
||||||||||||||||
U.S. government sponsored enterprises
|
2,000
|
0.8
|
2,000
|
0.8
|
||||||||||||
State and political subdivisions
|
95,411
|
38.2
|
91,634
|
38.5
|
||||||||||||
Mortgage-backed securities-residential
|
21,467
|
8.6
|
22,785
|
9.6
|
||||||||||||
Mortgage-backed securities-multifamily
|
64,451
|
25.8
|
64,605
|
27.1
|
||||||||||||
Other securities
|
906
|
0.4
|
922
|
0.4
|
||||||||||||
Total securities held to maturity
|
184,235
|
73.8
|
181,946
|
76.4
|
||||||||||||
Total securities
|
$
|
249,550
|
100.0
|
%
|
$
|
238,097
|
100.0
|
%
|
September 30, 2014
|
June 30, 2014
|
|||||||||||||||
Real estate mortgages:
|
Balance
|
Percentage of
Portfolio
|
Balance
|
Percentage of
Portfolio
|
||||||||||||
Residential mortgage
|
$
|
225,999
|
54.7
|
%
|
$
|
227,373
|
56.0
|
%
|
||||||||
Nonresidential mortgage
|
119,480
|
28.9
|
114,066
|
28.1
|
||||||||||||
Construction and land
|
7,077
|
1.7
|
4,563
|
1.1
|
||||||||||||
Multi-family
|
4,518
|
1.1
|
4,059
|
1.0
|
||||||||||||
Total real estate mortgages
|
357,074
|
86.4
|
350,061
|
86.2
|
||||||||||||
Home equity
|
21,103
|
5.1
|
20,578
|
5.1
|
||||||||||||
Consumer installment
|
4,181
|
1.0
|
4,208
|
1.0
|
||||||||||||
Commercial loans
|
31,185
|
7.5
|
30,994
|
7.7
|
||||||||||||
Total gross loans
|
413,543
|
100.0
|
%
|
405,841
|
100.0
|
%
|
||||||||||
Deferred fees and costs
|
871
|
(7,419
|
)
|
|||||||||||||
Allowance for loan losses
|
(7,720
|
)
|
887
|
|||||||||||||
Total net loans
|
$
|
406,694
|
$
|
399,309
|
At or for the Three Months Ended
September 30,
|
||||||||
(Dollars in thousands)
|
2014
|
2013
|
||||||
Balance at the beginning of the period
|
$
|
7,419
|
$
|
7,040
|
||||
Charge-offs:
|
||||||||
Residential real estate mortgages
|
74
|
77
|
||||||
Consumer installment
|
55
|
59
|
||||||
Commercial loans
|
--
|
204
|
||||||
Total loans charged off
|
129
|
340
|
||||||
Recoveries:
|
||||||||
Consumer installment
|
19
|
15
|
||||||
Total recoveries
|
19
|
15
|
||||||
Net charge-offs
|
110
|
325
|
||||||
Provisions charged to operations
|
411
|
313
|
||||||
Balance at the end of the period
|
7,720
|
7,028
|
||||||
Net charge-offs to average loans outstanding
|
0.11
|
%
|
0.36
|
%
|
||||
Net charge-offs to nonperforming assets
|
6.86
|
%
|
15.91
|
%
|
||||
Allowance for loan losses to nonperforming loans
|
127.1
|
%
|
88.10
|
%
|
||||
Allowance for loan losses to total loans receivable
|
1.87
|
%
|
1.85
|
%
|
At September 30, 2014
|
At June 30, 2014
|
|||||||
Nonaccruing loans:
|
||||||||
Residential
|
$
|
1,924
|
$
|
2,473
|
||||
Nonresidential
|
3,144
|
2,775
|
||||||
Home equity loans
|
317
|
339
|
||||||
Commercial loans
|
426
|
312
|
||||||
Total nonaccruing loans
|
5,811
|
5,899
|
||||||
90 days & accruing
|
||||||||
Residential
|
263
|
266
|
||||||
Total 90 days & accruing
|
263
|
266
|
||||||
Total nonperforming loans
|
6,074
|
6,165
|
||||||
Foreclosed real estate:
|
||||||||
Residential
|
336
|
473
|
||||||
Total foreclosed real estate
|
336
|
473
|
||||||
Total nonperforming assets
|
$
|
6,410
|
$
|
6,638
|
||||
Troubled debt restructuring:
