ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for charts Register for streaming realtime charts, analysis tools, and prices.

VERF Versailles Financial Corporation (CE)

20.55
0.00 (0.00%)
14 Jun 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type
Versailles Financial Corporation (CE) USOTC:VERF OTCMarkets Common Stock
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 20.55 0.00 01:00:00

- Quarterly Report (10-Q)

14/11/2011 9:26pm

Edgar (US Regulatory)


Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

x       QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2011

 

o          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from             To             

 

Commission File No.  000-53870

 

VERSAILLES FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Maryland

 

27-1330256

(State or other jurisdiction

 

(I.R.S. Employer Identification No.)

of incorporation or organization)

 

 

 

27 East Main Street, Versailles, Ohio

 

45380

(Address of principal executive offices)

 

(Zip Code)

 

(937) 526-4515

(Registrant’s telephone number, including area code)

 

Not applicable

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x   No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.05 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x   No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   o

 

Accelerated filer  o

 

 

 

Non-accelerated filer  o

 

Smaller reporting company  x

(Do not check if smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o   No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

Common Stock, $.01 par value

 

Outstanding at November 14, 2011

 

 

427,504 Common Shares

 

 

 



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

FINANCIAL STATEMENTS

September 30, 2011

 

CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

ITEM 1 - FINANCIAL STATEMENTS

 

 

 

CONSOLIDATED BALANCE SHEETS
September 30, 2011 (Unaudited) and June 30, 2011

1

 

 

CONSOLIDATED STATEMENTS OF INCOME
Three months ended September 30, 2011 and 2010 (Unaudited)

2

 

 

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Three months ended September 30, 2011 and 2010 (Unaudited)

3

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS
Three months ended September 30, 2011 and 2010 (Unaudited)

5

 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6

 

 

ITEM 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

29

 

 

ITEM 3 — QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

38

 

 

ITEM 4 - CONTROLS AND PROCEDURES

38

 

 

PART II - OTHER INFORMATION

 

 

 

ITEM 1 — LEGAL PROCEEDINGS

39

 

 

ITEM 1A — RISK FACTORS

39

 

 

ITEM 2 — UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

39

 

 

ITEM 3 — DEFAULTS UPON SENIOR SECURITIES

39

 

 

ITEM 5 — OTHER INFORMATION

39

 

 

ITEM 6 — EXHIBITS

39

 

 

SIGNATURES

41

 



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

CONSOLIDATED BALANCE SHEETS

September 30, 2011 and June 30, 2011

 

 

 

September 30, 2011

 

June 30, 2011

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

Cash and cash equivalents due from financial institutions

 

$

3,106,995

 

$

2,371,401

 

Overnight deposits

 

3,700,000

 

1,700,000

 

Total cash and cash equivalents

 

6,806,995

 

4,071,401

 

Interest-bearing time deposits in other financial institutions

 

292,000

 

292,000

 

Securities, available-for-sale

 

700,049

 

699,297

 

Securities held to maturity (fair value of $688,816 at September 30, 2011 and $729,604 at June 30, 2011)

 

652,450

 

693,918

 

Federal Home Loan Bank stock

 

397,500

 

397,500

 

Loans, net of allowance of $235,817 and $220,817

 

36,484,084

 

37,514,804

 

Premises and equipment, net

 

463,400

 

259,116

 

Accrued interest receivable

 

111,704

 

122,997

 

Other assets

 

502,638

 

454,526

 

 

 

 

 

 

 

Total assets

 

$

46,410,820

 

$

44,505,559

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

Savings accounts

 

$

9,356,513

 

$

8,970,233

 

Certificates of deposit

 

18,039,879

 

17,505,499

 

Total deposits

 

27,396,392

 

26,475,732

 

Federal Home Loan Bank advances

 

7,000,000

 

6,000,000

 

Other liabilities

 

976,747

 

1,039,362

 

 

 

 

 

 

 

Common stock in ESOP subject to repurchase obligation

 

21,871

 

22,230

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

Preferred stock, $.01 par value, 1,000,000 shares authorized, none issued and outstanding

 

 

 

Common stock, $.01 par value, 10,000,000 shares authorized, 427,504 shares issued

 

4,275

 

4,275

 

Additional paid-in capital

 

3,796,541

 

3,794,894

 

Retained earnings

 

8,204,767

 

8,165,438

 

Treasury stock, 35,460 shares, at cost

 

(354,600

)

(354,600

)

Unearned employee stock ownership plan shares

 

(312,070

)

(316,350

)

Accumulated other comprehensive loss

 

(323,103

)

(325,422

)

Total shareholders’ equity

 

11,015,810

 

10,968,235

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

46,410,820

 

$

44,505,559

 

 

See accompanying notes to financial statements.

 

1



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Three months ended September 30, 2011 and 2010

 

 

 

Three months ended

 

 

 

September 30,

 

 

 

2011

 

2010

 

Interest and dividend income

 

 

 

 

 

Loans, including fees

 

$

481,408

 

$

502,400

 

Securities available for sale

 

3,215

 

4,374

 

Securities held-to-maturity

 

5,308

 

7,306

 

FHLB dividends

 

3,964

 

4,460

 

Deposits with banks

 

3,160

 

5,540

 

Total interest and dividend income

 

497,055

 

524,080

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

Deposits

 

72,624

 

84,458

 

FHLB advances

 

47,650

 

74,252

 

Total interest expense

 

120,274

 

158,710

 

 

 

 

 

 

 

Net interest income

 

376,781

 

365,370

 

Provision for loan losses

 

15,000

 

 

 

 

 

 

 

 

Net interest income after provision for loan losses

 

361,781

 

365,370

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

Other income

 

1,154

 

2,427

 

Gain (loss) on sale of other real estate owned

 

 

(2,294

)

Total noninterest income

 

1,154

 

133

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

Salaries and employee benefits

 

141,444

 

135,359

 

Occupancy and equipment

 

5,599

 

8,075

 

Directors’ fees

 

15,000

 

14,600

 

Data processing

 

18,182

 

17,087

 

Franchise taxes

 

25,081

 

20,673

 

Legal, accounting and exam fees

 

77,144

 

76,687

 

Federal deposit insurance

 

5,100

 

6,375

 

Other

 

15,756

 

19,749

 

Total noninterest expense

 

303,306

 

298,605

 

 

 

 

 

 

 

Income before income taxes

 

59,629

 

66,898

 

Income tax expense

 

20,300

 

22,300

 

Net income

 

$

39,329

 

$

44,598

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.10

 

$

0.11

 

 

See accompanying notes to financial statements.

 

2



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

Three months ended September 30, 2011 and 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Unearned

 

Other

 

 

 

 

 

Common

 

Paid-In

 

Retained

 

Treasury

 

ESOP

 

Comprehensive

 

 

 

 

 

Stock

 

Capital

 

Earnings

 

Stock

 

Shares

 

Income (Loss)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2010

 

$

4,275

 

$

3,813,656

 

$

7,954,578

 

$

(354,600

)

$

(333,450

)

$

(500,142

)

$

10,584,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period ended September 30, 2010

 

 

 

44,598

 

 

 

 

44,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on securities available for sale, net of tax effects of $510

 

 

 

 

 

 

993

 

993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of prior service cost for supplemental retirement plan, net of tax effects of $939

 

 

 

 

 

 

1,822

 

1,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

47,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitment to release 427 employee stock ownership plan shares

 

 

 

 

 

4,270

 

 

4,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2010

 

$

4,275

 

$

3,813,656

 

$

7,999,176

 

$

(354,600

)

$

(329,180

)

$

(497,327

)

$

10,636,000

 

 

See accompanying notes to financial statements.

