Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended March 31, 2017
	For the quarterly period ended September 30, 2017
☐	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. 333-202707

Equitable Financial Corp.

(Exact name of registrant as specified in its charter)

Maryland		32-0467709
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

113 North Locust Street
Grand Island, NE		68801
(Address of principal executive offices)		(Zip Code)

(308) 382-3136

(Registrant’s telephone number, including area code)

N/A

(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 ☒ No ☐

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 (§232.405 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 ☒ No ☐

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


Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☐ (Do not check if a smaller reporting company)	Smaller reporting company	☒
Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

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

Shares of the Registrant’s common stock, par value $0.01 per share, 3,~~431~~368,~~963~~932 issued and outstanding as of ~~May~~November 1113, 2017.

Table of Contents

EQUITABLE FINANCIAL CORP.

FORM 10-Q

INDEX

		Page
Part I. Financial Information
Item 1.	Financial Statements	3
	Consolidated Balance Sheets	3
	Consolidated Statements of Income	4
	Consolidated Statements of Comprehensive Income	5
	Consolidated Statement of Changes in Stockholders’ Equity	6
	Consolidated Statements of Cash Flows	7
	Notes to Consolidated Financial Statements	9
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3130
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	4137
Item 4.	Controls and Procedures	4137
Part II. Other Information
Item 1.	Legal Proceedings	4338
Item 1A.	Risk Factors	4338
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	4338
Item 3.	Defaults upon Senior Securities	4338
Item 4.	Mine Safety Disclosures	4338
Item 5.	Other Information	4338
Item 6.	Exhibits	4439
Signatures		4540

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

Equitable Financial Corp. and Subsidiary

Consolidated Balance Sheets

	(Unaudited)
	March 31, 2017		June 30, 2016
	September 30, 2017		June 30, 2017
Assets
Cash and due from financial institutions	$	4,~~830~~593,~~944~~564	$	24,~~567~~881,~~296~~007
Interest-earning deposits		2,576,000		12,380,000
Securities available-for-sale		1,385,153		1,410,955
		7,406,944		14,947,296
Securities held-to-maturity		729,076		735,978
Securities available-for-sale		1,433,716		664,755
Federal Home Loan Bank stock, at cost		459,100		453,400
Securities held-to-maturity		744,640		781,740
Loans, net of allowance for loan losses of $3,759,000 and $3,555,000, respectively		245,504,612		236,545,125
Federal Home Loan Bank stock, at cost		231,700		229,900
Premises and equipment, net		5,437,408		5,424,855
Loans, net of allowance for loan losses of $3,300,000 and $2,947,000, respectively		220,944,659		198,309,920
Foreclosed assets, net		223,200		223,200
Premises and equipment, net		5,459,920		5,274,461
Accrued interest receivable		1,732,728		1,297,908
Foreclosed assets, net		223,200		461,847
Deferred taxes, net		927,279		862,009
Accrued interest receivable		1,233,302		1,147,467
Other assets		1,809,089		2,008,051
Deferred taxes, net		1,495,039		1,416,093
Total assets	$	262,801,209	$	253,842,488
Other assets		2,085,724		1,853,698
Total assets	$	241,258,844	$	225,087,177
Liabilities and Stockholders’ Equity
Liabilities:
Noninterest-bearing deposits	$	2827,~~414~~951,~~452~~900	$	2429,~~296~~546,~~166~~051
Interest-bearing deposits		~~174~~187,~~473~~205,~~915~~987		~~162~~179,~~666~~512,~~186~~265
		202,888,367		186,962,352
		215,157,887		209,058,316
Advance payments from borrowers for taxes and insurance		445,546		387,166
Federal funds purchased		564,000		399,000
Accrued interest payable and other liabilities		1,416,707		1,198,850
Federal Home Loan Bank Borrowings		8,963,000		6,745,400
Total liabilities		204,750,620		188,548,368
Advance payments from borrowers for taxes and insurance		260,276		432,960
Common stock in ESOP subject to contingent repurchase obligation		681,820		564,723
Accrued interest payable and other liabilities		1,073,664		820,229
Total liabilities		226,018,827		217,455,905
Common stock in ESOP subject to contingent repurchase obligation		836,010		815,280
Stockholders’ equity:
Common stock, $0.01 par value, 25,000,000 shares authorized 3,431,963 and 3,477,157 shares issued and outstanding at March 31, 2017 and June 30, 2016, respectively		34,320		34,771
Common stock, $0.01 par value, 25,000,000 shares authorized 3,368,932 and 3,372,532 shares issued and outstanding at September 30, 2017 and June 30, 2017, respectively		33,689		33,725
Additional paid-in capital		2625,~~405~~756,~~683~~511		2625,~~844~~794,~~426~~124
Retained earnings		12,~~089~~803,~~781~~276		1112,~~239~~474,~~913~~958
Unearned ESOP shares		(1,~~142~~073,~~270~~089)		(1,~~246~~107,~~045~~692)
Shares reserved for stock compensation		(~~861~~734,~~060~~840)		(~~338~~797,~~332~~950)
Accumulated other comprehensive income/(loss) net of tax		(183,~~230~~165)		4(10,~~076~~582)
Reclassification of ESOP shares		(~~681~~836,~~820~~010)		(~~564~~815,~~723~~280)
Total stockholders’ equity		35,~~826~~946,~~404~~372		35,~~974~~571,~~086~~303
Total liabilities and stockholders’ equity	$	~~241~~262,~~258~~801,~~844~~209	$	~~225~~253,~~087~~842,~~177~~488

See Notes to Consolidated Financial Statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Consolidated Statements of Income

(Unaudited)

For the three months ended

~~For the nine months ended~~

March 31, 2017

March 31, 2016

March 31, 2017

March 31, 2016

September 30, 2017

September 30, 2016

Interest income:

Loans

2,~~301~~787,~~482~~454

2,~~012~~194,~~359~~248

~~6,737,414~~

~~6,125,911~~

Securities

1316,~~417~~913

98,~~797~~730

~~32,500~~

~~70,763~~

Other

51,~~329~~241

3012,~~788~~392

~~21,704~~

~~49,387~~

Total interest income

2,~~320~~805,~~228~~608

2,~~052~~215,~~944~~370

~~6,791,618~~

~~6,246,061~~

Interest expense:

Deposits

~~281~~359,~~285~~534

~~271~~266,~~490~~385

~~813,465~~

~~777,262~~

Federal Home Loan Bank borrowings

125,~~011~~938

—

~~1,011~~

—

Other

~~595~~2,825

~~186~~138

~~1,357~~

~~630~~

Total interest expense

~~282~~388,~~891~~297

~~271~~266,~~676~~523

~~815,833~~

~~777,892~~

Net interest income

2,~~037~~417,~~337~~311

1,~~781~~948,~~268~~847

~~5,975,785~~

~~5,468,169~~

Provision for loan losses

60204,~~830~~434

2152,~~023~~764

~~382,703~~

~~159,368~~

Net interest income after provision for loan losses

12,~~976~~212,~~507~~877

1,~~779~~796,~~245~~083

~~5,593,082~~

~~5,308,801~~

Noninterest income:

Service charges on deposit accounts

~~150~~160,~~976~~875

~~149~~167,~~571~~196

~~468,544~~

~~435,027~~

Brokerage fee income

~~160~~134,~~542~~282

~~147~~178,~~257~~447

~~545,779~~

~~460,795~~

Gain on sale of loans

~~103~~133,~~721~~364

~~151~~236,~~618~~464

~~595,439~~

~~564,680~~

Other loan fees

5759,~~644~~052

6678,~~672~~848

~~208,947~~

~~206,240~~

Other income

3853,~~930~~878

2931,~~119~~870

~~107,231~~

~~102,403~~

Total noninterest income

~~511~~541,~~813~~451

~~544~~692,~~237~~825

~~1,925,940~~

~~1,769,145~~

Noninterest expense:

Salaries and employee benefits

1,~~225~~306,~~488~~419

1,~~093~~183,~~182~~786

~~3,538,488~~

~~3,356,930~~

Director and committee fees

4143,~~557~~692

3940,~~192~~392

~~122,342~~

~~120,242~~

Data processing fees

~~146~~151,~~346~~911

~~142~~140,~~544~~650

~~433,039~~

~~399,921~~

Occupancy and equipment

~~247~~260,~~386~~237

~~224~~258,~~508~~373

~~729,916~~

~~656,208~~

Regulatory fees and deposit insurance premium

4249,~~804~~883

5253,~~926~~617

~~126,003~~

~~152,689~~

Advertising and public relations

5855,~~207~~692

5647,~~639~~891

~~153,379~~

~~172,392~~

Insurance and bond premiums

238,~~860~~010

23,~~642~~924

~~71,604~~

~~75,406~~

Professional fees

53154,~~198~~328

71117,~~329~~318

~~310,931~~

~~398,963~~

Supplies, telephone and postage

7562,~~480~~972

6760,~~173~~215

~~207,570~~

~~203,138~~

Other expenses

~~160~~145,~~028~~321

~~154~~169,~~852~~222

~~487,081~~

~~452,433~~

Total noninterest expense

2,~~074~~238,~~354~~465

12,~~925~~095,~~987~~388

~~6,180,353~~

~~5,988,322~~

Income before income taxes

~~413~~515,~~966~~863

~~397~~393,~~495~~520

~~1,338,669~~

~~1,089,624~~

Income tax expense

(~~138~~187,~~620~~545)

(~~155~~128,~~001~~462)

~~(488,801)~~

~~(350,028)~~

Net income

~~275~~328,~~346~~318

~~242~~265,~~494~~058

~~849,868~~

~~739,596~~

Basic earnings per share

0.0810

0.0708

~~0.26~~

~~0.23~~

Diluted earnings per share

0.0810

0.0708

~~0.25~~

~~0.23~~

See Notes to Consolidated Financial Statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Consolidated Statements of Comprehensive Income

(Unaudited)

For the three months ended

~~For the nine months ended~~

March 31, 2017

March 31, 2016

March 31, 2017

March 31, 2016

September 30, 2017

September 30, 2016

Net income

~~275~~328,~~346~~318

~~242~~265,~~494~~058

~~849,868~~

~~739,596~~

Other comprehensive income/(loss):

Unrealized gain/(loss) on securities available-for-sale, net of tax

47,~~941~~417

4(1,~~086~~158)

~~(22,306)~~

~~6,031~~

Comprehensive income

~~280~~335,~~287~~735

~~246~~263,~~580~~900

~~827,562~~

~~745,627~~

See Notes to Consolidated Financial Statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Consolidated Statement of Changes in Stockholders’ Equity

For the ~~nine~~three months ended ~~March~~September 3130, 2017

(Unaudited)