|
||||||||
Nonperforming (included above)
|
$
|
2,848
|
$
|
3,093
|
||||
Performing (accruing and excluded above)
|
1,499
|
1,504
|
||||||
Total nonperforming assets as a percentage of total assets
|
0.92
|
%
|
0.98
|
%
|
||||
Total nonperforming loans to net loans
|
1.49
|
%
|
1.54
|
%
|
(In thousands)
|
2014
|
2013
|
||||||
Interest income that would have been recorded if loans had been performing in accordance with original terms
|
$
|
128
|
$
|
125
|
||||
Interest income that was recorded on nonaccrual loans
|
46
|
29
|
(In thousands)
|
September 30,
2014
|
June 30,
2014
|
September 30,
2013
|
|||||||||
Balance of impaired loans, with a valuation allowance
|
$
|
5,714
|
$
|
6,075
|
$
|
6,956
|
||||||
Allowances relating to impaired loans included in allowance for loan losses
|
775
|
869
|
1,352
|
|||||||||
Balance of impaired loans, without a valuation allowance
|
758
|
763
|
954
|
|||||||||
Average balance of impaired loans for the quarters ended
|
6,668
|
7,495
|
8,062
|
|||||||||
Interest income recorded on impaired loans during the quarters ended
|
93
|
229
|
60
|
At
September 30, 2014
|
Percentage of
Portfolio
|
At
June 30, 2014
|
Percentage of
Portfolio
|
|||||||||||||
Noninterest bearing deposits
|
$
|
70,236
|
11.5
|
%
|
$
|
67,446
|
11.5
|
%
|
||||||||
Certificates of deposit
|
47,477
|
7.8
|
48,900
|
8.3
|
||||||||||||
Savings deposits
|
157,437
|
25.8
|
165,227
|
28.0
|
||||||||||||
Money market deposits
|
96,289
|
15.7
|
87,363
|
14.8
|
||||||||||||
NOW deposits
|
239,869
|
39.2
|
220,638
|
37.4
|
||||||||||||
Total deposits
|
$
|
611,308
|
100.0
|
%
|
$
|
589,574
|
100.0
|
%
|
(In thousands)
|
||||
Within the year ended June 30,
|
||||
2015
|
$
|
-
|
||
2016
|
-
|
|||
2017
|
2,500
|
|||
2018
|
4,500
|
|||
2019
|
5,500
|
|||
Due after 2019
|
2,000
|
|||
$
|
14,500
|
2014
|
2013
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Average
Outstanding
Balance
|
Interest
Earned /
Paid
|
Average
Yield / Rate
|
Average
Outstanding
Balance
|
Interest
Earned /
Paid
|
Average Yield /
Rate
|
||||||||||||||||||
Interest Earning Assets:
|
||||||||||||||||||||||||
Loans receivable, net1
|
$
|
409,009
|
$
|
4,839
|
4.73
|
%
|
$
|
372,116
|
$
|
4,498
|
4.84
|
%
|
||||||||||||
Securities2
|
245,244
|
1,386
|
2.26
|
244,894
|
1,316
|
2.15
|
||||||||||||||||||
Interest bearing bank balances and federal funds
|
1,159
|
2
|
0.69
|
658
|
2
|
1.22
|
||||||||||||||||||
FHLB stock
|
1,655
|
14
|
3.38
|
1,373
|
10
|
2.91
|
||||||||||||||||||
Total interest earning assets
|
657,067
|
6,241
|
3.80
|
%
|
619,041
|
5,826
|
3.77
|
%
|
||||||||||||||||
Cash and due from banks
|
7,288
|
6,205
|
||||||||||||||||||||||
Allowance for loan losses
|
(7,468
|
)
|
(6,981
|
)
|
||||||||||||||||||||
Other non-interest earning assets
|
17,354
|
16,944
|
||||||||||||||||||||||
Total assets
|
$
|
674,241
|
$
|
635,209
|
||||||||||||||||||||
Interest-Bearing Liabilities:
|
||||||||||||||||||||||||
Savings and money market deposits
|
$
|
252,913
|
$
|
204
|
0.32
|
%
|
$
|
250,412
|
$
|
237
|
0.38
|
%
|
||||||||||||
NOW deposits
|
218,080