 

3



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

Three months ended September 30, 2011 and 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Unearned

 

Other

 

 

 

 

 

Common

 

Paid-In

 

Retained

 

Treasury

 

ESOP

 

Comprehensive

 

 

 

 

 

Stock

 

Capital

 

Earnings

 

Stock

 

Shares

 

Income (Loss)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, July 1, 2011

 

$

4,275

 

$

3,794,894

 

$

8,165,438

 

$

(354,600

)

$

(316,350

)

$

(325,422

)

$

10,968,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the period ended September 30, 2011

 

 

 

39,329

 

 

 

 

39,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on securities available for sale, net of tax effects of $255

 

 

 

 

 

 

497

 

497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of prior service cost for supplemental retirement plan, net of tax effects of $939

 

 

 

 

 

 

1,822

 

1,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

41,648

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitment to release 428 employee stock ownership plan shares at fair value

 

 

1,288

 

 

 

4,280

 

 

5,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of 1,710 allocated ESOP common shares subject to repurchase obligation

 

 

359

 

 

 

 

 

359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, September 30, 2011

 

$

4,275

 

$

3,796,541

 

$

8,204,767

 

$

(354,600

)

$

(312,070

)

$

(323,103

)

$

11,015,810

 

 

See accompanying notes to financial statements.

 

4



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

Three months ended September 30, 2011 and 2010

 

 

 

Three months ended

 

 

 

September 30,

 

 

 

2011

 

2010

 

Cash flows from operating activities

 

 

 

 

 

Net income

 

$

39,329

 

$

44,598

 

Adjustments to reconcile net income to net cash provided from operating activities

 

 

 

 

 

Provision for loan losses

 

15,000

 

 

Depreciation on premises and equipment

 

1,831

 

1,855

 

Net amortization of securities and interest bearing time deposits

 

65

 

65

 

Loss on sale of other real estate owned

 

 

2,294

 

Compensation expense related to ESOP shares

 

5,568

 

4,270

 

Change in:

 

 

 

 

 

Deferred loan costs

 

(1,407

)

(480

)

Accrued interest receivable

 

11,293

 

(2,243

)

Other assets

 

28,553

 

41,639

 

Other liabilities

 

(137,713

)

57,973

 

Net cash from operating activities

 

(37,481

)

149,971

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

Maturities, repayments and calls of securities held to maturity

 

41,403

 

78,063

 

Loan originations and payments, net

 

1,017,127

 

(689,805

)

Proceeds from sale of other real estate owned

 

 

117,706

 

Property and equipment purchases

 

(206,115

)

(6,001

)

Net cash from investing activities

 

852,415

 

(500,037

)

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

Net change in deposits

 

920,660

 

(109,992

)

Proceeds from FHLB advances

 

1,000,000

 

 

Repayments of FHLB advances

 

 

(1,500,000

)

Net cash from financing activities

 

1,920,660

 

(1,609,992

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

2,735,594

 

(1,960,058

)

Cash and cash equivalents, beginning of period

 

4,071,401

 

4,872,815

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

6,806,995

 

$

2,912,757

 

 

 

 

 

 

 

Cash paid during the year for

 

 

 

 

 

Interest

 

$

119,531

 

$

170,217

 

Income taxes

 

85,000

 

 

 

See accompanying notes to financial statements.

 

5



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation :  The accompanying unaudited consolidated financial statements include the accounts of Versailles Financial Corporation (“Versailles”) and its wholly owned subsidiary, Versailles Savings and Loan Company (“Association”).  Versailles and its subsidiary are collectively referred to as the “Company”.  All material intercompany transactions have been eliminated.  The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulations S-X.  Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations.

 

In the opinion of management, the accompanying unaudited financial statements contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the Company’s financial position as of September 30, 2011 and the results of operations and cash flows for the three months ended September 30, 2011 and 2010.  All interim amounts have not been audited, and the results of operations for the interim periods herein are not necessarily indicative of the results of operations to be expected for the year.  These financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto filed as part of Versailles Financial Corporation’s Annual Report on Form 10-K for the year ended June 30, 2011, as filed with the Securities and Exchange Commission on September 28, 2011.

 

Loans :  Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, plus net deferred loan costs less the allowance for loan losses.  Interest income is accrued on the unpaid principal balance.  Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level-yield method over the contractual terms of the loan.

 

Interest income on loans is discontinued at the time the loan is 90 days delinquent unless the credit is well-secured and in process of collection.  Past due status is based on the contractual terms of the loan.  In all cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.

 

All interest accrued but not received for loans placed on nonaccrual are reversed against interest income.  Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual.  Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

(Continued)

 

6



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Allowance for Loan Losses :  The allowance for loan losses is a valuation allowance for probable incurred credit losses.  Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.  Subsequent recoveries, if any, are credited to the allowance.  Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions and other factors.  Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.

 

The allowance consists of specific and general components.  The specific component relates to loans that are individually classified as impaired.

 

A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement.  Loans, for which the terms have been modified in a manner representing a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.

 

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.

 

Commercial and commercial real estate loans are individually evaluated for impairment.  If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.  Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures.  Troubled debt restructurings are separately identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan’s effective rate at inception.  If a troubled debt restructuring is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral.  For troubled debt restructurings that subsequently default, the Company determines the amount of reserve in accordance with the accounting policy for the allowance for loan losses.

 

(Continued)

 

7



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

The general component covers non-impaired loans and is based on historical loss experience adjusted for current factors.  The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent eighteen months.  This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment.  These economic factors include consideration of the following:  levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.  The following portfolio segments have been identified: 1-4 family real estate, multi-family real estate, construction real estate, nonresidential real estate, commercial and consumer.

 

1-4 Family real estate:   1-4 family mortgage loans represent loans to consumers for the purchase, refinance or improvement of a residence.  Real estate market values at the time of origination directly affect the amount of credit extended and, in the event of default, subsequent changes in these values may impact the severity of losses.  Factors considered by management include unemployment levels, credit history and real estate values in the Association’s market area.

 

Multi-family real estate:   Multi-family loans are subject to underwriting standards and processes similar to commercial loans. These loans are viewed as cash flow loans and the repayment of these loans is largely dependent on the successful operation of the property.  Loan performance may be adversely affected by factors impacting the general economy or conditions specific to the real estate market such as geographic location and property types.  Management specifically considers real estate values, credit history and unemployment levels.

 

Construction real estate:   Construction loans are subject to underwriting standards and processes similar to 1-4 family mortgage loans.  Real estate market values at the time of origination directly affect the amount of credit extended.  These values are determined from plans and estimates provided by the contractor.  Inspections are monitored by management.  Real estate market values at the time of origination directly affect the amount of credit extended and, in the event of default, subsequent changes in these values may impact the severity of losses.  Factors considered by management include unemployment levels, credit history, knowledge of general contractor and real estate values in the Association’s market area.

 

Non-residential real estate:   Non-residential loans are subject to underwriting standards and processes similar to commercial loans.  These loans are viewed as cash flow loans and the repayment of these loans is largely dependent on the successful operation of the farm or business.  Loan performance may be adversely affected by factors impacting the general economy or conditions specific to the real estate market such as geographic location and property types.  Management specifically considers real estate values, credit history, unemployment levels, crop prices and yields.

 

(Continued)

 

8



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Commercial:   Commercial credit is extended to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or other projects.  The majority of these borrowers are customer’s doing business in the Association’s primary market area.  These loans are generally underwritten individually and secured with the assets of the company and the personal guarantee of the business owners.  Commercial business loans are made based primarily on the borrower’s ability to make repayment from the historical and projected cash flow of the borrower’s business and the underlying collateral provided by the borrower.  Management specifically considers unemployment, credit history and the nature of the business.

 

Consumer:   Consumer loans are primarily comprised of secured loans including automobile loans, loans on deposit accounts, home improvement loans and to a lesser extent, unsecured personal loans.  These loans are underwritten based on several factors including debt-to-income, type of collateral and loan to value, credit history and relationship with the borrower.  Unemployment rates are specifically considered by management

 

Earnings Per Common Share :  Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period.  ESOP shares are considered outstanding for this calculation unless unearned.  Versailles had no potential common shares issuable under stock options or other agreements for the periods presented.

 

The weighted average number of shares outstanding for basic earnings per common share was 396,083 and 394,372 for the three months ended September 30, 2011 and 2010, respectively.

 

Versailles established a Rabbi Trust and participants in the Association’s deferred compensation and supplemental retirement plans could elect to use all or some of the amounts in their accounts to purchase shares in the Company’s mutual to stock conversion.  These shares are held in the trust and the obligation under the deferred compensation and supplemental retirement plans will be settled with these shares.  As such, the shares are carried as treasury stock in the consolidated balance sheet and the shares are considered outstanding for the purpose of calculating earnings per share.