									Shares		Accumulated		Amount
									Reserved for		Other		Reclassified
	Common		Additional		Retained		Unearned		Stock		Comprehensive		on ESOP
	Stock		Paid-in Capital		Earnings		ESOP Shares		Compensation		Income		Shares		Total
Balance, June 30, 2016	$	34,771	$	26,844,426	$	11,239,913	$	(1,246,045)	$	(338,332)	$	4,076	$	(564,723)	$	35,974,086
Balance, June 30, 2017	$	33,725	$	25,794,124	$	12,474,958	$	(1,107,692)	$	(797,950)	$	(10,582)	$	(815,280)	$	35,571,303
Net Income						~~849~~328,~~868~~318										~~849~~328,~~868~~318
Other comprehensive loss												(22,306)				(22,306)
Other comprehensive income												7,417				7,417
Release of 11,894 unearned ESOP shares				7,840				103,775								111,615
Release of 3,966 unearned ESOP shares				5,718				34,603								40,321
Stock compensation expense				(476,~~835~~567)						~~105~~63,~~536~~110						5756,~~701~~543
Equity Incentive Plan stock issued		635		627,629						(628,264)						-
Stock Buyback		(36)		(36,764)												(36,800)
Stock Buyback		(1,086)		(1,026,377)												(1,027,463)
Reclassification due to release and changes in fair value of common stock in ESOP subject to contingent repurchase obligation of ESOP shares														(20,730)		(20,730)
Reclassification due to release and changes in fair value of common stock in ESOP subject to contingent repurchase obligation of ESOP shares														(117,097)		(117,097)
Balance, September 30, 2017	$	33,689	$	25,756,511	$	12,803,276	$	(1,073,089)	$	(734,840)	$	(3,165)	$	(836,010)	$	35,946,372
Balance, March 31, 2017	$	34,320	$	26,405,683	$	12,089,781	$	(1,142,270)	$	(861,060)	$	(18,230)	$	(681,820)	$	35,826,404

See Notes to Consolidated Financial Statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Consolidated Statements of Cash Flows

(Unaudited)

	For the nine months ended
	For the three months ended
	March 31, 2017		March 31, 2016
	September 30, 2017		September 30, 2016
Cash Flows from Operating Activities:
Net income	$	~~849~~328,~~868~~318	$	~~739~~265,~~596~~058
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation		~~254~~91,~~167~~103		~~260~~83,~~212~~089
Federal Home Loan Bank stock dividends		(13,~~800~~700)		(~~2,400~~600)
ESOP expense		~~111~~40,~~615~~321		7234,~~697~~240
Stock compensation expense		5756,~~701~~543		5914,~~116~~570
Amortization of deferred loan origination costs, net		~~369~~121,~~661~~105		~~345~~126,~~516~~446
Amortization of premiums and discounts		~~8,641~~745		123,~~114~~564
Gain on sale of loans		(~~595~~133,~~439~~364)		(~~564~~236,~~680~~464)
(Gain)/Loss on sale of foreclosed assets		(4,579)		11,008
Provision for loan losses		204,434		152,764
Loss on disposal of premises and equipment		—		50,293
Deferred taxes		(69,092)		116,029
Provision for loan losses		382,703		159,368
Loans originated for sale		(5,024,278)		(8,609,214)
Deferred taxes		(67,456)		244,109
Proceeds from sale of loans		5,124,534		8,770,606
Loans originated for sale		(23,044,937)		(21,413,781)
Loss on investment in partnership		—		27,332
Proceeds from sale of loans		23,355,172		18,410,861
Loss on investment in partnership		34,859		28,500
Changes in:
Accrued interest receivable		(85434,~~835~~820)		(82339,~~064~~592)
Other assets		~~(50~~235,~~217)~~951		~~(12~~89,~~260)~~706
Accrued interest payable and other liabilities		~~202~~253,~~857~~435		~~170~~(50,~~328~~219)
Net cash provided/(used) by operating activities		1,776,981		(1,511,467)
Net cash provided by operating activities		791,235		447,315
Cash Flows from Investing Activities:
Net change in loans		(239,~~303~~288,~~567~~907)		(98,~~731~~736,~~377~~662)
Proceeds from sale of foreclosed assets, net		243,226		115,500
Proceeds from maturity of time deposits with financial institutions		—		500,000
Securities available-for-sale:
Proceeds from calls and principal repayments		~~175~~36,~~728~~326		~~153~~63,~~027~~256
Purchases		(985,400)		(469,253)
Securities held-to-maturity:
Proceeds from calls and principal repayments		356,~~374~~872		210,~~481,550~~862
Purchase of premises and equipment		(439,626)		(98,393)
Redemption of Federal Home Loan Bank stock		219,500		—
Net cash used in investing activities		(24,274,265)		(7,048,946)
Purchases of Federal Home Loan Bank stock		(221,500)		—
Purchase of premises and equipment		(103,656)		(325,361)
Net cash used in investing activities		(9,351,365)		(8,987,905)

(Continued)

Table of Contents

Equitable Financial Corp. and Subsidiary

Consolidated Statements of Cash Flows (Continued)

(Unaudited)

	For the nine months ended
	For the three months ended
	March 31, 2017		March 31, 2016
	September 30, 2017		September 30, 2016
Cash Flows from Financing Activities:
Net change in deposits	$	156,~~926~~099,~~015~~571	$	212,~~804~~700,~~620~~721
Proceeds from Federal Home Loan Bank borrowings		2,620,000		—
Net change in federal funds purchased		165,000		—
Repayments of Federal Home Loan Bank borrowings		(2,620,000)		—
Proceeds from Federal Home Loan Bank borrowings		23,000,000		—
Net change in advance payments from borrowers for taxes and insurance		58,380		50,738
Repayments of Federal Home Loan Bank borrowings		(20,782,400)		—
Stock Buyback		(1,027,463)		—
Net change in advance payments from borrowers for taxes and insurance		(172,684)		(184,706)
Purchase of ESOP Shares		—		(951,912)
Stock Buyback		(36,800)		—
Expenses and return of proceeds in advance of offering		—		(2,555,176)
Net cash provided by financing activities		8,272,687		2,516,015
Net cash provided by financing activities		14,956,932		18,348,270
Decrease in cash and cash equivalents		(287,443)		(6,024,575)
Increase/(Decrease) in cash and cash equivalents		(7,540,352)		9,787,857
Cash and Cash Equivalents:
Beginning		144,~~947~~881,~~296~~007		2114,~~512~~947,~~653~~296
Ending	$	74,~~406~~593,~~944~~564	$	318,~~300~~922,~~510~~721
Supplemental Cash Flow Information:
Interest paid on deposits and borrowings	$	~~816~~366,~~262~~239	$	~~768~~268,~~607~~880
Income taxes paid	$	~~162~~283,~~879~~401	$	~~145~~162,~~156~~879

See Notes to Consolidated Financial Statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Note 1.Basis of Presentation

The accompanying consolidated financial statements of Equitable Financial Corp. (the “Company”) and its wholly owned subsidiary Equitable Bank (the “Bank”) have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and in accordance with SEC rules and regulations. Accordingly, the statements do not include all the information and footnotes required by GAAP for complete financial statements. These interim financial statements should be read in conjunction with the consolidated financial statements and notes thereto that were included in the Company’s annual report for the year ended June 30, ~~2016~~2017. The consolidated balance sheet of the Company as of June 30, ~~2016~~2017 has been derived from the audited consolidated balance sheet of the Company as of that date. All significant intercompany transactions are eliminated in consolidation. In the opinion of the Company’s management, all adjustments necessary (i) for a fair presentation of the financial statements for the interim periods included herein and (ii) to make such financial statements not misleading have been made and are of a normal and recurring nature. Interim results are not necessarily indicative of results for a full year.

In preparing the financial statements, management is required to make estimates and assumptions that affect the recorded amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the period. Actual results could differ from those estimates. For further information with respect to significant accounting policies followed by the Company in preparation of the financial statements, refer to the Company’s annual report for the year ended June 30, ~~2016~~2017.

The Bank is a federally chartered stock savings bank and a member of the Federal Home Loan Bank (“FHLB”) system. The Bank maintains insurance on deposit accounts with the Deposit Insurance Fund of the Federal Deposit Insurance Corporation (“FDIC”).

Note 2.~~Stock~~New ~~Conversion~~Accounting Pronouncements

OnIn ~~July~~May 82014, ~~2015,~~the ~~Equitable~~FASB issued Financial, ~~MHC,~~Accounting ~~the~~Standards ~~Company’s~~Board ~~former~~(“the ~~federally~~FASB”) ~~chartered~~issued ~~mutual~~Accounting ~~holding~~Standards ~~company,~~Update ~~consummated~~(“ASU”) ~~its mutual~~2014-~~to-stock conversion~~09, ~~and~~Revenue ~~the~~from ~~Company~~Contracts ~~consummated~~with ~~its~~Customers. The ~~initial~~ASU ~~stock~~is ~~offering.~~effective Infor the ~~Offering, the~~ Company ~~sold~~with ~~1,983,160~~the ~~shares~~fiscal ofyear ~~its~~ending ~~common~~June ~~stock~~30, ~~par value $0~~2019.01 The ~~per~~FASB ~~share,~~issued atthis ~~$8.00~~ASU ~~per~~to ~~share~~clarify inthe aprinciples ~~subscription~~for ~~offering~~recognizing revenue and ~~community~~to ~~offering,~~develop ~~including~~a ~~118,989~~common ~~shares,~~revenue ~~equal to 6~~standard.0% The ofCompany ~~the~~believes ~~shares~~this ~~sold~~will inhave ~~the~~a ~~offering,~~minimal toimpact ~~the~~on ~~Equitable~~its ~~Bank~~financial ~~employee stock ownership plan~~statements.

In ~~accordance~~January ~~with applicable federal conversion regulations~~2016, at the ~~time~~FASB ofissued ~~the~~ASU ~~completion of our mutual~~2016-~~to-stock conversion~~01, weRecognition ~~established~~and aMeasurement ~~liquidation account in an amount equal to the Company’s total equity as~~ of ~~the~~Financial ~~latest~~Assets ~~balance~~and ~~sheet~~Financial ~~date~~Liabilities. The inamendments ~~the final prospectus used~~ in ~~the Conversion. Each eligible account holder or supplemental account holder is entitled to a proportionate share of~~ this ~~liquidation~~ASU ~~account~~address incertain ~~the~~aspects ~~event~~ of arecognition, ~~complete liquidation of the Bank~~measurement, presentation and ~~only~~disclosure inof ~~such~~financial ~~event~~instruments. The ~~This~~amendments ~~share~~in ~~will~~this beASU ~~reduced~~are ifeffective ~~the~~for ~~eligible~~fiscal ~~account~~years ~~holder’s~~beginning orafter ~~supplemental~~December ~~account~~15, ~~holder’s~~2017, ~~deposit~~including ~~balance~~interim ~~falls~~periods ~~below~~within ~~the~~those ~~amounts~~fiscal onyears. This ~~the~~ASU ~~date~~is ofnot ~~record~~expected ~~as of any June 30 and will cease~~ to ~~exist~~have ifa ~~the~~material ~~account~~impact ison ~~closed. The liquidation account will never be increased despite any increase after Conversion in~~ the ~~related~~Company’s ~~deposit~~consolidated ~~balance~~financial statements.

~~Following~~In ~~completion~~February ~~of the Conversion~~2016, the ~~Bank~~FASB ~~may~~issued ~~not~~ASU ~~declare~~2016-02, ~~pay~~intended ato ~~dividend~~improve ~~on,~~financial orreporting ~~repurchase~~about ~~any~~leasing oftransactions. ~~its~~The ~~capital~~ASU ~~stock~~is ofeffective for the ~~Bank,~~Company ifwith the ~~effect~~interim ~~thereof~~period ~~would~~beginning ~~cause~~January ~~retained~~1, ~~earnings~~2019. toWe beare ~~reduced~~currently ~~below~~evaluating the ~~liquidation~~effect ~~account~~of ~~amount~~this orproposal ~~regulatory~~to ~~capital~~our ~~requirements~~financial statements.

~~Note~~In 3June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments.~~New~~ ~~Accounting~~The ~~Pronouncements~~purpose of this ASU is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity. The ASU replaces the current incurred loss methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This ASU will be effective for annual periods beginning after December 15, 2019, and interim periods within those annual periods. This ASU is expected to have an impact on the Company’s consolidated financial statements. The Company is currently evaluating the effect this will have on its financial statements.