|
213
|
0.39
|
198,844
|
222
|
0.45
|
||||||||||||||||||
Certificates of deposit
|
48,001
|
84
|
0.70
|
54,296
|
91
|
0.67
|
||||||||||||||||||
Borrowings
|
22,570
|
61
|
1.08
|
14,261
|
28
|
0.79
|
||||||||||||||||||
Total interest bearing liabilities
|
541,564
|
562
|
0.41
|
%
|
517,813
|
578
|
0.45
|
%
|
||||||||||||||||
Non-interest bearing deposits
|
67,711
|
58,672
|
||||||||||||||||||||||
Other non-interest bearing liabilities
|
3,019
|
2,272
|
||||||||||||||||||||||
Shareholders' equity
|
61,947
|
56,452
|
||||||||||||||||||||||
Total liabilities and equity
|
$
|
674,241
|
$
|
635,209
|
||||||||||||||||||||
Net interest income
|
$
|
5,679
|
$
|
5,248
|
||||||||||||||||||||
Net interest rate spread
|
3.39
|
%
|
3.32
|
%
|
||||||||||||||||||||
Net earnings assets
|
$
|
115,503
|
$
|
101,228
|
||||||||||||||||||||
Net interest margin
|
3.46
|
%
|
3.39
|
%
|
||||||||||||||||||||
Average interest earning assets to average interest bearing liabilities
|
121.33
|
%
|
119.55
|
%
|
(i) | Change attributable to changes in volume (changes in volume multiplied by prior rate); |
(ii) | Change attributable to changes in rate (changes in rate multiplied by prior volume); and |
(iii) | The net change. |
Three months ended September 30,
|
||||||||||||
2014 versus 2013
|
||||||||||||
Increase/(Decrease)
|
Total
Increase/
(Decrease)
|
|||||||||||
Due To
|
||||||||||||
(Dollars in thousands)
|
Volume
|
Rate
|
||||||||||
Interest Earning Assets:
|
||||||||||||
Loans receivable, net1
|
$
|
444
|
$
|
(103
|
)
|
$
|
341
|
|||||
Securities2
|
2
|
68
|
70
|
|||||||||
Interest bearing bank balances and federal funds
|
1
|
(1
|
)
|
0
|
||||||||
FHLB stock
|
2
|
2
|
4
|
|||||||||
Total interest earning assets
|
449
|
(34
|
)
|
415
|
||||||||
Interest-Bearing Liabilities:
|
||||||||||||
Savings and money market deposits
|
3
|
(36
|
)
|
(33
|
)
|
|||||||
NOW deposits
|
21
|
(30
|
)
|
(9
|
)
|
|||||||
Certificates of deposit
|
(11
|
)
|
4
|
(7
|
)
|
|||||||
Borrowings
|
20
|
13
|
33
|
|||||||||
Total interest bearing liabilities
|
33
|
(49
|
)
|
(16
|
)
|
|||||||
Net change in net interest income
|
$
|
416
|
$
|
15
|
$
|
431
|
For the three months
ended September 30,
|
Change from Prior Year
|
|||||||||||||||
Noninterest income:
|
2014
|
2013
|
Amount
|
Percent
|
||||||||||||
Service charges on deposit accounts
|
$
|
716
|
$
|
676
|
$
|
40
|
5.9
|
%
|
||||||||
Debit card fees
|
415
|
389
|
26
|
6.7
|
||||||||||||
Investment services
|
102
|
105
|
(3
|
)
|
(2.9
|
)
|
||||||||||
E-commerce fees
|
28
|
26
|
2
|
7.7
|
||||||||||||
Other operating income
|
208
|
154
|
54
|
35.1
|
||||||||||||
Total noninterest income
|
$
|
1,469
|
$
|
1,350
|
$
|
119
|
8.8
|
%
|
For the three months
ended September 30,
|
Change from Prior Year
|
|||||||||||||||
Noninterest expense:
|
2014
|
2013
|
Amount
|
Percent
|
||||||||||||
Salaries and employee benefits
|
$
|
2,367
|
$
|
2,194
|
$
|
173
|
7.9
|
%
|
||||||||
Occupancy expense
|
324
|
323
|
1
|
0.3
|
||||||||||||
Equipment and furniture expense
|
76
|
113
|
(37
|
)
|
(32.7
|
)
|
||||||||||