 

Employee Stock Ownership Plan :   The cost of shares issued to the Employee Stock Ownership Plan (“ESOP”), but not yet allocated to participants, is shown as a reduction of shareholders’ equity.  Compensation expense is based on the market price of shares as they are committed to be released to participant accounts.  Dividends on allocated ESOP shares reduce retained earnings.  Dividends on unearned ESOP shares reduce debt and accrued interest.  Participants may exercise a put option and require the Company to repurchase their ESOP shares upon termination.  As a result, an amount of equity equal to the fair value of the allocated shares is reclassified out of shareholders’ equity.  As of September 30, 2011 there were 1,710 allocated shares related to the ESOP plan.  Compensation expense related to the plan was $5,568 and $4,270 for the three months ended September 30, 2011 and 2010, respectively.

 

(Continued)

 

9



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Reclassifications :  Some items in prior financial statements have been reclassified to conform to the current presentation.

 

Adoption of New Accounting Pronouncements :  In December 2010, the Financial Accounting Standards Board (“FASB”) issued guidance within the Accounting Standards Update (“ASU”) 2010-20 Disclosures about the Credit Quality of Financing Receivables and the Allowance for Credit Losses.  ASU 2010-20 requires entities to provide disclosures designed to facilitate financial statement users’ evaluation of (i) the nature of credit risk inherent in the entity’s portfolio of financing receivables, (ii) how that risk is analyzed and assessed in arriving at the allowance for credit losses and (iii) the changes and reasons for those changes in the allowance for credit losses. Disclosures must be disaggregated by portfolio segment, the level at which an entity develops and documents a systematic method for determining its allowance for credit losses, and class of financing receivable, which is generally a disaggregation of portfolio segment. The required disclosures include, among other things, a roll forward of the allowance for credit losses as well as information about modified, impaired, nonaccrual and past due loans and credit quality indicators. ASU 2010-20 became effective for the Company’s financial statements as of December 31, 2010, as it relates to disclosures required as of the end of a reporting period. Disclosures that relate to activity during a reporting period are required for the Company’s financial statements that include periods beginning on or after January 1, 2011. The adoption of this guidance added additional disclosures to Note 3 — Loans.

 

In April 2011, the FASB amended existing guidance for assisting a creditor in determining whether a restructuring is a troubled debt restructuring.  The amendments clarify the guidance for a creditor’s evaluation of whether it has granted a concession and whether a debtor is experiencing financial difficulties.  With regard to determining whether a concession has been granted, the ASU clarifies that creditor’s are precluded from using the effective interest rate method to determine whether a concession has been granted.  In the absence of using the effective interest method, a creditor must now focus on other considerations such as the value of the underlying collateral, evaluation of other collateral or guarantees, the debtors’ ability to access other funds at market rates, interest rate increases and whether the restructuring results in a delay in payment that is insignificant.  This guidance is effective for interim and annual reporting periods beginning after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption.  For purposes of measuring impairment on newly identified troubled debt restructurings, the amendments should be applied prospectively for the first interim or annual period beginning on or after June 15, 2011.  The adoption of this guidance did not have a material impact on the Company’s consolidated financial statements.

 

(Continued)

 

10



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 1 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Effect of Newly Issued But Not Yet Effective Accounting Standards :  In May 2011, the FASB issued ASU No. 2011-04 to Fair Value Measurement (ASC 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements is U.S. GAAP and IFRSs.  This ASU changes the wording used to describe many of the requirements in U.S. generally accepted accounting principles (GAAP) for measuring fair value and for disclosing information about fair value measurements.  The amendments in this update include clarifying the Board’s intent about the application of existing fair value measurement and disclosure requirements, and changing particular principles or requirements for measuring fair value for disclosing information about fair value measurement.  The amendments in this update are effective for interim and annual periods beginning after December 15, 2011 and are to be applied prospectively.  Early adoption is not permitted.  The adoption of the disclosure provisions of the ASU is not expected to have a material impact on the Company’s consolidated financial statements.

 

In June 2011, FASB amended existing guidance and eliminated the option to present the components of other comprehensive income as part of the statement of changes in shareholder’s equity.  The amendment requires that comprehensive income be presented in either a single continuous statement or in two separate consecutive statements.  The amendments in this guidance are effective as of the beginning of a fiscal reporting year, and interim periods within that year, that begins after December 15, 2011.  Early adoption is permitted.  The adoption of this amendment will change the presentation of the components of comprehensive income for the Company as part of the consolidated statement of shareholder’s equity.

 

(Continued)

 

11


 


Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 2 - SECURITIES

 

The amortized cost and fair value of available-for-sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows.

 

 

 

September 30, 2011

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AMF Short US Government Fund

 

$

694,034

 

$

6,015

 

$

 

$

700,049

 

 

 

 

June 30, 2011

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AMF Short US Government Fund

 

$

694,034

 

$

5,263

 

$

 

$

699,297

 

 

There were no sales of available-for-sale securities during the three months ended September 30, 2011 or 2010.

 

(Continued)

 

12



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 2 — SECURITIES (Continued)

 

The carrying amount, unrecognized gains and losses, and fair value of securities held to maturity were as follows.

 

 

 

September 30, 2011

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Carrying

 

Unrecognized

 

Unrecognized

 

Fair

 

 

 

Amount

 

Gains

 

Losses

 

Value

 

Government sponsored entities residential mortgage-backed:

 

 

 

 

 

 

 

 

 

FHLMC

 

$

317,311

 

$

15,451

 

$

 

$

332,762

 

GNMA

 

86,789

 

3,180

 

 

89,969

 

FNMA

 

248,350

 

17,735

 

 

266,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

652,450

 

$

36,366

 

$

 

$

688,816

 

 

 

 

June 30, 2011

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Carrying

 

Unrecognized

 

Unrecognized

 

Fair

 

 

 

Amount

 

Gains

 

Losses

 

Value

 

Government sponsored entities residential mortgage-backed:

 

 

 

 

 

 

 

 

 

FHLMC

 

$

333,111

 

$

13,779

 

$

 

$

346,890

 

GNMA

 

91,135

 

3,162

 

 

94,297

 

FNMA

 

269,672

 

18,745

 

 

288,417

 

 

 

 

 

 

 

 

 

 

 

 

 

$

693,918

 

$

35,686

 

$

 

$

729,604

 

 

At September 30, 2011, the Company had no securities due at a single maturity date.

 

(Continued)

 

13



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 - LOANS

 

Loans at September 30, 2011 and June 30, 2011 were as follows:

 

 

 

September 30,

 

June 30,

 

 

 

2011

 

2011

 

Mortgage loans:

 

 

 

 

 

1-4 family real estate

 

$

27,007,401

 

$

27,844,602

 

Multi-family real estate

 

219,565

 

235,613

 

Construction real estate

 

298,659

 

402,686

 

Nonresidential real estate:

 

 

 

 

 

Business

 

2,531,442

 

2,571,517

 

Agricultural

 

5,044,881

 

5,104,184

 

 

 

 

 

 

 

Commercial loans

 

454,279

 

486,701

 

Consumer loans:

 

 

 

 

 

Loans on deposits

 

55,894

 

56,188

 

Consumer auto

 

399,232

 

390,499

 

Consumer other secured

 

229,430

 

238,161

 

Consumer unsecured

 

433,813

 

361,572

 

Total loans

 

36,674,596

 

37,691,723

 

 

 

 

 

 

 

Deferred loan costs

 

45,305

 

43,898

 

Allowance for loan losses

 

(235,817

)

(220,817

)

 

 

 

 

 

 

 

 

$

36,484,084

 

$

37,514,804

 

 

(Continued)

 

14


 


Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended September 30, 2011:

 

 

 

1-4 Family

 

Multi-Family

 

Construction

 

Nonresidential

 

 

 

 

 

 

 

 

 

 

 

Real

 

Real

 

Real

 

Real

 

Commercial

 

Consumer

 

Unallocated

 

 

 

 

 

Estate

 

Estate

 

Estate

 

Estate

 

Loans

 

Loans

 

Balance

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

186,092

 

$

377

 

$

644

 

$

24,562

 

$

1,557

 

$

3,349

 

$

4,236

 

$

220,817

 

Provision for loan losses

 

24,055

 

326

 

(166

)

(6,691

)

(103

)

1,124

 

(3,545

)

15,000

 

Loans charged-off

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

210,147

 

$

703

 

$

478

 

$

17,871

 

$

1,454

 

$

4,473

 

$

691

 

$

235,817

 

 

Activity in the allowance for loan losses was as follows for the three months ended September 30, 2011 and 2010.