In ~~May~~August ~~2014~~2016, the FASB issued ~~Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“~~ASU”) ~~2014~~2016-0915, ~~Revenue~~Statement ~~from~~of ~~Contracts~~Cash ~~with~~Flows; ~~Customers. ASU~~Classification ~~2014-09~~of isCertain ~~intended~~Cash toReceipts ~~provide robust framework for addressing revenue recognitition guidance related to contractual rights~~ and ~~obligations~~Cash Payments. ~~ASU~~The ~~2014-09~~purpose isof ~~effective~~this ~~for~~ASU ~~annual periods beginning after December 15, 2017 and~~ is ~~not expected~~ to ~~have~~address aexisting ~~material~~diversity ~~impact~~in onpractice ~~the~~related ~~Company’s~~to ~~condoliated~~specific ~~financial~~cash ~~statements.~~

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Inflow Onissues. This ~~February~~ASU ~~25,~~will ~~2016,~~be ~~the~~effective ~~FASB~~for ~~issued~~fiscal ~~ASU~~years ~~2016-02~~beginning after December 15, ~~intended~~2017, toand ~~improve~~interim ~~financial~~periods ~~reporting~~within ~~about~~those ~~leasing~~fiscal ~~transactions~~years. The ~~ASU is effective for the~~ Company ~~with~~does ~~the~~not ~~interim~~expect ~~period~~this ~~beginning~~ASU ~~January~~to 1,have ~~2019.~~a Wematerial ~~are~~impact ~~currently~~on ~~evaluating~~ the ~~effect~~Company’s ofconsolidated ~~this proposal to our~~ financial statements.

In ~~March~~October 2016, the FASB issued ASU 2016-0916, ~~Improvements~~Intra-Entity toTransfers ~~Employee~~of ~~Share-Based~~Assets ~~Payment~~Other ~~Accounting.~~Than Inventory. The purpose of this ~~Update~~ASU is to ~~simplify~~improve the accounting for ~~share~~income tax consequences of intra-~~based~~entity ~~payment~~transfers ~~award~~of ~~transactions~~assets other than inventory. This ASU ~~2016-09~~will isbe effective for annual reporting periods beginning after December 15, ~~2016,~~2017. The ~~and~~Company ~~interim~~does ~~periods~~not ~~within~~expect ~~those~~this ~~annual periods. This~~ ASU ~~is not expected~~ to have a material impact on the Company’s consolidated financial statements.

In ~~June~~January ~~2016~~2017, the FASB issued ASU ~~2016~~2017-1304, ~~Measurement~~Intangibles of– ~~Credit~~Goodwill ~~Losses~~and ~~on Financial Instruments~~Other. The ~~purpose~~purposes of this ~~Update~~ASU is to ~~provide~~simplify ~~financial~~how ~~statement~~an ~~users~~entity ~~with~~is ~~more~~required ~~decision-useful~~to ~~information~~test ~~about~~goodwill ~~the~~for ~~expected~~impairment. This ~~credit~~ASU ~~losses~~will onbe ~~financial~~effective ~~instruments~~for ~~and~~annual ~~other~~fiscal ~~commitments~~years tobeginning ~~extend~~after ~~credit~~December ~~held~~15, ~~by a reporting entity~~2019. The ~~Update~~Company ~~replaces~~does ~~the~~not ~~current~~expect ~~incurred~~this ~~loss methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. This~~ ASU ~~is expected~~ to have ana material impact on the Company’s consolidated financial statements. ~~The Company is currently evaluating the effect this will have on its financial statements.~~

In ~~August~~February ~~2016~~2017, the FASB issued ASU ~~2016~~2017-~~15,~~05 ~~Statement~~Other ofIncome ~~Cash~~– ~~Flows;~~Gains ~~Classification~~and ofLosses ~~Certain~~from ~~Cash~~the ~~Receipts~~Derecognition ~~and~~of ~~Cash~~Nonfinancial ~~Payments~~Assets. The purpose of this ~~Update~~ASU is to ~~address~~clarify ~~existing~~the ~~diversity~~scope infor ~~practice~~recognizing ~~related~~gains toand ~~specific~~losses ~~cash~~from ~~flow~~the ~~issues. This~~transfer ~~Update~~of ~~will~~nonfinancial beassets ~~effective~~in contracts with noncustomers and add guidance for ~~fiscal~~partial ~~years~~sales ~~beginning~~of ~~after~~nonfinancing ~~December~~assets. The ~~15,~~ASU ~~2017,~~is ~~and~~effective ~~interim~~for ~~periods~~the ~~within~~Company ~~those~~with the fiscal ~~years~~year ending June 30, 2019. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

In ~~October~~March ~~2016~~2017, the FASB ~~issued~~issues ASU ~~2016~~2017-~~16,~~08 ~~Intra-Entity~~Receivables ~~Transfers~~– ofNonrefundable ~~Assets~~Fees and Other ~~Than Inventory~~Costs. The purpose of this ~~Update~~ASU is to ~~improve~~shorten the ~~accounting~~amortization period of certain callable debt securities held at a premium. This ASU will be effective for ~~income~~fiscal ~~tax~~years, ~~consequences~~and ofinterim ~~intra-entity~~periods ~~transfers~~within ofthose ~~assets~~fiscal ~~other~~years, ~~than~~beginning ~~inventory~~after December 15, 2018. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

In ~~January~~May 2017, the FASB issued ASU 2017-~~04,~~09 ~~Intangibles~~Compensation – ~~Goodwill~~Stock ~~and Other~~Compensation. The ~~purposes~~purpose of this ~~Update~~ASU is to ~~simplify~~provide ~~how~~clarity anand ~~entity~~reduce isboth ~~required~~diversity in practice and cost and complexity when applying the guidance in Topic 718, Compensation – Stock Compensation, to ~~test~~a ~~goodwill~~change to the terms or conditions of a share-based payment award. This ASU will be effective for ~~impairment~~annual periods, and interim periods within those annual periods, beginning December 15, 2017. The Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

In ~~February~~July 2017, the FASB issued ASU 2017-0511 ~~Other~~Earnings ~~Income~~Per –Share, ~~Gains~~Distinguishing ~~and~~Liabilities ~~Losses~~ from ~~the~~Equity, ~~Derecognition~~and ofDerivatives ~~Nonfinancial~~and ~~Assets~~Hedging. The purpose of this ~~Update~~ASU is to ~~clarify~~address ~~the~~complexity ~~scope~~of accounting for ~~recognizing~~certain ~~gains~~financial ~~and~~instruments ~~losses~~with ~~from~~down round features and the ~~transfer~~difficulty of ~~nonfinancial~~navigating ~~assets~~Topic in480, ~~contracts~~Distinguishing ~~with~~Liabilities ~~noncustomers~~from ~~and~~Equity. This ~~add~~ASU ~~guidance~~is effective for ~~partial~~fiscal ~~sales~~years ofbeginning ~~nonfinancing~~after ~~assets~~December 15, 2019. ~~The~~This Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

In ~~March~~August 2017, the FASB issues ASU 2017-0812 ~~Receivables~~Derivatives ~~– Nonrefundable Fees~~ and ~~Other Costs~~Hedging. The purpose of this ~~Update~~ASU is to ~~shorten~~improve the ~~amortization~~hedge ~~period~~accounting ofmodel ~~certain~~to ~~callable~~facilitate ~~debt~~financial ~~securities~~reporting ~~held~~that atmore aclosely ~~premium~~reflects an entity’s risk management activities. ~~The~~This ASU will be effective for fiscal years beginning after December 15, 2018. This Company does not expect this ASU to have a material impact on the Company’s consolidated financial statements.

Note 43.Securities

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

Gross

Amortized

Unrealized

March 31, 2017

Cost

Gains

Losses

Fair Value

September 30, 2017

Cost

Gains

Losses

Fair Value

U.S. Government-sponsored agencies securities

~~986~~987,~~306~~532

—

(276,~~274~~474)

~~959~~981,~~032~~058

Residential mortgage-backed securities

~~475~~402,~~031~~416

—1,919

(~~347~~240)

~~474~~404,~~684~~095

1,~~461~~389,~~337~~948

—1,919

(276,~~621~~714)

1,~~433~~385,~~716~~153

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

			Gross		Gross
	Amortized		Unrealized		Unrealized
June 30, 2016	Cost		Gains		Losses		Fair Value
June 30, 2017	Cost		Gains		Losses		Fair Value
Residential mortgage-backed securities	$	658,579	$	6,176	$	—	$	664,755
U.S. Government-sponsored agencies securities	$	986,919	$	—	$	(17,974)	$	968,945
Residential mortgage-backed securities		440,070		1,973		(33)		442,010
	$	1,426,989	$	1,973	$	(18,007)	$	1,410,955

The carrying amount, unrecognized gross gains and losses, and fair value of securities held-to-maturity are as follows:

Gross

Amortized

Unrealized

March 31, 2017

Cost

Gains

Losses

Fair Value

September 30, 2017

Cost

Gains

Losses

Fair Value

Residential mortgage-backed securities

~~144~~129,~~501~~076

119,~~208~~421

—

~~155~~138,~~709~~497

Municipal securities

600,~~139~~000

—

(~~155~~746)

599,~~984~~254

~~744~~729,~~640~~076

119,~~208~~421

(~~155~~746)

~~755~~737,~~693~~751

Gross

Amortized

Unrealized

June 30, 2016

Cost

Gains

Losses

Fair Value

June 30, 2017

Cost

Gains

Losses

Fair Value

Residential mortgage-backed securities

~~180~~135,~~035~~978

1510,~~281~~279

—

~~195~~146,~~316~~257

Municipal securities

~~601~~600,~~705~~000

~~4,093~~—

—(384)

~~605~~599,~~798~~616

~~781~~735,~~740~~978

1910,~~374~~279

—(384)

~~801~~745,~~114~~873

Securities available-for-sale and held-to-maturity consist of investments in bonds securitized by U.S. Government sponsored agencies, local municipal securities and mortgage-backed securities securitized by the Government National Mortgage Association.

The contractual maturities of the residential mortgage-backed securities at ~~March~~September 3130, 2017 are not disclosed because the securities are not due at a single maturity date. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Approximately $400,000 in municipal securities will mature in the year ending June 30, 2019 with the remaining balance maturing in the year ending June 30, 2020. Approximately $~~985~~981,000 of U.S. Government sponsored agency bonds will mature in the year ending June 30, 2023.

There were no sales of securities for the ~~nine~~three months ended ~~March~~September 3130, 2017 and 2016.

The duration of gross unrealized losses is not disclosed as such amounts are immaterial to the consolidated financial statements. The Company has not recognized other-than-temporary impairment on any securities for the ~~nine~~three months ended ~~March~~September 3130, 2017 and 2016.

Note 54.Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are stated at their outstanding unpaid principal balances, less an allowance for loan losses, premiums and discounts on loans purchased, and net deferred loan fees/costs. Interest income on loans is recognized over the term of the loan and is calculated using the simple interest method on principal amounts outstanding. Direct loan origination fees and costs are generally being deferred and the net amounts amortized as an adjustment of the related loan's yield. The Company generally amortizes these amounts over the contractual life. Direct loan origination fees and costs related to loans sold to unrelated third parties are recognized as income or expense in the current consolidated statement of income.