Service and data processing fees
|
454
|
336
|
118
|
35.1
|
||||||||||||
Computer software, supplies and support
|
233
|
114
|
119
|
104.4
|
||||||||||||
Advertising and promotion
|
81
|
67
|
14
|
20.9
|
||||||||||||
FDIC insurance premiums
|
91
|
89
|
2
|
2.3
|
||||||||||||
Legal and professional fees
|
213
|
205
|
8
|
3.9
|
||||||||||||
Other
|
438
|
371
|
67
|
18.1
|
||||||||||||
Total noninterest expense
|
$
|
4,277
|
$
|
3,812
|
$
|
465
|
12.2
|
%
|
(In thousands)
|
2014
|
|||
Nonresidential mortgage loan commitments
|
$
|
6,991
|
||
Residential mortgage loan commitments
|
3,326
|
|||
Construction and land loan commitments
|
4,180
|
|||
Unused portion of overdraft lines of credit
|
717
|
|||
Unused portion of home equity lines of credit
|
7,783
|
|||
Unused portion of commercial lines of credit
|
16,192
|
|||
Commercial loan commitments
|
226
|
|||
Total commitments
|
$
|
39,415
|
Part II.
|
Other Information
|
a) | Not applicable |
b) | Not applicable |
c) | Not applicable |
a) | Not applicable |
b) | There were no material changes to the procedures by which security holders may recommend nominees to the Company’s Board of Directors during the period covered by this Form 10-Q. |
|
Exhibits
|
|
31.1 Certification of Chief Executive Officer, adopted pursuant to Rule 13a-14(a)/15d-14(a)
|
|
31.2 Certification of Chief Financial Officer, adopted pursuant to Rule 13a-14(a)/15d-14(a)
|
32.1 Statement of Chief Executive Officer, furnished pursuant to U.S.C. Section 1350
|
|
32.2 Statement of Chief Financial Officer, furnished pursuant to U.S.C. Section 1350
|
|
101 The following materials from Greene County Bancorp, Inc. Form 10-Q for the quarter ended September 30, 2014, formatted in Extensible Business Reporting Language (XBRL): (i) the Consolidated Statements of Income, (ii) the Consolidated Statements of Financial Condition, (iii) Consolidated Statements of Cash Flows and (iv) related notes, tagged as blocks of text.
|
1. | I have reviewed this quarterly report on Form 10-Q of Greene County Bancorp, Inc.; |
2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the consolidated financial statements, and other financial information included in this quarterly report, fairly present in all material respects the consolidated financial condition, consolidated results of operations and consolidated cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
Date: November 14, 2014
|
/s/ Donald E. Gibson
|
|
Donald E. Gibson,
|
||
President and Chief Executive Officer
|
1. | I have reviewed this quarterly report on Form 10-Q of Greene County Bancorp, Inc.; |
2. | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the consolidated financial statements, and other financial information included in this quarterly report, fairly present in all material respects the consolidated financial condition, consolidated results of operations and consolidated cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors: |
Date: November 14, 2014
|
/s/ Michelle M. Plummer
|
|
Michelle M. Plummer, CPA
|
||
Executive Vice President, Chief Financial Officer