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2011

 

2010

 

Allowance for loan losses:

 

 

 

 

 

Beginning balance, July 1

 

$

220,817

 

$

190,817

 

Provision for loan losses

 

15,000

 

 

Loans charged-off

 

 

 

Recoveries

 

 

 

Ending balance, September 30

 

$

235,817

 

$

190,817

 

 

(Continued)

 

15



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of September 30, 2011:

 

 

 

1-4 Family

 

Multi-Family

 

Construction

 

Nonresidential

 

 

 

 

 

 

 

 

 

 

 

Real

 

Real

 

Real

 

Real

 

Consumer

 

Commercial

 

Unallocated

 

 

 

 

 

Estate

 

Estate

 

Estate

 

Estate

 

Loans

 

Loans

 

Balance

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Collectively evaluated for impairment

 

210,147

 

703

 

478

 

17,871

 

1,454

 

4,473

 

691

 

235,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

210,147

 

$

703

 

$

478

 

$

17,871

 

$

1,454

 

$

4,473

 

$

691

 

$

235,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

65,456

 

$

 

$

 

$

489,949

 

$

 

$

 

$

 

$

555,405

 

Collectively evaluated for impairment

 

27,020,560

 

221,249

 

298,919

 

7,132,665

 

1,136,075

 

459,080

 

 

36,268,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending loans balance

 

$

27,086,016

 

$

221,249

 

$

298,919

 

$

7,622,614

 

$

1,136,075

 

$

459,080

 

$

 

$

36,823,953

 

 

Included in recorded investment is $45,305 of deferred loan costs and $104,052 of accrued loan interest.

 

(Continued)

 

16



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2011:

 

 

 

1-4 Family

 

Multi-Family

 

Construction

 

Nonresidential

 

 

 

 

 

 

 

 

 

 

 

Real

 

Real

 

Real

 

Real

 

Consumer

 

Commercial

 

Unallocated

 

 

 

 

 

Estate

 

Estate

 

Estate

 

Estate

 

Loans

 

Loans

 

Balance

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Collectively evaluated for impairment

 

186,092

 

377

 

644

 

24,562

 

1,557

 

3,349

 

4,236

 

220,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

186,092

 

$

377

 

$

644

 

$

24,562

 

$

1,557

 

$

3,349

 

$

4,236

 

$

220,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

69,712

 

$

 

$

 

$

488,589

 

$

 

$

 

$

 

$

558,301

 

Collectively evaluated for impairment

 

27,862,001

 

237,409

 

403,562

 

7,237,251

 

1,064,170

 

490,058

 

 

37,294,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending loans balance

 

$

27,931,713

 

$

237,409

 

$

403,562

 

$

7,725,840

 

$

1,064,170

 

$

490,058

 

$

 

$

37,852,752

 

 

Included in recorded investment is $43,898 of deferred loan costs and $117,131 of accrued loan interest.

 

(Continued)

 

17



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the three months ended September 30, 2011:

 

 

 

Unpaid

 

 

 

Allowance for

 

Average

 

Interest

 

Cash Basis

 

 

 

Principal

 

Recorded

 

Loan Losses

 

Recorded

 

Income

 

Interest

 

 

 

Balance

 

Investment

 

Allocated

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

65,437

 

$

65,456

 

$

 

$

66,874

 

$

871

 

$

871

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

487,085

 

489,949

 

 

489,497

 

7,986

 

5,328

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

 

 

 

 

 

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

552,522

 

$

555,405

 

$

 

$

556,371

 

$

8,857

 

$

6,199

 

 

(Continued)

 

18



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the year ended June 30, 2011:

 

 

 

Unpaid

 

 

 

Allowance for

 

Average

 

Interest

 

Cash Basis

 

 

 

Principal

 

Recorded

 

Loan Losses

 

Recorded

 

Income

 

Interest

 

 

 

Balance

 

Investment

 

Allocated

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

69,691

 

$

69,712

 

$

 

$

83,063

 

$

5,130

 

$

5,130

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

488,382

 

488,589

 

 

40,716

 

22

 

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

 

 

 

 

 

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

558,073

 

$

558,301

 

$

 

$

123,779

 

$

5,152

 

$

5,130

 

 

(Continued)

 

19



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 — LOANS (Continued)

 

The following table presents information related to loans individually evaluated for impairment by class of loans as of and for the three months ended September 30, 2010:

 

 

 

Unpaid

 

 

 

Allowance for

 

Average

 

Interest

 

Cash Basis

 

 

 

Principal

 

Recorded

 

Loan Losses

 

Recorded

 

Income

 

Interest

 

 

 

Balance

 

Investment

 

Allocated

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

90,181

 

$

90,211

 

$

 

$

90,211

 

$

 

$

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

 

 

 

 

 

 

Multi-family real estate

 

 

 

 

 

 

 

Construction real estate

 

 

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

 

 

Consumer auto

 

 

 

 

 

 

 

Consumer other secured

 

 

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

90,181

 

$

90,211

 

$

 

$

90,211

 

$

 

$

 

 

(Continued)

 

20



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 – LOANS (Continued)

 

The following tables present the recorded investment in nonaccrual loans and loans past due over 90 days still on accrual by class of loans as of September 30, 2011 and June 30, 2011.

 

 

 

 

 

 

 

Loans Past Due Over

 

 

 

Nonaccrual

 

90 Days Still Accruing

 

 

 

September 30,

 

June 30,

 

September 30,

 

June 30,

 

 

 

2011

 

2011

 

2011

 

2011

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

65,456

 

$

69,712

 

$

 

$

 

Multi-family real estate

 

 

 

 

 

Construction real estate

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

Agricultural

 

 

 

 

 

Commercial loans

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

Consumer auto

 

 

 

 

 

Consumer other secured

 

 

 

 

 

Consumer unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

65,456

 

$

69,712

 

$

 

$

 

 

(Continued)

 

21



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 – LOANS (Continued)

 

The following table presents the aging of the recorded investment of past due loans as of September 30, 2011 by class of loans:

 

 

 

30 - 59

 

60 - 89

 

Greater than

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Total

 

Loans Not

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

154,404

 

$

 

$

 

$

154,404

 

$

26,931,612

 

$

27,086,016

 

Multi-family real estate

 

 

 

 

 

221,249

 

221,249

 

Construction real estate

 

 

 

 

 

298,919

 

298,919

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

2,539,492

 

2,539,492

 

Agricultural

 

 

 

 

 

5,083,122

 

5,083,122

 

Commercial loans

 

 

 

 

 

459,080

 

459,080

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

58,903

 

58,903

 

Consumer auto

 

1,862

 

 

 

1,862

 

402,537

 

404,399

 

Consumer other secured

 

 

 

 

 

231,660

 

231,660

 

Consumer unsecured

 

 

 

 

 

441,113

 

441,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

156,266

 

$

 

$

 

$

156,266

 

$

36,667,687

 

$

36,823,953

 

 

The following table presents the aging of the recorded investment of past due loans as of June 30, 2011 by class of loans:

 

 

 

30 - 59

 

60 - 89

 

Greater than

 

 

 

 

 

 

 

 

 

Days

 

Days

 

90 Days

 

Total

 

Loans Not

 

 

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family real estate

 

$

49,879

 

$

94,188

 

$

 

$

144,067

 

$

27,787,646

 

$

27,931,713

 

Multi-family real estate

 

 

 

 

 

237,409

 

237,409

 

Construction real estate

 

 

 

 

 

403,562

 

403,562

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Business

 

 

 

 

 

2,578,060

 

2,578,060

 

Agricultural

 

 

 

 

 

5,147,780

 

5,147,780

 

Commercial loans

 

 

 

 

 

490,058

 

490,058

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans on deposits

 

 

 

 

 

58,852

 

58,852

 

Consumer auto

 

3,495

 

 

 

3,495

 

393,139

 

396,634

 

Consumer other secured

 

 

 

 

 

240,205

 

240,205

 

Consumer unsecured

 

1,096

 

 

 

1,096

 

367,383

 

368,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

54,470

 

$

94,188

 

$

 

$

148,658

 

$

37,704,094

 

$

37,852,752

 

 

(Continued)

 

22



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 – LOANS (Continued)

 

Troubled Debt Restructurings :  At September 30, 2011 and June 30, 2011, the Company had one nonresidential real estate business loan with a recorded investment of $489,949 and $488,589, respectively, classified as a troubled debt restructure (TDRs), which is classified as an impaired loan.  At September 30, 2011 and June 30, 2011 the Company had $0 of the allowance for loan losses allocated to this specific loan, respectively.  The Company has not committed to lend additional amounts as of September 30, 2011 and June 30, 2011 to customers with outstanding loans that are classified as troubled debt restructurings.