The Company’s portfolio segments are as follows:

· Commercial

· Agricultural

· Residential real estate

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

The Company’s portfolio segments are as follows:

Commercial

Agricultural

Residential real estate

Other

The Company’s classes of loans are as follows:

Commercial – operating

Commercial – real estate

Agricultural – operating

Agricultural – real estate

Residential real estate – 1-4 family

Residential real estate – home equity

Other – construction and land

Other – consumer

Loans are as follows:

	March 31, 2017		June 30, 2016
	September 30, 2017		June 30, 2017
Commercial:
Operating	$	1621,~~904~~012,~~455~~850	$	1520,~~355~~139,~~676~~045
Real estate		7889,~~315~~413,~~059~~534		6786,~~698~~809,~~929~~938
Agricultural:
Operating		2227,~~612~~653,~~056~~547		2226,~~942~~739,~~560~~407
Real estate		30,~~037~~837,~~940~~522		2431,~~965~~105,~~541~~790
Residential real estate:
1-4 family		4144,~~636~~898,~~099~~107		4043,~~309~~060,~~797~~013
Home equity		11,~~171~~363,~~511~~532		1211,~~644~~748,~~624~~363
Other:
Construction and land		19,~~161~~716,~~346~~368		1316,~~210~~175,~~393~~698
Consumer		3,~~808~~741,~~313~~855		3,~~566~~674,~~917~~674
Total loans		~~223~~248,~~646~~637,~~779~~315		~~200~~239,~~694~~452,~~437~~928
Deferred loan origination costs, net		~~597~~626,~~880~~297		~~562~~647,~~483~~197
Allowance for loan losses		(3,~~300~~759,000)		(23,~~947~~555,000)
		(2,702,120)		(2,384,517)
		(3,132,703)		(2,907,803)
Loans, net	$	~~220~~245,~~944~~504,~~659~~612	$	~~198~~236,~~309~~545,~~920~~125

For all portfolio segments, the allowance for loan losses is maintained at the level considered adequate by management of the Company to provide for losses that are probable. The allowance is increased by provisions charged to operating expense and reduced by net charge-offs. Subsequent recoveries, if any, are credited to the allowance. In determining the adequacy of the allowance balance, the Company makes continuous evaluations of the loan portfolio and related off-balance sheet commitments, considers current economic conditions, historical loan loss experience, review of specific problem loans and other factors.

Changes in the allowance for loan losses, by portfolio segment are summarized as follows:

					Residential
	Commercial		Agricultural		Real Estate		Other		Total
	For the three months ended March 31, 2017
Balance, beginning	$	1,468,000	$	848,000	$	635,000	$	287,000	$	3,238,000
Provision charged to expense		53,020		(9,000)		(19,838)		36,648		60,830
Recoveries		980		—		932		1,402		3,314
Loans charged off		—		—		(94)		(2,050)		(2,144)
Balance, ending	$	1,522,000	$	839,000	$	616,000	$	323,000	$	3,300,000

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

					Residential
	Commercial		Agricultural		Real Estate		Other		Total
	For the three months ended March 31, 2016
Balance, beginning	$	1,225,000	$	748,000	$	672,000	$	172,000	$	2,817,000
Provision charged to expense		(14,121)		12,000		(7,675)		11,819		2,023
Recoveries		1,121		—		675		1,058		2,854
Loans charged off		—		—		—		(8,877)		(8,877)
Balance, ending	$	1,212,000	$	760,000	$	665,000	$	176,000	$	2,813,000

Changes in the allowance for loan losses, by portfolio segment are summarized as follows:

Residential

Commercial

Agricultural

Real Estate

Other

Total

For the nine months ended March 31, 2017

For the three months ended September 30, 2017

Balance, beginning

1,~~337~~703,000

~~738~~918,000

~~655~~656,000

~~217~~278,000

23,~~947~~555,000

Provision charged to expense

~~209~~91,~~331~~954

~~101~~29,000

~~(40~~32,~~812)~~462

~~113~~51,~~184~~018

~~382~~204,~~703~~434

Recoveries

231,~~536~~046

—

~~2,000~~538

~~2,604~~154

281,~~140~~738

Loans charged off

~~(47,867)~~—

—

~~(188)~~—

(92,~~788~~172)

(572,~~843~~172)

Balance, ending

1,~~522~~796,000

~~839~~947,000

~~616~~689,000

~~323~~327,000

3,~~300~~759,000

Residential

Commercial

Agricultural

Real Estate

Other

Total

For the nine months ended March 31, 2016

For the three months ended September 30, 2016

Balance, beginning

1,~~124~~337,000

~~697~~738,000

~~644~~655,000

~~118~~217,000

2,~~583~~947,000

Provision charged to expense

1396,~~433~~703

6364,000

19(38,~~641~~225)

6330,~~294~~286

~~159~~152,~~368~~764

Recoveries

757,~~831~~674

—

~~1,359~~225

~~5,452~~964

828,~~642~~863

Loans charged off

(147,~~264~~867)

—

(105,~~746~~250)

(1253,~~010~~117)

Balance, ending

1,~~212~~393,~~000~~510

~~760~~802,000

~~665~~617,000

~~176~~243,000

23,~~813~~055,~~000~~510

For commercial loans, agricultural loans, and construction and land loans the allowance for estimated losses on loans consists of specific and general components.

The specific component relates to loans that are classified as impaired, as defined below. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan.

For commercial loans, agricultural loans, and construction and land loans, a loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a case-by-case basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

The general component consists of quantitative and qualitative factors and covers non-impaired loans. The quantitative factors are based on historical charge-off experience. The qualitative factors are determined based on an assessment of internal and/or external influences on credit quality that are not fully reflected in the historical loss data. The Company’s credit quality indicator for all loans excluding commercial loans is past due or performance status. The Company’s credit quality indicator for commercial loans is internal risk ratings.

For residential real estate loans and consumer and other loans, these large groups of smaller balance homogenous loans are collectively evaluated for impairment. In estimating the allowance for loan losses for these loans, the Company applies quantitative and qualitative factors on a portfolio segment basis. Quantitative factors are based on historical charge-off experience and qualitative factors are based on an assessment of internal and/or external influences on credit quality that are not fully reflected in the historical loss data. Accordingly, the Company generally does not separately identify

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Troubled debt restructures are considered impaired loans and are subject to the same allowance methodology as described above for impaired loans by portfolio segment.

The allowance for loan losses, by impairment evaluation and portfolio segment is summarized as follows:

Residential

Commercial

Agricultural

Real Estate

Other

Total

March 31, 2017

September 30, 2017

Allowance for loans individually evaluated for impairment

1022,~~884~~633

2130,~~191~~445

2641,~~354~~206

1,~~343~~807

5996,~~772~~091

Allowance for loans collectively evaluated for impairment

1,~~511~~773,~~116~~367

~~817~~916,~~809~~555

~~589~~647,~~646~~794

~~321~~325,~~657~~193

3,~~240~~662,~~228~~909

1,~~522~~796,000

~~839~~947,000

~~616~~689,000

~~323~~327,000

3,~~300~~759,000

Loans individually evaluated for impairment

~~950~~1,~~007~~026,830

~~904~~486,~~768~~057

3,~~415~~081,~~882~~718

2318,~~418~~857

54,~~294~~613,~~075~~462

Loans collectively evaluated for impairment

94109,~~269~~399,~~507~~554

5158,~~745~~005,~~228~~012

4953,~~391~~179,~~728~~921

2223,~~946~~439,~~241~~366

~~218~~244,~~352~~023,~~704~~853

95110,~~219~~426,~~514~~384

5258,~~649~~491,~~996~~069

5256,~~807~~261,~~610~~639

2223,~~969~~458,~~659~~223

~~223~~248,~~646~~637,~~779~~315

Residential

Commercial

Agricultural

Real Estate

Other

Total

June 30, 2016

June 30, 2017

Allowance for loans individually evaluated for impairment

346,~~975~~487

—17,973

1729,~~828~~271

—1,949

5255,~~803~~680

Allowance for loans collectively evaluated for impairment

1,~~302~~696,~~025~~513

~~738~~900,~~000~~027

~~637~~626,~~172~~729

~~217~~276,~~000~~051

23,~~894~~499,~~197~~320

1,~~337~~703,000

~~738~~918,000

~~655~~656,000

~~217~~278,000

23,~~947~~555,000

Loans individually evaluated for impairment

~~227~~870,~~824~~377

~~885~~864,~~757~~357

3,~~726~~142,~~602~~020

320,~~194~~408

4,~~843~~897,~~377~~162

Loans collectively evaluated for impairment

82106,~~826~~078,~~781~~606

4756,~~022~~980,~~344~~840

4951,~~227~~666,~~819~~356

1619,~~774~~829,~~116~~964

~~195~~234,~~851~~555,~~060~~766

83106,~~054~~948,~~605~~983

4757,~~908~~845,~~101~~197

5254,~~954~~808,~~421~~376

1619,~~777~~850,~~310~~372

~~200~~239,~~694~~452,~~437~~928

Generally, for all classes of loans, loans are considered past due when contractual payments are delinquent for 31 days or greater.

For all classes of loans, loans will generally be placed on nonaccrual status when the loan has become greater than 90 days past due; or when management believes, after considering collection efforts and other factors, that the borrower’s financial condition is such that collection of interest is doubtful.

When a loan is placed on nonaccrual status, payments received will be applied to the principal balance. However, interest may be taken on a cash basis in the event the loan is fully secured and the risk of loss is minimal. Previously recorded but uncollected interest on a loan placed in nonaccrual status is accounted for as follows: if the previously accrued but uncollected interest and the principal amount of the loan is protected by sound collateral value based upon a current, independent qualified appraisal, such interest may remain on the Company’s books. If such interest is not so protected, it is considered a loss with the amount thereof recorded in the current year being reversed against current interest income, and the amount recorded in the prior year being charged against the allowance for possible loan losses.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

For all classes of loans, nonaccrual loans may be restored to accrual status provided the following criteria are met:

The loan is current, and all principal and interest amounts contractually due have been made

The loan is well secured and in the process of collection

Prospects for future principal and interest payments are not in doubt

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

The aging in terms of unpaid principal balance of the loan portfolio, by classes of loans is summarized as follows:

> 90 days

31-60 days

61-90 days

Past Due

Non accrual

Current

Past Due

(Nonaccrual)

Total

Loans

March 31, 2017

September 30, 2017

Classes of loans:

Commercial:

Operating

1620,~~882~~907,~~591~~328

—

2117,~~864~~457

—88,065

1621,~~904~~012,~~455~~850

~~160~~362,~~590~~056

Real estate

7889,~~234~~413,~~228~~534

—

~~42,607~~—

~~38,224~~—

7889,~~315~~413,~~059~~534

~~692~~627,~~720~~117

Agricultural:

Operating

2227,~~605~~653,~~208~~547

—

~~6,848~~—

2227,~~612~~653,~~056~~547

~~44,260~~—

Real estate

2930,~~211~~366,~~431~~465

—

~~826~~471,~~509~~057

30,~~037~~837,~~940~~522

~~841~~486,~~509~~057

Residential real estate:

1-4 family

4144,~~379~~031,~~209~~250

2342,~~046~~871

—

~~233~~823,~~844~~986

4144,~~636~~898,~~099~~107

~~697~~1,~~559~~322,277

Home equity

11,~~153~~356,~~134~~742

186,~~377~~790

—

11,~~171~~363,~~511~~532

3421,~~699~~761

Other:

Construction and land

19,~~161~~716,~~346~~368

—

19,~~161~~716,~~346~~368

—

Consumer

3,~~803~~738,~~153~~987

~~176~~—

~~4,984~~—

—2,868

3,~~808~~741,~~313~~855

2321,~~418~~725

~~222~~247,~~430~~184,~~300~~221

4149,~~599~~661

6917,~~455~~457

1,~~105~~385,~~425~~976

~~223~~248,~~646~~637,~~779~~315

2,~~494~~840,~~755~~993

> 90 days

31-60 days

61-90 days

Past Due

Non accrual

Current

Past Due

(Nonaccrual)