|
||
and Chief Operating Officer
|
1. | the report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | the information contained in the report fairly presents, in all material respects, the consolidated financial condition and consolidated results of operations of the Company as of the dates and for the periods covered by the report. |
Date: November 14, 2014
|
/s/ Donald E. Gibson
|
|
Donald E. Gibson,
|
||
President and Chief Executive Officer
|
1. | the report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | the information contained in the report fairly presents, in all material respects, the consolidated financial condition and consolidated results of operations of the Company as of the dates and for the periods covered by the report. |
Date: November 14, 2014
|
/s/ Michelle M. Plummer
|
|
Michelle M. Plummer, CPA
|
||
Executive Vice President, Chief Financial Officer
|
||
and Chief Operating Officer
|
Loans and Allowance for Loan Losses - Delinquent and Nonaccrual Loans by Past Due Status (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 3 Months Ended | 3 Months Ended | |||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2014
Contract
|
Jun. 30, 2014
|
Sep. 30, 2013
Residential Mortgage [Member]
Contract
|
Sep. 30, 2014
Residential Mortgage [Member]
|
Jun. 30, 2014
Residential Mortgage [Member]
|
Sep. 30, 2013
Nonresidential mortgage [Member]
Contract
|
Sep. 30, 2014
Nonresidential mortgage [Member]
|
Jun. 30, 2014
Nonresidential mortgage [Member]
|
Sep. 30, 2014
Residential construction and land [Member]
|
Jun. 30, 2014
Residential construction and land [Member]
|
Sep. 30, 2014
Commercial construction [Member]
|
Jun. 30, 2014
Commercial construction [Member]
|
Sep. 30, 2014
Multi-family [Member]
|
Jun. 30, 2014
Multi-family [Member]
|
Sep. 30, 2014
Home Equity [Member]
|
Jun. 30, 2014
Home Equity [Member]
|
Sep. 30, 2014
Consumer installment [Member]
|
Jun. 30, 2014
Consumer installment [Member]
|
Sep. 30, 2014
Commercial loans [Member]
|
Jun. 30, 2014
Commercial loans [Member]
|
|
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||||||||||||||||||||
30 to 59 days past due | $ 2,656 | $ 1,867 | $ 1,699 | $ 1,047 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 104 | $ 260 | $ 64 | $ 51 | $ 789 | $ 509 | ||
60 to 89 days past due | 1,043 | 917 | 235 | 290 | 430 | 504 | 0 | 0 | 0 | 0 | 0 | 0 | 222 | 0 | 9 | 0 | 147 | 123 | ||
90 days or more past due | 4,146 | 5,243 | 1,867 | 1,938 | 1,787 | 2,688 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 339 | 0 | 0 | 175 | 278 | ||
Total past due | 7,845 | 8,027 | 3,801 | 3,275 | 2,217 | 3,192 | 0 | 0 | 0 | 0 | 0 | 0 | 643 | 599 | 73 | 51 | 1,111 | 910 | ||
Current | 405,698 | 397,814 | 222,198 | 224,098 | 117,263 | 110,874 | 2,922 | 3,005 | 4,155 | 1,558 | 4,518 | 4,059 | 20,460 | 19,979 | 4,108 | 4,157 | 30,074 | 30,084 | ||
Total Loans | 413,543 | 405,841 | 225,999 | 227,373 | 119,480 | 114,066 | 2,922 | 3,005 | 4,155 | 1,558 | 4,518 | 4,059 | 21,103 | 20,578 | 4,181 | 4,208 | 31,185 | 30,994 | ||