 

During the three month period ended September 30, 2011, the Company did not modify any loans as TDRs, record any charge-offs related to TDRs or experience a payment default on a TDR within the twelve months following the modification.

 

The modification of the terms of such loans would included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

 

There were no modifications involving a reduction of the stated interest rate of the loan and no modifications involving an extension of the maturity date.

 

A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

 

The terms of certain other loans were modified during the three months ended September 30, 2011 that did not meet the definition of a troubled debt restructuring. These loans have a total recorded investment as of September 30, 2011 of $768,925. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant.

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

 

Credit Quality Indicators :  The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis is performed on a quarterly basis.  The Company uses the following definitions for risk ratings:

 

(Continued)

 

23



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

Special Mention.  Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

 

Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful.   Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, 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.

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.  One loan  with a total outstanding balance of $487,085 is a troubled debt restructuring and was classified as “pass” due to a loan to value ratio of 47.3% and the loan being current.  As of September 30, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans at recorded investment is as follows:

 

 

 

 

 

Special

 

 

 

 

 

Not

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Rated

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family real estate

 

$

 

$

65,456

 

$

 

$

 

$

27,020,560

 

Multi-Family real estate

 

221,249

 

 

 

 

 

Construction real estate

 

298,919

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

Business

 

2,539,492

 

 

 

 

 

Agricultural

 

5,083,122

 

 

 

 

 

Commercial loans

 

459,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

8,601,862

 

$

65,456

 

$

 

$

 

$

27,020,560

 

 

(Continued)

 

24



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 – LOANS (Continued)

 

As of June 30, 2011, the risk category of loans by class of loans at recorded investment was as follows:

 

 

 

 

 

Special

 

 

 

 

 

Not

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Rated

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 Family real estate

 

$

 

$

69,712

 

$

 

$

 

$

27,862,001

 

Multi-Family real estate

 

237,409

 

 

 

 

 

Construction real estate

 

403,562

 

 

 

 

 

Nonresidential real estate:

 

 

 

 

 

 

 

 

 

 

 

Business

 

2,578,060

 

 

 

 

 

Agricultural

 

5,147,780

 

 

 

 

 

Commercial loans

 

490,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

8,856,869

 

$

69,712

 

$

 

$

 

$

27,862,001

 

 

The Company does not make subprime loans.

 

The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses.  For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity.  The following table presents the recorded investment of residential and consumer loans based on payment activity as of September 30, 2011:

 

 

 

Consumer

 

Residential

 

 

 

Loans on

 

 

 

Other

 

 

 

 

 

 

 

Deposits

 

Auto

 

Secured

 

Unsecured

 

Multi-family

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

58,903

 

$

404,399

 

$

231,660

 

$

441,113

 

$

221,249

 

298,919

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

58,903

 

$

404,399

 

$

231,660

 

$

441,113

 

$

221,249

 

$

298,919

 

 

Included in recorded investment is $8,731 of deferred loan fees and $10,919 of accrued loan interest.

 

(Continued)

 

25



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 3 – LOANS (Continued)

 

The following table presents the recorded investment of residential and consumer loans based on payment activity as of June 30, 2011:

 

 

 

Consumer

 

Residential

 

 

 

Loans on

 

 

 

Other

 

 

 

 

 

 

 

Deposits

 

Auto

 

Secured

 

Unsecured

 

Multi-family

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

58,852

 

$

396,634

 

$

240,205

 

$

368,479

 

$

237,409

 

403,562

 

Nonperforming

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

58,852

 

$

396,634

 

$

240,205

 

$

368,479

 

$

237,409

 

$

403,562

 

 

Included in recorded investment is $7,777 of deferred loan fees and $12,645 of accrued loan interest.

 

NOTE 4 – FAIR VALUE

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  There are three levels of inputs that may be used to measure fair values:

 

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.

 

The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used to in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).

 

The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for

 

(Continued)

 

26



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 4 – FAIR VALUE (Continued)

 

differences between the comparable sales and income data available.  Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value.

 

Assets and Liabilities Measured on a Recurring Basis :

 

Assets and liabilities measured at fair value on a recurring basis are summarized below.

 

 

 

Fair Value Measurements

 

 

 

at September 30, 2011 Using

 

 

 

Quoted Prices in

 

Significant

 

Significant

 

 

 

Active Markets for

 

Other Observable

 

Unobservable

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

AMF Short US Government Fund

 

$

700,049

 

$

 

$

 

 

 

 

Fair Value Measurements

 

 

 

at June 30, 2011 Using

 

 

 

Quoted Prices in

 

Significant

 

Significant

 

 

 

Active Markets for

 

Other Observable

 

Unobservable

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

AMF Short US Government Fund

 

$

699,297

 

$

 

$

 

 

There were no assets or liabilities measured at fair value on a non-recurring basis at September 30, 2011 or June 30, 2011.

 

(Continued)

 

27



Table of Contents

 

VERSAILLES FINANCIAL CORPORATION

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

Quarter ended September 30, 2011

 

NOTE 4 – FAIR VALUE (Continued)

 

The carrying amount and estimated fair values of financial instruments were as follows at period-end.

 

 

 

September 30, 2011

 

June 30, 2011

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

 

 

Amount

 

Value

 

Amount

 

Value

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,806,995

 

$

6,806,995

 

$

4,071,401

 

$

4,071,401

 

Interest bearing time deposits in other financial institutions

 

292,000

 

292,000

 

292,000

 

292,000

 

Securities available for sale

 

700,049

 

700,049

 

699,297

 

699,297

 

Securities held to maturity

 

652,450

 

688,816

 

693,918

 

729,604

 

Net loans

 

36,484,084

 

38,771,000

 

37,514,804

 

39,809,000

 

FHLB stock

 

397,500

 

N/A

 

397,500

 

N/A

 

Accrued interest receivable

 

111,704

 

111,704

 

122,997

 

122,997

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

Deposits

 

(27,396,392

)

(27,690,000

)

(26,475,732

)

(26,725,000

)

FHLB advances

 

(7,000,000

)

(7,291,000

)

(6,000,000

)

(6,210,000

)

Accrued interest payable

 

(53,518

)

(53,518

)

(52,775

)

(52,775

)

 

Carrying amount is the estimated fair value for cash and cash equivalents, interest bearing time deposits in other financial institutions, accrued interest receivable and payable, savings accounts and variable rate loans or deposits that reprice frequent and fully.  Securities held to maturity are based on matrix pricing which is a mathematical technique to value debt securities through the securities’ relationship to other benchmark quoted securities.  For fixed rate loans or deposits and for variable rate loans or deposits with infrequent repricing or repricing limits and interest bearing deposits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk.  Fair value of Federal Home Loan Bank advances is based upon current rates for similar financing.  It was not practical to determine fair value of FHLB stock due to restrictions placed on its transferability.  The fair value of off-balance-sheet items is based on the current fees or cost that would be charged to enter into or terminate such arrangements.