Total

Loans

June 30, 2016

June 30, 2017

Classes of loans:

Commercial:

Operating

1520,~~256~~072,~~328~~350

9933,~~348~~060

—13,240

—20,395

1520,~~355~~139,~~676~~045

97154,~~294~~671

Real estate

6786,~~606~~809,~~842~~938

—

~~92,087~~—

6786,~~698~~809,~~929~~938

92640,~~087~~881

Agricultural:

Operating

2226,~~318~~699,~~246~~805

~~624~~32,~~314~~754

—

—6,848

2226,~~942~~739,~~560~~407

6,848

Real estate

2430,~~965~~263,~~541~~281

—47,900

—

—794,609

2431,~~965~~105,~~541~~790

~~877~~857,~~909~~509

Residential real estate:

1-4 family

3842,~~428~~722,~~793~~767

1164,~~823,353~~549

~~23,736~~—

33172,~~915~~697

4043,~~309~~060,~~797~~013

~~688~~675,~~454~~197

Home equity

1211,~~644~~748,~~624~~363

—

1211,~~644~~748,~~624~~363

2922,~~807~~649

Other:

Construction and land

1316,~~210~~175,~~393~~698

—

1316,~~210~~175,~~393~~698

—

Consumer

3,~~563~~670,~~221~~927

~~1,294~~—

—3,747

~~2,402~~—

3,~~566~~674,~~917~~674

724,~~248~~124

~~197~~238,~~993~~163,~~988~~129

2278,~~548,309~~263

2316,~~736~~987

~~128~~994,~~404~~549

~~200~~239,~~694~~452,~~437~~928

12,~~799~~381,~~647~~879

For commercial, agriculture, and construction and land loans, the Company utilizes the following internal risk rating scale:

Highest Quality (rating 1) -- Loans represent a credit extension of the highest quality. Excellent liquidity, management and character in an industry with favorable conditions. High quality financial information, history of strong cash flows and superior collateral including readily marketable assets, prime real estate, U.S. government securities, U.S. government agencies, highly rated municipal bonds, insured savings accounts, and insured certificates of deposit drawn on high-quality financial institutions.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

~~government~~marketable) ~~agencies~~assets, ~~highly~~high ~~rated~~quality real estate or traded stocks, lower grade municipal bonds, ~~insured~~(which ~~savings~~must ~~accounts~~still be investment grade), and ~~insured~~uninsured certificates of deposit ~~drawn~~ on ~~high-quality~~other financial institutions may also be included in this grade.

Good Quality (rating 2) -- Loans which have a sound primary and secondary source of repayment. Strong to good liquidity, management and character in an industry with favorable conditions. Good quality financial information and margins of cash flow coverage is consistently good. Loans may be unsecured, secured by quality (but less readily marketable) assets, high quality real estate or traded stocks, lower grade municipal bonds (which must still be investment grade), and uninsured certificates of deposit on other financial institutions may also be included in this grade.

Acceptable Quality (rating 3) -- Loans where the borrower is a reasonable credit risk and demonstrates the ability to repay the debt from normal business operations. Good liquidity, management and character in an industry that is more sensitive to external factors. Alternative sources of refinancing may be less available in periods of uncertain economic conditions. Term debt is moderate but cash flow margins fall within bank policy guidelines. Quality of financial information is adequate but is not as detailed and sophisticated as information found on higher-grade loans. Secured by business assets that conform to usual lending parameters for margin and eligibility or real estate that is deemed to be of satisfactory quality in an area that may not be prime but still within viable economic centers.

Fair Quality (rating 4) -- Loans where the borrower is a reasonable credit risk but shows a more erratic earnings history (a loss may have been realized in the past four years). Liquidity is limited and primary repayment is susceptible to unfavorable external factors. Industry characteristics are generally stable. Borrower is more highly leveraged with increased levels of term debt. Cash flow margins remain adequate but may not fall within the policy guidelines. Quality of financial information is adequate and interim reporting may be required. Secured by business assets with an adequate collateral margin or real estate that is of fair quality and location. Property may have limited alternative uses and may be considered a "special use" facility.

Special Mention (rating 5) -- Loans in this category have the potential for developing weaknesses that deserve extra attention from the account manager and other management personnel. If the developing weakness is not corrected or mitigated, the ability of the borrower to repay the Company's debt in the future may deteriorate. This grade should not be assigned to loans that bear certain peculiar risks normally associated with the type of financing involved, unless circumstances have caused the risk to increase to a level higher than would have been acceptable when the credit was originally approved. If a loan's actual, not potential, weakness or problems are clearly evident and significant it should generally be graded in one of the following grade categories.

Substandard (rating 6) -- Loans and other credit extensions are considered to be inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. These loans, even if apparently protected by collateral value, have a well-defined weakness or weaknesses that jeopardize the liquidation of debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard loans, does not have to exist in individual loans classified substandard.

Doubtful (rating 7) -- Loans and other credit extensions have all the weaknesses inherent in those graded "6" with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the loan, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include: proposed merger, acquisition, or liquidation actions; capital injection; perfecting liens on collateral and refinancing plans. Loans in this classification should be placed in non-accrual status, with collections applied to principal.

Loss (rating 8) -- Loans are considered uncollectible and cannot be justified as a viable asset of the Bank. This classification does not mean the loan has absolutely no recovery value. However, it is not prudent to delay writing off this loan even though partial recovery may be obtained in the future.

For commercial, agricultural and construction and land loans or credit relationships with aggregate exposure greater than $250,000, a loan review is required within 12 months of the most recent credit review. The reviews are completed in enough detail to, at a minimum, validate the risk rating. Additionally, the reviews shall determine whether any documentation exceptions exist, appropriate written analysis is included in the loan file, and whether credit policies have been properly adhered to.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

For each class of loans, the following summarizes the unpaid principal balance by credit quality indicator as of:

Other —

Commercial —

Agricultural —

Construction

Operating

Real Estate

Operating

Real Estate

and Land

Total

March 31, 2017

September 30, 2017

Internally assigned risk rating:

Highest Quality (rating 1)

—

~~764~~406,~~263~~038

326,045

—

1732,~~090,308~~083

Good Quality (rating 2)

~~200~~164,~~639~~561

6,~~739~~725,~~080~~271

35,~~816~~337,~~673~~113

23,~~953~~538,~~291~~384

2,~~870~~606,~~445~~567

1618,~~580~~371,~~128~~896

Acceptable Quality (rating 3)

79,~~400~~433,~~028~~973

3845,~~337~~673,~~562~~386

79,~~551~~246,~~517~~950

1411,~~801~~823,~~186~~831

912,~~429~~729,~~231~~538

7788,~~519~~907,~~524~~678

Fair Quality (rating 4)

911,~~101~~082,~~485~~665

3031,~~335~~533,~~575~~346

911,~~534~~859,~~145~~229

1112,~~115~~937,~~909~~216

64,~~861~~380,~~670~~263

6671,~~948~~792,~~784~~719

Special Mention (rating 5)

—

—3,140,303

~~342~~600,~~234~~000

—295,000

—

~~342~~4,~~234~~035,303

Substandard (rating 6)

~~202~~331,~~303~~651

2,~~902~~341,~~842~~228

~~603~~204,~~224~~217

~~841~~1,~~509~~917,046

—

4,~~549~~794,~~878~~142

Doubtful (rating 7)

—

Loss (rating 8)

—

1621,~~904~~012,~~455~~850

7889,~~315~~413,~~059~~534

2227,~~612~~653,~~056~~547

30,~~037~~837,~~940~~522

19,~~161~~716,~~346~~368

~~167~~188,~~030~~633,~~856~~821

Other —

Commercial —

Agricultural —

Construction

Operating

Real Estate

Operating

Real Estate

and Land

Total

June 30, 2016

June 30, 2017

Internally assigned risk rating:

Highest Quality (rating 1)

—

~~484~~324,~~813~~038

~~348~~326,~~011~~045

—

~~832~~650,~~824~~083

Good Quality (rating 2)

~~213~~177,~~824~~795

46,~~923~~638,~~002~~998

5,~~510~~185,~~208~~147

63,~~173~~541,~~479~~630

12,~~993~~868,~~567~~632

18,~~814~~412,~~080~~202

Acceptable Quality (rating 3)

78,~~732~~470,~~341~~283

3344,~~606~~240,~~696~~531

59,~~992~~271,~~063~~425

912,~~729~~354,~~301~~765

610,~~675~~426,~~761~~245

6384,~~736~~763,~~162~~249

Fair Quality (rating 4)

711,~~294~~313,~~630~~276

2831,~~578~~603,~~771~~455

911,~~604~~489,~~176~~750

713,~~836~~116,~~841~~352

42,~~541~~880,~~065~~821

5770,~~855~~403,~~483~~654

Special Mention (rating 5)

—

—1,948,017

~~829~~403,~~738~~234

—

~~829~~2,~~738~~351,251

Substandard (rating 6)

~~114~~177,~~881~~691

~~590~~2,~~460~~378,937

~~521~~65,~~562~~813

~~877~~1,~~909~~766,998

—

24,~~104~~389,~~812~~439

Doubtful (rating 7)

—

Loss (rating 8)

—

1520,~~355~~139,~~676~~045

6786,~~698~~809,~~929~~938

2226,~~942~~739,~~560~~407

2431,~~965~~105,~~541~~790

1316,~~210~~175,~~393~~698

~~144~~180,~~173~~969,~~099~~878

Residential RE —

Other —

1-4 Family

Home Equity

Consumer

Total

March 31, 2017

September 30, 2017

Delinquency status*:

Performing

4043,~~915~~532,~~493~~959

11,~~134~~341,~~736~~771

3,~~779~~720,~~735~~130

5558,~~829~~594,~~964~~860

Nonperforming

~~720~~1,~~606~~365,148

3621,~~775~~761

2821,~~578~~725

~~785~~1,~~959~~408,634

4144,~~636~~898,~~099~~107

11,~~171~~363,~~511~~532

3,~~808~~741,~~313~~855

5660,~~615~~003,~~923~~494


	Residential RE —		Residential RE —		Other —
	1-4 Family		Home Equity		Consumer		Total
	June 30, 2017
Delinquency status*:
Performing	$	42,220,268	$	11,725,714	$	3,650,519	$	57,596,501
Nonperforming		839,745		22,649		24,155		886,549
	$	43,060,013	$	11,748,363	$	3,674,674	$	58,483,050

*Performing loans are those which are accruing and less than 31 days past due. Nonperforming loans are those on nonaccrual and accruing loans that are greater than or equal to 31 days past due.

At September 30, 2017 and June 30, 2017, the Company had no loans greater than 90 days past due and still accruing.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

	Residential RE —		Residential RE —		Other —
	1-4 Family		Home Equity		Consumer		Total
	June 30, 2016
Delinquency status*:
Performing	$	37,832,838	$	12,614,817	$	3,558,375	$	54,006,030
Nonperforming		2,476,959		29,807		8,542		2,515,308
	$	40,309,797	$	12,644,624	$	3,566,917	$	56,521,338

*Performing loans are those which are accruing and less than 31 days past due. Nonperforming loans are those on nonaccrual and accruing loans that are greater than or equal to 31 days past due.

At March 31, 2017 and June 30, 2016, the Company had no loans greater than 90 days past due and still accruing.

For commercial, agricultural, and construction and land loans, the Company’s credit quality indicator is internally assigned risk ratings. Each loan is assigned a risk rating upon origination. The risk rating is reviewed every 12 months, at a minimum, and on an as needed basis depending on the specific circumstances of the loan.