Loans on Non-accrual | 5,811 | 5,899 | 1,924 | 2,473 | 3,144 | 2,775 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 339 | 0 | 0 | 426 | 312 | ||
Foreclosure period (in years) | 2 years | |||||||||||||||||||
Loans in the process of foreclosure | 2,700 | 3,000 | ||||||||||||||||||
Nonaccrual Loans With Recent History Of Delinquency Greater Than 90 Days | 1,900 | 922 | ||||||||||||||||||
Nonaccrual Loans Making Payments Pursuant To Forbearance Agreements | 916 | |||||||||||||||||||
Financing Receivable, Recorded Investment, 90 Days Past Due and Still Accruing | $ 263 | $ 266 | ||||||||||||||||||
Financing Receivable, Modifications, Subsequent Default, Number of Contracts | 0 | 1 | 1 |
Stock-Based Compensation - Summary of Stock Option Activity (Details) (USD $)
|
3 Months Ended | |
---|---|---|
Sep. 30, 2014
|
Sep. 30, 2013
|
|
Stock-Based Compensation [Abstract] | ||
Outstanding at beginning of year (in shares) | 59,435 | 87,400 |
Exercised (in shares) | (3,100) | (10,964) |
Outstanding at end of year (in shares) | 56,335 | 76,436 |
Exercisable at end of year (in shares) | 56,335 | 76,436 |
Outstanding at beginning of year, Weighted Average Exercise Price Per Share (in dollars per share) | $ 12.50 | $ 12.50 |
Exercised, Weighted Average Exercise Price Per Share (in dollars per share) | $ 12.50 | $ 12.50 |
Outstanding at end of year, Weighted Average Exercise Price Per Share (in dollars per share) | $ 12.50 | $ 12.50 |
Exercisable at end of year, Weighted Average Exercise Price Per Share (in dollars per share) | $ 12.50 | $ 12.50 |
V='A-<,H
M;X+*PO%==^64B%2V8HC8OW#0PX%D.*79N<254"0,%TB`?GXB->_8RNQ?Z$K$
MGL_U74;+&BCVI"#BK2&UK3*+GHX596A?@.]7;X&RCKMY&=&7)&.4TX.8`9VC
MA(X]AT[H`--NDQ-P(--N,7S8V@]>E'J>[>PV38)^$7SA@_\6/]'+)T;R+Z3"
MD&VHDZS`GM)G"7W*Y1`$.Z/HQZ8"WYB5XP,Z%^([O7S&Y'@24.XE.)+&HOPM
MQ3R#C`+-S%]*IHP6(`!^K9+(I0$90:];VX#9DGC^S%\OO>7J/U@6+0L\>Y9;$AQEI\E.B@3:
M;1B]6+#D0#"OD5S`7@2$75J4B3Y1[^4)$B1)'B1+PP4IX%#
J`+G*F$8M](],!;(:TU$$\`HR^V+T:SA!`?RYC$\1JXL;D]H*X7D,
MSIO)O?? DUJT:-%4D?;]/$!2YHD=07,@QX*`_ZEOXBCRF9BIU;JD[E;?!@'HULD(7T?>+
MI(=(NXU"1$O*G`..F]=ZPKR`EP6:90-=29O4E!_./AP+`"M!]Q1F\4A[X?RM
MF6H'*W+0+M;0M4N/RF;Y?*/AHUSX@GB#:WA.'..`O@=$B;V_>GM^!$;3V$``
MLD]8HB&7+1,.S$AA8]R"#@:!6F^HBR[K-K*&-\D%BWY\%M*])P\!?CW$4RM9
M)`3"^E?41]7OU@56QS6P97OG.T_!-QO6$UF3%"SBH<+4FX=)XF%X@JV*AEJ7
MCBAQ..(>XYCJS,BQ64U;>/S!*N&6.*A@S?^3,X&3F?"FBE)%>7.E_,+,@8
M2GP2Q(6&$H\:A_CGM7)HA1G7G2[KTWZWJ3W;R?APV,/D?X68ZG"J)2S
M3W3OF
\ZB2K(D>A4KS"0F988.>*>?V;)4KNA
MLUJ\[IP*EC3"[7'.&(>GI]UF^^FP^;;?OIUID./V=7W6_D\ON_?3.-I^,V>X
M_?KX]=O[+YO#_ET/\67WNCO_.0RZ7.PWM[\_OQV.ZR^O^GW_5/EZ,XX]_,,9
M?K_;'`^GP]/Y1@^W(J/N>VY6S4J/]'#WN-/OH$_[XKA]NE_^IFX[E:KEZN%N
MR-!_=]L?)^N_%Z>7PX^_'7>/_]B];76Z=:'Z$GPY'+[VTM\?^_^E+UXY5W\>
M2O#/X^)Q^[3^]GK^U^''W[>[YY>SKG>AWU+_SFX?__RT/6UT2O4P-VG1C[0Y
MO&H#^L_%?M?/#9V2]<_A[Q^[Q_/+_3(K;XHJR926+[YL3^?/NW[(Y6+S[70^
M[/]'HN$=?0R2\B#Z;QY$I3=I7:BBO&*4C$?1?W^,/,0HT*J]<=U_09X/=:YLT<6`KW;L]:3
M]'85,5(/,2I(2\LB\E:IW`("3S@:A02UJK/0G(LB1NHCAEES7%M!C$I!O.-!
MR*)JK).[S%X4,5(/,6JS'V>'-C$J"UF<0PJS064M:FD0D'%AZGE044.[:%.!
M`GWO"'9](IXEUO7"67^7Q][R33L;U+!@:VPH+*)&EJ,O$0WE*P-$7'#E04-M
M)C,5