 

28



Table of Contents

 

ITEM 2 – MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Overview

 

We have historically operated as a traditional thrift institution.  A significant majority of our assets consist of long-term, one- to four-family fixed-rate residential mortgage loans and mortgage-backed securities, which we have funded primarily with deposit accounts and Federal Home Loan Bank of Cincinnati advances.  Our results of operations depend primarily on our net interest income.  Net interest income is the difference between the interest income we earn on our interest-earning assets, consisting primarily of loans, investment securities (including U.S. Government agencies, AMF Short U.S. Government Fund and Government sponsored entities residential mortgage-backed securities) and other interest-earning assets, primarily interest-earning deposits at other financial institutions, and the interest paid on our interest-bearing liabilities, consisting primarily of savings accounts, certificates of deposit, and Federal Home Loan Bank of Cincinnati advances.  Our results of operations also are affected by our provision for loan losses, noninterest income and noninterest expense.  Noninterest income currently consists primarily of service charges on deposit accounts and other income, gains or losses on the sale of available for sale securities and other-than-temporary impairment losses on securities.  Noninterest expense currently consists primarily of salaries and employee benefits, occupancy and equipment expenses, data processing, franchise taxes, legal, accounting and exam fees, federal deposit insurance premiums and other operating expenses.  Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.

 

Forward-Looking Statements

 

This report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,” “will,” “may” and words of similar meaning.  These forward-looking statements include, but are not limited to:

 

·                   Statements of our goals, intentions and expectations;

 

·                   Statements regarding our business plans, prospects, growth and operating strategies;

 

·                   Statements regarding the asset quality of our loan and investment portfolios; and

 

·                   Estimates of our risks and future costs and benefits.

 

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control.  In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.  We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this report.

 

29



Table of Contents

 

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

 

·                   General economic conditions, either nationally or in our market area, that are worse than expected;

 

·                   Our ability to successfully implement our plan to increase our nonresidential lending without significant decreases in asset quality;

 

·                   Our success in building our new home office on a cost effective basis;

 

·                   Our ability to offer new deposit products on a cost effective basis and develop and gather core deposits;

 

·                   Our ability to manage our costs as a public company;

 

·                   Our reliance on a small executive staff;

 

·                   Competition among depository and other financial institutions;

 

·                   Inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments;

 

·                   Adverse changes in the securities markets;

 

·                   Changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements, additional consumer protection requirements and changes in the identity of our government regulators;

 

·                   Our ability to enter new markets successfully and capitalize on growth opportunities;

 

·                   Our ability to successfully integrate acquired entities, if any;

 

·                   Changes in consumer spending, borrowing and savings habits;

 

·                   Decrease in asset quality;

 

·                   Future deposit insurance premium levels and special assessments;

 

·                   Future compliance costs;

 

·                   Changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission and the Public Company Accounting Oversight Board;

 

·                   Changes in our organization, compensation and benefit plans;

 

·                   Changes in our financial condition or results of operations that reduce capital available to pay dividends; and

 

·                   Changes in the financial condition or future prospects of issuers of securities that we own.

 

Because of these and a wide variety of other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.

 

30



Table of Contents

 

Comparison of Financial Condition at September 30, 2011 and June 30, 2011.

 

General .  Our total assets increased $1.9 million, or 4.3%, to $46.4 million at September 30, 2011 from $44.5 million at June 30, 2011.  Cash and cash equivalents increased $2.7 million, or 67.2%, to $6.8 million at September 30, 2011 from $4.1 million at June 30, 2011.  Net loans decreased $1.0 million, or 2.7%, to $36.5 million at September 30, 2011 from $37.5 million at June 30, 2011.  Fixed assets increased $0.2 million, or 78.8%, to $0.5 million at September 30, 2011 from $0.3 million at June 30, 2011.

 

Loans .  Net loans decreased $1.0 million to $36.5 million at September 30, 2011 from $37.5 million at June 30, 2011.  1-4 family, multifamily and construction real estate loans decreased $1.0 million, or 3.4%, to $27.5 million at September 30, 2011 from $28.5 million at June 30, 2011.  This decrease represents a combination of reduced demand for these type loans and customers seeking other refinancing options. Nonresidential real estate loans decreased $0.1 million, or 1.3%, to $7.6 million at September 30, 2011 from $7.7 million at June 30, 2011 from normal payback.  Consumer loans increased $0.1 million, or 6.9%, to $1.1 million at September 30, 2011 from $1.0 million at June 30, 2011.

 

Investments .  Investment securities were nearly unchanged at $1.4 million at September 30, 2011 and June 30, 2011.  Net pay-downs in government sponsored mortgage-backed securities totaled $41,000 for the three months ended September 30, 2011.

 

Cash and cash equivalents .  Cash and cash equivalents increased $2.7 million, or 67.2%, to $6.8 million at September 30, 2011 from $4.1 million at June 30, 2011.  The increase in cash and cash equivalents was primarily due to the reduction in net loans, additional borrowing from the Federal Home Loan Bank and increased deposits.

 

Premises and equipment.  The balance in premises and equipment increased $0.2 million, or 78.8%, to $0.5 million at September 30, 2011 from $0.3 million at June 30, 2011 as the construction of the new home office progressed.

 

Other real estate owned.  Other real estate owned was $0 at September 30, 2011 and June 30, 2011.

 

Deposits .  Deposits increased $0.9 million, or 3.5%, to $27.4 million at September 30, 2011 from $26.5 at June 30, 2011.  Some investors shifted funds to deposit products from equity-based investments, given the continued volatility in the stock markets during the period.  The funds from the increase in deposits are generally held in cash and cash equivalents until they are able to be deployed into credit worthy loans or investment securities.

 

Borrowings .  Federal Home Loan Bank of Cincinnati advances increased $1.0 million, or 16.7%, to $7.0 million at September 30, 2011 from $6.0 million at June 30, 2011.  A new $1.0 million advance with a rate of 1.02% for three years was acquired in July.  This advance is to replace an existing advance for $1.0 million with a rate of 4.39% that is maturing in the second quarter of the fiscal year.  We continue to utilize borrowings as an alternative funding source.  Our borrowings from the Federal Home Loan Bank of Cincinnati consist of advances with laddered terms of up to six years.

 

31



Table of Contents

 

Equity .  Total equity remained nearly unchanged at $11.0 million at September 30, 2011 and June 30, 2011.  Net income for the period was $39,300 for the three months ended September 30, 2011.

 

Comparison of Results of Operations for the Three Months Ended September 30, 2011 and the Three Months Ended September 30, 2010.

 

General .  Net income decreased $5,300, or 11.8%, to $39,300 for the three months ended September 30, 2011 from $44,600 for the three months ended September 30, 2010.  The decrease in net income reflected an increase in expense for the provision for loan losses partially offset by an increase in net interest income.

 

Net Interest Income .   Net interest income represents the difference between the income we earn on interest-earning assets and the interest expense we pay on interest-bearing liabilities.  Net interest income also depends upon the relative amounts of interest-earning assets and interest-bearing liabilities and the interest rates earned or paid on them.  Net interest income increased $11,400, or 3.1%, to $376,800 for the three months ended September 30, 2011 from $365,400 for the three months ended September 30, 2010.  This reflected an increase in our interest rate spread to 3.10% from 2.95% partially offset by a minimal decrease in the ratio of our average interest earning assets to average interest bearing liabilities to 130.13% from 130.77%.  Our net interest margin increased to 3.42% from 3.41% primarily because our interest bearing liabilities repriced faster than our interest earning assets in the current low interest rate environment.

 

Interest Income .  Interest and dividend income decreased $27,000, or 5.2%, to $497,000 for the three months ended September 30, 2011 from $524,000 for the three months ended September 30, 2010.  Average interest-earning assets moderately increased to $44.0 million for the three months ended September 30, 2011 from $42.9 million for the three months ended September 30, 2010.  The decrease in interest and dividend income is attributable to a decrease in the average yield on interest earning assets to 4.52% for the three months ended September 30, 2011 from 4.89% for the three months ended September 30, 2010.

 

Interest income on loans decreased $21,000, or 4.2%, to $481,000 for the three months ended September 30, 2011 from $502,000 for the three months ended September 30, 2010, reflecting a decrease in the average balance of loans to $36.9 million for the three months ended September 30, 2011 from $37.4 million for the three months ended September 30, 2010, as well as a decrease in  average yields on such balances to 5.22% for the three months ended September 30, 2011 from to 5.37% for the three months ended September 30, 2010.  The lower yields reflect the continued low interest rate environment.