For residential real estate and consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.

Loans, by classes of loans, considered to be impaired are summarized as follows:


			Unpaid
	Recorded		Principal		Related
	Investment		Balance		Allowance
	September 30, 2017
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	214,079	$	210,919	$	—
Real estate		629,412		627,117		—
Residential real estate:
1-4 family		2,409,291		2,387,146		—
Home equity		6,262		6,251		-
		3,259,044		3,231,433		—

Impaired loans with specific allowance recorded:
Commercial:
Operating		190,218		188,794		22,633
Agricultural:
Real estate		531,638		486,057		30,445
Residential real estate:
1-4 family		691,561		673,350		40,533
Home equity		15,009		14,971		673
Other:
Consumer		18,927		18,857		1,807
		1,447,353		1,382,029		96,091

Total impaired loans:
Commercial:
Operating		404,297		399,713		22,633
Real estate		629,412		627,117		—
Agricultural:
Real estate		531,638		486,057		30,445
Residential real estate:
1-4 family		3,100,852		3,060,496		40,533
Home equity		21,271		21,222		673
Other:
Consumer		18,927		18,857		1,807
	$	4,706,397	$	4,613,462	$	96,091

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Loans, by classes of loans, considered to be impaired are summarized as follows:


			Unpaid
	Recorded		Principal		Related
	Investment		Balance		Allowance
	June 30, 2017
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	164,823	$	164,128	$	—
Real estate		643,226		640,881		—
Agricultural:
Operating		7,503		6,848		—
Real estate		432,468		371,452		—
Residential real estate:
1-4 family		2,448,574		2,439,137		—
Home equity		7,880		7,868		—
		3,704,474		3,630,314		—

Impaired loans with specific allowance recorded:
Commercial:
Operating		65,701		65,369		6,487
Agricultural:
Real estate		525,068		486,056		17,973
Residential real estate:
1-4 family		695,327		679,474		28,857
Home equity		15,553		15,541		414
Other:
Consumer		20,433		20,408		1,949
		1,322,082		1,266,848		55,680

Total impaired loans:
Commercial:
Operating		230,524		229,497		6,487
Real estate		643,226		640,881		—
Agricultural:
Operating		7,503		6,848		—
Real estate		957,536		857,508		17,973
Residential real estate:
1-4 family		3,143,901		3,118,611		28,857
Home equity		23,433		23,409		414
Other:
Consumer		20,433		20,408		1,949
	$	5,026,556	$	4,897,162	$	55,680

			Unpaid
	Recorded		Principal		Related
	Investment		Balance		Allowance
	March 31, 2017
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	195,801	$	193,338	$	—
Real estate		656,969		654,496		—
Agricultural:
Operating		26,426		25,848		—
Real estate		409,712		355,452		—
Residential real estate:
1-4 family		2,767,870		2,749,483		—
Home equity		8,309		8,296		—
Other:
Consumer		2,152		1,546		—
		4,067,239		3,988,459		—
Impaired loans with specific allowance recorded:
Commercial:
Operating		64,522		63,949		2,596
Real estate		48,596		38,224		8,288
Agricultural:
Operating		37,804		37,411		2,297
Real estate		518,721		486,057		18,894
Residential real estate:
1-4 family		655,459		641,801		25,768
Home equity		16,440		16,302		586
Other:
Consumer		21,923		21,872		1,343
		1,363,465		1,305,616		59,772
Total impaired loans:
Commercial:
Operating		260,323		257,287		2,596
Real estate		705,565		692,720		8,288
Agricultural:
Operating		64,230		63,259		2,297
Real estate		928,433		841,509		18,894
Residential real estate:
1-4 family		3,423,329		3,391,284		25,768
Home equity		24,749		24,598		586
Other:
Consumer		24,075		23,418		1,343
	$	5,430,704	$	5,294,075	$	59,772

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

			Unpaid
	Recorded		Principal		Related
	Investment		Balance		Allowance
	June 30, 2016
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	88,902	$	87,497	$	—
Agricultural:
Operating		8,009		7,848		—
Real estate		925,288		877,909		—
Residential real estate:
1-4 family		3,330,310		3,320,028		—
Home equity		59,336		59,123		—
Other:
Consumer		3,756		3,194		—
		4,415,601		4,355,599		—
Impaired loans with specific allowance recorded:
Commercial:
Operating		48,302		48,240		4,824
Real estate		114,837		92,087		30,151
Residential real estate:
1-4 family		330,997		329,623		16,913
Home equity		17,882		17,828		915
		512,018		487,778		52,803
Total impaired loans:
Commercial:
Operating		137,204		135,737		4,824
Real estate		114,837		92,087		30,151
Agricultural:
Operating		8,009		7,848		—
Real estate		925,288		877,909		—
Residential real estate:
1-4 family		3,661,307		3,649,651		16,913
Home equity		77,218		76,951		915
Other:
Consumer		3,756		3,194		—
	$	4,927,619	$	4,843,377	$	52,803

Impaired loans, for which no allowance has been provided as of September 30, 2017 and June 30, 2017, have adequate collateral, based on management’s current estimates.


	For the three months ended
	September 30, 2017				September 30, 2016
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	189,451	$	3,006	$	92,025	$	1,114
Real estate		636,319		6,960		35,413		406
Agricultural:
Operating		—		—		12,597		6,036
Real estate		—		—		431,652		—
Residential real estate:
1-4 family		2,416,029		22,505		3,087,791		38,181
Home equity		6,330		96		26,502		431
Other:
Consumer		—		—		3,411		39
		3,248,129		32,567		3,689,391		46,207

Impaired loans with specific allowance recorded:
Commercial:
Operating		182,562		1,925		114,596		835
Real estate		—		—		47,209		—
Agricultural:
Real estate		528,353		245		487,147		—
Residential real estate:
1-4 family		693,404		6,672		576,314		2,208
Home equity		15,281		244		50,112		792
Other:
Consumer		19,680		175		—		—
		1,439,280		9,261		1,275,378		3,835

Total impaired loans:
Commercial:
Operating		372,013		4,931		206,621		1,949
Real estate		636,319		6,960		82,622		406
Agricultural:
Operating		—		—		12,597		6,036
Real estate		528,353		245		918,799		—
Residential real estate:
1-4 family		3,109,433		29,177		3,664,105		40,389
Home equity		21,611		340		76,614		1,223
Other:
Consumer		19,680		175		3,411		39
	$	4,687,409	$	41,828	$	4,964,769	$	50,042

The Company's troubled debt restructuring as of September 30, 2017 and June 30, 2017 were not material to the consolidated financial statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

~~Impaired~~Note ~~loans, for which no allowance has been provided as of March 31, 2017 and June 30, 2016, have adequate collateral, based on management’s current estimates~~5.Borrowings

	For the three months ended
	March 31, 2017				March 31, 2016
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	192,837	$	3,125	$	71,908	$	585
Real estate		663,799		4,749		187,474		—
Agricultural:
Operating		16,903		125		7,079		105
Real estate		411,432		—		970,207		1,669
Residential real estate:
1-4 family		2,811,564		35,254		3,624,633		45,273
Home equity		8,520		141		60,648		1,000
Other:
Consumer		2,642		24		8,592		134
		4,107,697		43,418		4,930,541		48,766
Impaired loans with specific allowance recorded:
Commercial:
Operating		65,973		906		60,747		705
Real estate		48,321		—		237,966		—
Agricultural:
Operating		18,902		—		198,658		—
Real estate		515,527		230		—		—
Residential real estate:
1-4 family		661,611		9,955		345,848		4,634
Home equity		17,202		447		19,339		525
Other:
Consumer		22,947		378		—		—
		1,350,483		11,916		862,558		5,864
Total impaired loans:
Commercial:
Operating		258,810		4,031		132,655		1,290
Real estate		712,120		4,749		425,440		—
Agricultural:
Operating		35,805		125		205,737		105
Real estate		926,959		230		970,207		1,669
Residential real estate:
1-4 family		3,473,175		45,209		3,970,481		49,907
Home equity		25,722		588		79,987		1,525
Other:
Consumer		25,589		402		8,592		134
	$	5,458,180	$	55,334	$	5,793,099	$	54,630

Our borrowings consist primarily of advances from Federal Home Loan Bank of Topeka. At September 30, 2017, we had access to Federal Home Loan Bank advances up to $35.0 million. To the extent such borrowings have different terms to repricing than our deposits, they can change our interest rate risk profile.

The following table sets forth information concerning balances and interest rates on our advances at September 30, 2017. At and during the period ended September 30, 2016 there were no advances outstanding.


	At or For the
		Three Months Ended
	September 30, 2017
Federal Home Loan Bank Advances:
Maximum outstanding at any month end	$	16,008,400
Balance at the end of period		8,963,000
Average balance during period		7,985,450
Weighted average interest rate at the end of period		1.43	%
Weighted average interest rate during period		1.34	%

Note 6.Regulatory Matters

The Bank is subject to regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory — and possibly additional discretionary — actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.

The prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If only adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and plans for capital restoration are required. Management believes, as of September 30, 2017, that the Bank meets all capital adequacy requirements to which it is subject.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

	For the nine months ended
	March 31, 2017				March 31, 2016
	Average		Interest		Average		Interest
	Recorded		Income		Recorded		Income
	Investment		Recognized		Investment		Recognized
Classes of loans:
Impaired loans with no specific allowance recorded:
Commercial:
Operating	$	164,025	$	7,722	$	53,766	$	2,030
Real estate		328,484		7,124		187,636		2,331
Agricultural:
Operating		17,218		125		8,380		339
Real estate		425,722		—		856,736		15,902
Residential real estate:
1-4 family		2,733,003		100,579		3,628,569		153,553
Home equity		8,926		450		61,807		3,093
Other:
Consumer		3,780		144		9,831		399
		3,681,158		116,144		4,806,725		177,647
Impaired loans with specific allowance recorded:
Commercial:
Operating		60,770		2,028		62,616		2,856
Real estate		47,764		—		234,325		—
Agricultural:
Operating		37,804		—		203,386		14,843
Real estate		508,658		593		—		—
Residential real estate:
1-4 family		663,628		18,199		343,496		7,739
Home equity		17,161		835		19,221		1,366
Other:
Consumer		23,861		951		—		—
		1,359,646		22,606		863,044		26,804
Total impaired loans:
Commercial:
Operating		224,795		9,750		116,382		4,886
Real estate		376,248		7,124		421,961		2,331
Agricultural:
Operating		55,022		125		211,766		15,182
Real estate		934,380		593		856,736		15,902
Residential real estate:
1-4 family		3,396,631		118,778		3,972,065		161,292
Home equity		26,087		1,285		81,028		4,459
Other:
Consumer		27,641		1,095		9,831		399
	$	5,040,804	$	138,750	$	5,669,769	$	204,451

The Company's troubled debt restructuring as of March 31, 2017 and June 30, 2016 were not material to the consolidated financial statements.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Note 6.Borrowings

Our borrowings consist primarily of advances from Federal Home Loan Bank of Topeka. At March 31, 2017, we had access to Federal Home Loan Bank advances up to $39.5 million. To the extent such borrowings have different terms to repricing than our deposits, they can change our interest rate risk profile.

The following table sets forth information concerning balances and interest rates on our advances at March 31, 2017. At and during the period ended March 31, 2016 there were no advances outstanding.

	At or For the
		Nine Months Ended
	March 31, 2017
	(Dollars in thousands)
Federal Home Loan Bank Advances:
Maximum outstanding at any month end	$	300,000
Balance at the end of period		—
Average balance during period		575,000
Weighted average interest rate at the end of period		0.75	%
Weighted average interest rate during period		0.75	%

Note 7.Regulatory Matters

The prompt corrective action regulations provide five classifications, including well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If only adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and plans for capital restoration are required. Management believes, as of March 31, 2017, that the Bank meets all capital adequacy requirements to which it is subject.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Actual capital levels and minimum required levels for the Bank were:

									Minimum
									Required to Be
									Well Capitalized
					Minimum Required for				Under Prompt
					Capital Adequacy				Corrective Action
					Purposes				Provisions
(Dollars in thousands)	Amount		Ratio		Amount		Ratio		Amount		Ratio
March 31, 2017
September 30, 2017
Total capital (to risk-weighted assets)	$	3031,~~362~~487	13.80	%	$	1719,~~563~~336	8.0	%	$	2124,~~954~~170	10.0	%
Common equity Tier 1 capital (to risk-weighted assets)		2728,~~610~~456	1211.68	%		910,~~879~~877	4.5	%		1415,~~270~~711	6.5	%
Tier 1 (core) capital (to risk-weighted assets)		2728,~~610~~456	1211.68	%		1314,~~172~~502	6.0	%		1719,~~563~~336	8.0	%
Tier 1 (core) capital (to adjusted total assets)		2728,~~610~~456	11.80	%		910,~~322~~357	4.0	%		1112,~~653~~946	5.0	%
June 30, 2016
June 30, 2017
Total capital (to risk-weighted assets)	$	2830,~~977~~893	1413.72	%	$	1518,~~805~~740	8.0	%	$	1923,~~757~~425	10.0	%
Common equity Tier 1 capital (to risk-weighted		2627,~~500~~956	1311.49	%		810,~~891~~541	4.5	%		1215,~~842~~226	6.5	%
Tier 1 (core) capital (to risk-weighted assets)		2627,~~500~~956	1311.49	%		1114,~~854~~055	6.0	%		1518,~~805~~740	8.0	%
Tier 1 (core) capital (to adjusted total assets)		2627,~~500~~956	11.64	%		9,~~114~~806	4.0	%		1112,~~393~~257	5.0	%

Federal regulations require the Bank to comply with a Qualified Thrift Lender (“QTL”) test, which requires that 65% of assets be maintained in housing-related finance and other specified assets. If the QTL test is not met, limits are placed on growth, branching, new investment, FHLB advances, and dividends or the institution must convert to a commercial bank charter. Management believes the QTL test has been met.

In July 2013, the Federal Reserve Board and the Federal Deposit Insurance Corporation issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act changes. The rules revised minimum capital requirements and adjusted prompt corrective action thresholds. The final rules revised the regulatory capital elements, added a new common equity Tier 1 capital ratio, increased the minimum Tier 1 capital ratio requirement, and implemented a new capital conservation buffer. The rules also permitted certain banking organizations to retain, through a one-time election, the existing treatment for accumulated other comprehensive income. Management chose the one-time election to retain the existing treatment. The final rules took effect for community banks on January 1, 2015, subject to a transition period for certain parts of the rules. The new minimum capital level requirements applicable to Equitable Bank are: (i) a new common equity Tier 1 capital ratio of 4.5%; (ii) a Tier 1 capital to risk-weighted assets ratio of 6% (increased from 4%); (iii) a total capital to risk-weighted assets ratio of 8% (unchanged from prior rules); and (iv) a Tier 1 leverage ratio of 4%. The rules also establish a “capital conservation buffer” of 2.5% above the new regulatory minimum capital ratios resulting in the following ratios: (i) a common equity Tier 1 capital ratio of 7%; (ii) a Tier 1 capital to risk-weighted assets ratio of 8.5%; (iii) a total capital to risk-weighted assets ratio of 10.5%; and a Tier 1 leverage ratio unchanged at 4%. The phase-in period for the capital conservation buffer requirement started January 1, 2016 at 0.625% of risk-weighted assets and will increase each year until fully implemented in January 2019. An institution is subject to further limitations on paying dividends, engaging in share repurchases, and paying discretionary bonuses of its capital level falls below the buffer amount. These limitations establish a maximum percentage of eligible retained income that can bue utilized for such actions. The minimum requirements do not include the capital conservation buffer.

Note 87.Employee Benefit Plan

The Company has a 401(k) and profit sharing plan (the “Plans”) covering substantially all employees. Annual contributions to the Plans are made at the discretion of and determined by the Board of Directors. Participant interests are vested over a period from one to five years of service. ~~Contributions~~ The ~~were~~Company made contributions of $8836,~~548~~198 and $7129,~~366~~699 ~~for~~during the ~~nine~~three months ended ~~March~~Septebmer 3130, 2017 and 2016., respectively.

On November 8, 2005, the Company adopted an employee stock ownership plan (the “ESOP”) for the benefit of substantially all employees. The ESOP borrowed $1,292,620 from the Company and used those funds to acquire 129,262 shares of the Company’s stock in connection with the reorganization at a price of $10.00 per share.22

On July 8, 2015, the ESOP borrowed $951,912 from the Company and used the funds to acquire 118,989 shares of the Company’s stock in connection with the stock offering at a price of $8.00 per share.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

~~note~~ On ~~dated~~ November 8, 2005, ~~are~~the ~~approximately~~Company ~~$145,000~~adopted ~~until~~an ~~maturity~~employee atstock ~~December~~ownership ~~31,~~plan ~~2019~~(the “ESOP”) for the benefit of substantially all employees. ~~Annual~~The ~~principal~~ESOP ~~and~~borrowed ~~interest~~$1,292,620 ~~payments~~ from the ~~note~~Company ~~dated~~and ~~July~~used 8,those ~~2015~~funds ~~are~~to ~~approximately~~acquire ~~$65~~129,~~000~~262 ~~until~~shares ~~maturity~~of the Company’s stock at ~~July~~a 8,price ~~2035~~of $10.00 per share.

On July 8, 2015, the ESOP borrowed $951,912 from the Company and used the funds to acquire 118,989 shares of the Company’s stock at a price of $8.00 per share.

Shares purchased by the ESOP with the loan proceeds are held in a suspense account and are allocated to ESOP participants on a pro rata basis as principal and interest payments are made by the ESOP to the Company. The loan is secured by shares purchased with the loan proceeds and will be repaid by the ESOP with funds from the Company’s discretionary contributions to the ESOP and earnings on ESOP assets. Annual principal and interest payments from the note dated November 8, 2005 are approximately $145,000 until maturity at December 31, 2019. Annual principal and interest payments from the note dated July 8, 2015 are approximately $65,000 until maturity at July 8, 2035.

As shares are released from collateral, the Company will report compensation expense equal to the current market price of the shares and the shares will become outstanding for earnings-per-share computations. Dividends on allocated ESOP shares reduce retained earnings; dividends on unearned ESOP shares reduce accrued interest. Because participants may require the Company to purchase their ESOP shares upon termination of their employment, the fair value of all earned and allocated ESOP shares may become a liability.

The ESOP has a plan year-end of December 31. The Company recorded compensation expense of $~~111~~40,~~615~~321 and $7234,~~697~~240 for the ~~nine~~three months ended ~~March~~September 3130, 2017 and 2016, respectively.

Shares held by the ESOP were as follows:

	March 31, 2017		June 30, 2016
	September 30, 2017		June 30, 2017
Allocated shares		7085,~~230~~613		7186,~~803~~104
Shares allocated to be released		1911,~~826~~895		7,~~932~~929
Unearned ESOP shares		~~138~~130,~~806~~877		~~150~~134,~~700~~843
Total ESOP shares		228,~~862~~385		~~230~~228,~~435~~876
Fair value of unearned ESOP shares	$	1,~~422~~348,~~762~~033	$	1,~~252~~348,~~317~~430
Fair value of allocated shares subject to repurchase obligation	$	~~681~~836,~~820~~010	$	~~564~~815,~~723~~280

The Company approved the Equitable Financial Corp. 2006 Equity Incentive Plan (“2006 Plan”) in November 2006 and the Equitable Financial Corp. 2016 Equity Incentive Plan (“2016 Plan”) in November 2016. Both plans provide for awards of stock options and restricted stock to officers, employees and directors. The cost of the plan is based on the fair value of the awards at the grant date. The fair value of stock is based on the closing price of the Company’s stock on the grant date. The cost of the awards are being recognized over the five-year vesting periods during which participants are required to provide services in exchange for the awards. As of December 31, 2016 the 2006 ~~plan~~Plan has terminated.

The maximum number of shares authorized under the 2016 Plan is 198,316 stock options and 79,326 shares of restricted stock to employees and directors. As of ~~March~~September 3130, 2017, 158,653 stock options and 63,461 stock awards were awarded. These options and awards were all granted in Febuary 2017 at an exercise price of $9.90 per share.

Restricted stock awards are accounted for as fixed grants using the fair value of the Company’s stock at the time of the grant. Unvested restricted stock awards may not be disposed of or transferred during the vesting period. Restricted stock awards carry with them the right to receive dividends.23

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

The table below represents the stock option activity for the period shown:


			Weighted		Remaining
			Average		Contractual
	Awards		Exercise Price		Life (Years)

Options outstanding at July 1, 2017		158,653	$	9.90		9.20
Granted		—		—		—
Options outstanding at September 30, 2017		158,653	$	9.90		9.20

The cost of the stock options will be amortized in monthly installments over the noted five-year vesting period, with the first vesting date on February 21, 2018. Stock option expense for the three months ended September 30, 2017 was $10,550. There was no compensation expense for the three months ended September 30, 2016.

Effective July 1, 2017, the Company adopted ASU 2016-09. This ASU did not have a material impact on the Company’s financial statements.

As of September 30, 2017, there was $632,522 of total unrecognized compensation costs related to non-vested restricted stock awards. The cost is expected to be recognized over a weighted-average period of 4.1 years. Compensation expense attributable to the restricted stock awards totaled $45,993 and $14,569 for the three months ended September 30, 2017 and 2016, respectively.

The table below represents the restricted stock award activity for the period shown:

	Service-Based		Weighted
	Stock		Grant Date
	Awards		Fair Value
Non-vested at July 1, 2015		43,094	$	4.02
Non-vested at July 1, 2017		89,125	$	4.32
Conversion for stock offering		3,907		—
Vested		6,313		5.38
Granted		4,900		8.53
Non-vested at September 30, 2017		82,812	$	4.32
Vested		(6,297)		4.93
Non-vested at March 31, 2016		45,604	$	4.02
Non-vested at July 1, 2016		39,281	$	4.32
Granted		63,461		9.90
Vested		(7,294)		5.40
Non-vested at March 31, 2017		95,448	$	6.97

~~Note 9.Earnings per Share~~adsfs

Note 8.Earnings per Share

Amounts reported in earnings per share reflect earnings available to common stockholders for the period divided by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share is calculated by dividing earnings available to common stockholders for the period by the sum of the weighted average common shares outstanding and the weighted average dilutive shares.