 

Interest and dividend income on investment securities decreased $3,200, or 27.0%, to $8,500 for the three months ended September 30, 2011 from $11,700 for the three months ended September 30, 2010, reflecting a decrease in the average balance of such securities to $1.4 million for the three months ended September 30, 2011 from $1.6 million for the three months ended September 30, 2010, as well as a decrease in the average yield on available for sale securities to 1.85% from 2.52% and a decrease in the average yield on held to maturity securities to 3.19% from 3.44%.

 

Interest Expense .  Interest expense decreased $38,400, or 24.2%, to $120,300 for the three months ended September 30, 2011 from $158,700 for the three months ended September 30, 2010.  The

 

32



Table of Contents

 

decrease reflected a decrease in the average rate paid on certificates of deposit and Federal Home Loan Bank of Cincinnati borrowings in the three months ended September 30, 2011 compared to the three months ended September 30, 2010.

 

Interest expense on certificates of deposit decreased to $69,500 for the three months ended September 30, 2011 from $81,600 for the three months ended September 30, 2010.  The average balance of such certificates remained unchanged at $17.7 million for the three months ended September 30, 2011 and 2010.  The decrease in interest expense resulted from a decrease in the average cost of such certificates to 1.57% for the three months ended September 30, 2011 from 1.84% for the three months ended September 30, 2010.

 

Interest expense on borrowings, consisting of advances from the Federal Home Loan Bank of Cincinnati, decreased by $26,600, or 35.8%, to $47,700 for the three months ended September 30, 2011 from $74,300 for the three months ended September 30, 2010.  The decrease reflected the lower weighted average rate paid on such borrowings to 2.72% for the three months ended September 30, 2011 from 4.35% for the three months ended September 30, 2010, offset by a moderate increase in the average balance of such borrowings to $7.0 million for the three months ended September 30, 2011 from $6.8 million for the three months ended September 30, 2010.

 

The following tables set forth average balance sheets, average yields and costs, and certain other information for the three months ended September 30, 2011 and 2010.  All average balances are monthly average balances.  Non-accrual loans were included in the computation of average balances, but have been reflected in the tables as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income.

 

33


 


Table of Contents

 

 

 

(Dollars in thousands)

 

 

 

Three months ended 09-30-2011

 

Three months ended 09-30-2010

 

 

 

 

 

Interest

 

 

 

 

 

Interest

 

 

 

 

 

Average

 

and

 

 

 

Average

 

and

 

 

 

 

 

Balance

 

Dividends

 

Yield/Cost

 

Balance

 

Dividends

 

Yield/Cost

 

Assets :

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

36,917

 

$

481

 

5.22

%

$

37,400

 

$

502

 

5.37

%

Investment securities available for sale

 

702

 

3

 

1.85

%

709

 

4

 

2.52

%

Investment securities held to maturity

 

665

 

5

 

3.19

%

850

 

7

 

3.44

%

FHLB stock

 

398

 

4

 

3.99

%

398

 

5

 

4.49

%

Other interest-earning assets

 

5,341

 

4

 

0.24

%

3,502

 

7

 

0.63

%

Total interest-earning assets

 

44,023

 

497

 

4.52

%

42,859

 

524

 

4.89

%

Allowance for loan losses

 

(231

)

 

 

 

 

(191

)

 

 

 

 

Noninterest-earning assets

 

2,099

 

 

 

 

 

1,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

45,891

 

 

 

 

 

$

44,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity :

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings deposits

 

$

9,105

 

$

3

 

0.14

%

$

8,204

 

$

3

 

0.14

%

Certificates of deposit

 

17,718

 

70

 

1.57

%

17,725

 

82

 

1.84

%

Total interest-bearing deposits

 

26,823

 

73

 

1.08

%

25,929

 

85

 

1.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB advances

 

7,000

 

47

 

2.72

%

6,833

 

74

 

4.35

%

Total interest-bearing liabilities

 

33,823

 

120

 

1.42

%

32,762

 

159

 

1.94

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

1,040

 

 

 

 

 

1,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock in ESOP subject to repurchase obligation

 

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholder’s equity

 

11,006

 

 

 

 

 

10,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

45,891

 

 

 

 

 

$

44,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$

377

 

 

 

 

 

$

365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

3.10

%

 

 

 

 

2.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

 

 

 

3.42

%

 

 

 

 

3.41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average interest-earning assets to average interest-bearing liabilities

 

130.13

%

 

 

 

 

130.77

%

 

 

 

 

 

Provision for Loan Losses .  We establish a provision for loan losses, which is charged to operations, in order to maintain the allowance for loan losses at a level we consider necessary to absorb credit losses incurred in the loan portfolio that are both probable and reasonably estimable at the balance sheet date. In determining the level of the allowance for loan losses, we consider past and current loss experience, evaluations of real estate collateral, current economic

 

34



Table of Contents

 

conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of nonperforming loans.  The amount of the allowance is based on estimates and the ultimate losses may vary from such estimates as more information becomes available or economic conditions change.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as circumstances change or as more information becomes available.  We assess the allowance for loan losses on a quarterly basis and make provision for loan losses as required in order to maintain the allowance.

 

A provision for loan losses of $15,000 was recorded for the three months ended September 30, 2011 compared to no provision for loan losses recorded for the three months ended September 30, 2010.  The additional reserves are due to declining real estate values both nationally and regionally.  The allowance for loan losses was $236,000, or 0.64% of total loans, at September 30, 2011, $221,000, or 0.59% of total loans at June 30, 2011, and $191,000, or 0.51% of total loans at September 30, 2010.  Total nonperforming loans were $65,000 at September 30, 2011 compared to $94,000 at September 30, 2010.  The $29,000 decrease in nonperforming loans was comprised of principal reductions on 1-4 family loans: a $4,000 1-4 family loan that had been over 90 days past due at September 30, 2010 was paid off in November of 2010 and a 1-4 family loan carried as nonaccrual had normal principal reductions of $25,000 during the period.  The allowance for loan losses increased by $45,000: $30,000 in the second half of the fiscal year ended June 30, 2011 and an additional $15,000 for the three months ended September 30, 2011.  No specific loss allocations were deemed probable on impaired loans at September 30, 2011.  We have recorded all probable incurred credit losses for the period ended September 30, 2011 and September 30, 2010.

 

Noninterest Income .  Our noninterest income increased to $1,154 for the three months ended September 30, 2011 from $133 for the three months ended September 30, 2010.  The increase was primarily due to the sale of bank-owned real estate at a loss during the three months ended September 30, 2010.

 

Noninterest Expense . Noninterest expense increased $4,700, or 1.6%, to $303,300 for the three months ended September 30, 2011 from $298,600 for the three months ended September 30, 2010.  The increase was partially due to salaries and employee benefits expense increasing $6,000, or 4.5%, to $141,000 for the three months ended September 30, 2011 from $135,000 for the three months ended September 30, 2010.  Franchise taxes increased $4,000, or 21.3%, to $25,000 for the three months ended September 30, 2011 from $21,000 for the three months ended September 30, 2010.  These increases were partially offset by a decrease in other real estate owned expense of $4,000, or 100.0%, to $0 for the three months ended September 30, 2011 from $4,000 for the three months ended September 30, 2010.

 

Income Tax Expense . The provision for income taxes decreased to $20,300 for the three months ended September 30, 2011, compared to $22,300 for the three months ended September 30, 2010, a decrease of $2,000, or 9.0%, as a result of the decrease in net income before income taxes.  The effective tax rate was 34.0% and 33.3%, respectively, for the three months ended September 30, 2011 and 2010.

 

Liquidity and Capital Resources

 

Our primary sources of funds are deposits and the proceeds from principal and interest payments on loans and investment securities.  We also utilize Federal Home Loan Bank advances.  While maturities and scheduled amortization of loans and securities are predicable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general

 

35



Table of Contents

 

interest rates, economic conditions and competition.  We generally manage the pricing of our deposits to be competitive within our market and to increase core deposit relationships.

 

Our cash flows are comprised of three primary classifications: (i) cash flows provided by operating activities, (ii) investing activities, and (iii) financing activities. Net cash flows from operating activities were $(37,481) for the three months ended September 30, 2011 and $149,971 for the three months ended September 30, 2010.  The decrease is a result of a decrease in other accrued expenses and a decrease in other assets specifically decreases in accrued pension and federal income tax assets caused by pension and income tax payments during the quarter.

 

Net cash from investing activities consisted primarily of disbursements for loan originations, offset by principal collections on loans, and proceeds from securities and time deposit maturities.  Net cash flows used in investing activities were $852,415 for the three months ended September 30, 2011 and net cash flows used in investing activities were $(500,037) for the three months ended September 30, 2010.  The increase resulted from fewer new loan disbursements in the three months ended September 30, 2011.

 

Net cash from financing activities consisted primarily of activity in deposits and borrowings.  Net cash flows used in financing activities were $1,920,660 for the three months ended September 30, 2011 and net cash flows from financing activities were $(1,609,992) for the three months ended September 30, 2010.  The changes in net cash flows provided by and used for financing activities over the periods were due to both increased deposits and to the proceeds from and repayments of FHLB advances

 

Our most liquid assets are cash and short-term investments. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.  At September 30, 2011, June 30, 2011 and September 30, 2010, cash and short-term investments totaled $6.8 million, $4.1 million and $2.9 million, respectively. We may also utilize the sale of securities available-for-sale, federal funds purchased, Federal Home Loan Bank of Cincinnati advances and other borrowings as sources of funds.

 

36



Table of Contents

 

At September 30, 2011 and June 30, 2011, we had outstanding commitments to originate loans of $861,000 and $161,000, respectively, and unfunded commitments under lines of credit of $9,000 and $0, respectively.  We also had unfunded commitments for residential construction loans totaling $178,000 and $517,000, respectively, at September 30, 2011 and June 30, 2011.  We anticipate that we will have sufficient funds available to meet our current loan commitments.  Loan commitments have, in recent periods, been funded through liquidity and normal deposit flows. Certificates of deposit scheduled to mature in one year or less from September 30, 2011 was unchanged from June 30, 2011, remaining at $11.3 million.  Based on past experience, management believes that a significant portion of such deposits will remain with us.  Based on the foregoing, in addition to our level of core deposits and capital, we consider our liquidity and capital resources sufficient to meet our outstanding short-term and long-term needs.

 

Liquidity management is both a daily and long-term responsibility of management.  We adjust our investments in liquid assets based upon management’s assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning deposits and investment securities, and (iv) the objectives of our asset/liability management program.  Excess liquid assets are invested generally in interest-earning overnight deposits, federal funds sold, and short and intermediate-term U.S. Government and agency obligations and residential mortgage-backed securities of short duration.  If we require funds beyond our ability to generate them internally, we have additional borrowing capacity with the Federal Home Loan Bank of Cincinnati.  At September 30, 2011, we had $7.0 million in advances from the Federal Home Loan Bank of Cincinnati and an additional borrowing capacity of $9.6 million.

 

The Association is subject to various regulatory capital requirements.  At September 30, 2011 and June 30, 2011, we were in compliance with all applicable capital requirements.

 

 

 

 

 

 

 

To Be

 

 

 

 

 

 

 

Well Capitalized

 

 

 

 

 

 

 

Under Prompt

 

 

 

 

 

 

 

Corrective

 

 

 

Actual

 

Action Regulations

 

 

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

(Dollars in thousands )

 

September 30, 2011

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

 

$

10,000

 

38.1

%

$

2,626

 

10.0

%

Tier I (core) capital (to risk-weighted assets)

 

9,765

 

37.2

 

1,576

 

6.0

 

Tier I (core) capital (to adjusted total assets)

 

9,765

 

21.1

 

2,318

 

5.0

 

Tangible capital (to adjusted total assets)

 

9,765

 

21.1

 

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets)

 

$

9,905

 

38.1

%

$

2,602

 

10.0

%

Tier I (core) capital (to risk-weighted assets)

 

9,685

 

37.2

 

1,561

 

6.0

 

Tier I (core) capital (to adjusted total assets)

 

9,685

 

21.8

 

2,225

 

5.0

 

Tangible capital (to adjusted total assets)

 

9,685

 

21.8

 

 

 

N/A

 

 

37



Table of Contents

 

ITEM 3 – QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Disclosures of quantitative and qualitative market risk are not required by smaller reporting companies, such as the Company.

 

ITEM 4 – CONTROLS AND PROCEDURES

 

As of the end of the period covered by the report, an evaluation was performed under the supervision and with the participation of the Company’s management, including the Chief Executive Office and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15e.  Based on the evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective.

 

There have not been any changes in the Company’s internal control over financial reporting that occurred during the Company’s last quarter that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting.

 

38


 


Table of Contents

 

PART II — OTHER INFORMATION

 

Item 1 — Legal Proceedings — The Company is subject to various legal actions that are considered ordinary routine litigation incidental to the business of the Company, and no claim for money damages exceeds ten percent of the Company’s consolidated assets. In the opinion of management, based on currently available information, the resolution of these legal actions is not expected to have a material adverse effect on the Company’s results of operations.

 

Item 1A — Risk Factors - Disclosure of risk factors is not required by smaller reporting companies, such as the Company.

 

Item 2 — Unregistered Sales of Equity Securities and Use of Proceeds — Not applicable.

 

Item 3 — Defaults Upon Senior Securities — None.

 

Item 4 — [Removed and Reserved] .

 

Item 5 — Other Information — None.

 

Item 6 — Exhibits

 

 

 

Reference to

Exhibit

 

 

 

Previous Filing,

Number

 

Document

 

If Applicable

 

 

 

 

 

3.1

 

Articles of Incorporation of Versailles Financial Corporation

 

*

 

 

 

 

 

3.2

 

Bylaws of Versailles Financial Corporation

 

*

 

 

 

 

 

4

 

Form of Common Stock Certificate of Versailles Financial Corporation

 

*

 

 

 

 

 

10.1

 

Employee Stock Ownership Plan

 

*

 

 

 

 

 

10.2

 

Versailles Savings and Loan Company Deferred Compensation Plan

 

*

 

 

 

 

 

10.3

 

First Amendment to Versailles Savings and Loan Company Deferred Compensation Plan

 

*

 

 

 

 

 

10.4

 

Restated 2005 Sub-Plan to Versailles Savings and Loan Company Deferred Compensation Plan

 

*

 

 

 

 

 

10.5

 

First Amendment to Restated 2005 Sub-Plan to Versailles Savings and Loan Company Deferred Compensation Plan

 

*

 

39



Table of Contents

 

10.6

 

Trust Agreement for Versailles Savings and Loan Company Deferred Compensation Plan and Restated 2005 Sub-Plan to Versailles Savings and Loan Deferred Compensation Plan

 

*

 

 

 

 

 

10.7

 

Employment Agreement between Versailles Savings and Loan Company and Douglas P. Ahlers, dated January 8, 2010

 

**

 

 

 

 

 

10.8

 

Employment Agreement between Versailles Savings and Loan Company and Cheryl J. Leach, dated January 8, 2010

 

**

 

 

 

 

 

31.1

 

Certification of Chief Executive Officer, Rule 13a-14(a)/15d-14(a)

 

 

 

 

 

 

 

31.2

 

Certification of Chief Financial Officer, Rule 13a-14(a)/15d-14(a)

 

 

 

 

 

 

 

32

 

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant To Section 906 of the Sarbanes Oxley Act of 2002

 

 

 

 

 

 

 

101

 

The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Changes in Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements.

 

***

 


*                  Incorporated by reference to the Company’s Registration Statement on Form S-1 filed on September 17, 2009

**           Incorporated by reference to the Company’s Current Report on Form 8-K filed with the SEC on January 11, 2010

***  Furnished, not filed

 

40



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

VERSAILLES FINANCIAL CORPORATION

 

 

(Registrant)

 

 

 

 

Date:

November 14, 2011

 

/s/ Douglas P. Ahlers

 

 

 

Douglas P. Ahlers

 

 

 

President & CEO

 

 

 

(Principal Executive Officer)

 

 

 

 

Date:

November 14, 2011

 

/s/ Cheryl J. Leach

 

 

Cheryl J. Leach

 

 

Vice President & Treasurer

 

 

(Principal Accounting Officer)

 

41


1 Year Versailles Financial (CE) Chart

1 Year Versailles Financial (CE) Chart

1 Month Versailles Financial (CE) Chart

1 Month Versailles Financial (CE) Chart

Your Recent History

Delayed Upgrade Clock