The following table presents a reconciliation of the components used to compute basic earnings per share for the ~~nine~~three months ended ~~March~~September 3130, 2017 and 2016:

For the three months ended

~~For the nine months ended~~

March 31,

September 30,

2017

2016

~~2017~~

~~2016~~

Weighted average common shares outstanding

3,~~284~~327,~~630~~397

3,~~285~~287,~~020~~347

~~3,289,170~~

~~3,260,513~~

Net income available to common stockholders

~~275~~328,~~346~~318

~~242~~265,~~494~~058

~~849,868~~

~~739,596~~

Basic earnings per share

0.0810

0.0708

~~0.26~~

~~0.23~~

~~The following table presents a reconciliation of the components used to compute diluted earnings per share for the nine months ended March 31, 2017 and 2016:~~24

	For the three months ended				For the nine months ended
	March 31,				March 31,
	2017		2016		2017		2016
Weighted average common shares outstanding		3,284,630		3,285,020		3,289,170		3,260,513
Weighted average of net additional shares from restricted stock awards		53,546		25,927		48,058		25,834
Weighted average number of shares outstanding		3,338,176		3,310,947		3,337,228		3,286,347
Net income available to common stockholders	$	275,346	$	242,494	$	849,868	$	739,596
Diluted earnings per share	$	0.08	$	0.07	$	0.25	$	0.23

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

~~Note~~The ~~10.Fair~~following ~~Value~~table ~~Measurements~~presents a reconciliation of the components used to compute diluted earnings per share for the three montsh ended September 30, 2017 and 2016:


	For the three months ended
	September 30,
	2017		2016
Weighted average common shares outstanding		3,327,397		3,287,347
Weighted average of net additional shares from restricted stock awards		12,476		15,769
Weighted average number of shares outstanding		3,339,873		3,303,116

Net income available to common stockholders	$	328,318	$	265,058
Diluted earnings per share	$	0.10	$	0.08

As of September 30, 2017, 158,653 of the outstanding stock options were not included in the computation of diluted earnings per share because the exercise price of the stock options were greater than the average market price of the common shares.

Note 9.Fair Value Measurements

The Fair Value Measurements and Disclosures Topic of the FASB Accounting Standards Codification defines fair value, establishes a framework for measuring fair value and requires disclosure of fair value measurements. The fair value hierarchy set forth in the Topic is as follows:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

There were no transfers between levels during the ~~nine~~three months ended ~~March~~September 3130, 2017, nor were there any changes in valuation techniques used for assets or liabilities measured at fair value at ~~March~~September 3130, 2017.

Assets and liabilities recorded at fair value on a recurring basis: A description of the valuation methodologies used for assets and liabilities measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below:

Securities Available-for-Sale — Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy.

The following tables summarize assets and liabilities measured at fair value on a recurring basis as of March 31, 2017 and June 30, 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:25

Fair Value Measurement at March 31, 2017 Using

Quoted Prices in

Significant

Active Markets for

Significant Other

Unobservable

Identical Assets

Observable Inputs

Inputs

Total

Level 1

Level 2

Level 3

Assets

Securities available-for-sale

1,433,716

—

1,433,716

—

Fair Value Measurement at June 30, 2016 Using

Quoted Prices in

Significant

Active Markets for

Significant Other

Unobservable

Identical Assets

Observable Inputs

Inputs

Total

Level 1

Level 2

Level 3

Assets

Securities available-for-sale

664,755

—

664,755

—

Assets and liabilities recorded at fair value on a nonrecurring basis: A description of the valuation methodologies used for assets and liabilities measured at fair value on a nonrecurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

~~less~~ The ~~estimated~~following ~~costs~~tables tosummarize ~~sell.~~assets ~~The~~and ~~fair~~liabilities ~~value~~measured ofat ~~collateral~~fair ~~was~~value ~~determined based~~ on ~~appraisals.~~a Inrecurring ~~some~~basis ~~cases,~~as ~~adjustments were made to the appraised values due to various factors including age~~ of ~~the~~September ~~appraisal~~30, ~~age~~2017 ofand ~~comparables~~June 30, ~~included in the appraisal~~2017, ~~and~~segregated ~~known~~by ~~changes in~~ the ~~market~~level ~~and~~of in the ~~collateral. When~~valuation ~~significant adjustments were based on unobservable~~ inputs, within the ~~resulting~~ fair value ~~measurement~~hierarchy ~~has~~utilized ~~been~~to ~~categorized~~measure asfair ~~a Level 3 measurement.~~value:

Fair Value Measurement at September 30, 2017 Using

Quoted Prices in

Significant

Active Markets for

Significant Other

Unobservable

Identical Assets

Observable Inputs

Inputs

Total

Level 1

Level 2

Level 3

Assets

Securities available-for-sale

1,385,153

—

1,385,153

—

Fair Value Measurement at June 30, 2017 Using

Quoted Prices in

Significant

Active Markets for

Significant Other

Unobservable

Identical Assets

Observable Inputs

Inputs

Total

Level 1

Level 2

Level 3

Assets

Securities available-for-sale

1,410,955

—

1,410,955

—

Impaired Loans — From time to time, a loan is considered impaired and an allowance for credit losses is established. The specific reserves for collateral dependent impaired loans are based on the fair value of the collateral less estimated costs to sell. The fair value of collateral was determined based on appraisals. In some cases, adjustments were made to the appraised values due to various factors including age of the appraisal, age of comparables included in the appraisal, and known changes in the market and in the collateral. When significant adjustments were based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement.

Foreclosed Assets — Foreclosed assets are carried at estimated fair value of the property, less disposal costs. The fair value of the property is determined based upon appraisals. As with impaired loans, if significant adjustments are made to the appraised value, based on unobservable inputs, the resulting fair value measurement has been categorized as a Level 3 measurement.

At ~~March~~September 3130, 2017 and June 30, ~~2016~~2017 the fair value of impaired loans and foreclosed assets were immaterial.

The Financial Instruments Topic of the FASB Accounting Standards Codification requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. Fair value is determined under the framework discussed above. The Topic excludes all nonfinancial instruments from its disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The following methods and assumptions used in estimating fair value disclosure for financial instruments are described below:

Cash and due from financial institutions — For cash and due from financial institutions, the current carrying amount is a reasonable estimate of fair value.

Interest-earning deposits — For interest-earning deposits, the current carrying amount is a reasonable estimate of fair value.

Securities — The fair value of securities is determined using quoted prices, when available in an active market. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or a discounted cash flows model.

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

Federal Home Loan Bank stock — For restricted equity securities, the carrying value approximates fair value.

Loans, net — The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value of variable rate loans approximates carrying value.

Mortgage servicing rights — The fair value is based on a discounted cash flow analysis calculated using a proprietary valuation model from a third party.

Deposits — The carrying value of noninterest-bearing deposits approximates fair value. The fair value of fixed rate deposits is estimated by discounting the future cash flows using the current rates for the same remaining maturities.

Federal funds purchased — For federal funds purchased, the carrying value approximates fair value. ~~As of March 31, 2017 and June 30, 2016 the Company did not have any federal funds purchased.~~

Federal Home Loan Bank borrowings — The estimated fair value of fixed rate advances from the FHLB is determined by discounting the future cash flows of existing advances using rates currently available on advances from the FHLB having similar characteristics. Adjustable rate advances’ carrying value approximates fair value. ~~As of March 31, 2017 and June 30, 2016 the Company did not have any FHLB borrowings.~~

Accrued interest — The carrying amounts of accrued interest approximate fair value.

Off-balance sheet items — The fair value of off-balance-sheet items is based on current fees or cost that would be charged to enter into or terminate such arrangements. There were not considered material and are not presented in the below tables.

28The estimated fair value of financial instruments is as follows:


	Fair Value	Carrying		Estimated
September 30, 2017	Hierarchy Level	Amount		Fair Value
Financial assets:
Cash and due from financial institutions	Level 1	$	4,593,564	$	4,594,000
Securities available-for-sale	See previous table		1,385,153		1,385,000
Securities held-to-maturity	Level 2		729,076		738,000
Federal Home Loan Bank stock	Level 1		459,100		459,000
Loans, net	Level 2		245,504,612		241,343,000
Mortgage servicing rights	Level 2		853,997		1,089,000
Accrued interest receivable	Level 1		1,732,728		1,733,000
Financial liabilities:
Noninterest-bearing deposits	Level 2		27,951,900		27,952,000
Interest-bearing deposits	Level 2		187,205,987		188,914,000
Federal funds purchased	Level 1		564,000		564,000
Federal Home Loan Bank Borrowings	Level 2		8,963,000		8,963,000
Accrued interest payable and other liabilities	Level 1		1,073,664		1,074,000

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

The estimated fair value of financial instruments is as follows:


	Fair Value	Carrying		Estimated
June 30, 2017	Hierarchy Level	Amount		Fair Value
Financial assets:
Cash and due from financial institutions	Level 1	$	4,881,007	$	4,881,000
Securities available-for-sale	See previous table		1,410,955		1,411,000
Securities held-to-maturity	Level 2		735,978		746,000
Federal Home Loan Bank stock	Level 1		453,400		453,000
Loans, net	Level 2		236,545,125		232,931,000
Mortgage servicing rights	Level 2		852,715		1,089,000
Accrued interest receivable	Level 1		1,297,908		1,298,000
Financial liabilities:
Noninterest-bearing deposits	Level 2		29,546,051		29,546,000
Interest-bearing deposits	Level 2		179,512,265		185,040,000
Federal funds purchased	Level 2		399,000		399,000
Federal Home Loan Bank borrowings	Level 2		6,745,400		6,745,000
Accrued interest payable and other liabilities	Level 1		820,229		820,000

	Fair Value	Carrying		Estimated
March 31, 2017	Hierarchy Level	Amount		Fair Value
Financial assets:
Cash and due from financial institutions	Level 1	$	7,406,944	$	7,407,000
Securities available-for-sale	See previous table		1,433,716		1,434,000
Securities held-to-maturity	Level 2		744,640		756,000
Federal Home Loan Bank stock	Level 1		231,700		232,000
Loans, net	Level 2		220,944,659		217,926,000
Accrued interest receivable	Level 1		1,233,302		1,233,000
Financial liabilities:
Noninterest-bearing deposits	Level 2		28,414,452		28,414,000
Interest-bearing deposits	Level 2		174,473,915		178,969,000
Accrued interest payable and other liabilities	Level 1		1,416,707		1,417,000

Note 10.Accumulated Other Comprehensive Loss

	Fair Value	Carrying		Estimated
June 30, 2016	Hierarchy Level	Amount		Fair Value
Financial assets:
Cash and due from financial institutions	Level 1	$	14,947,296	$	14,947,000
Securities available-for-sale	See previous table		664,755		665,000
Securities held-to-maturity	Level 2		781,740		801,000
Federal Home Loan Bank stock	Level 1		229,900		230,000
Loans, net	Level 2		198,309,920		198,000,000
Accrued interest receivable	Level 1		1,147,467		1,147,000
Financial liabilities:
Noninterest-bearing deposits	Level 2		24,296,166		24,296,000
Interest-bearing deposits	Level 2		162,666,186		170,276,000
Accrued interest payable and other liabilities	Level 1		1,198,850		1,199,000

Accumulated other comprehensive loss components were as follows:

Note 11.Accumulated Other Comprehensive Income/(Loss)


	September 30, 2017		June 30, 2017
Unrealized holding losses on securities available-for-sale	$	(4,795)	$	(16,034)
Tax expense		1,630		5,452

	$	(3,165)	$	(10,582)

~~Accumulated~~Note ~~other~~11.Income ~~comprehensive income components were as follows:~~Taxes

	March 31, 2017		June 30, 2016
	Three months ended
Unrealized holding gains/(losses) on securities available-for-sale	$	(27,621)	$	6,176
	September 30, 2017		September 30, 2016
Tax expense		9,391		(2,100)
Provision computed at the statutory federal tax rate	$	(175,393)	$	(133,797)
	$	(18,230)	$	4,076
State income taxes, net of federal tax		(16,401)		(12,040)
Release of unearned EOSP shares and stock awards		6,181		3,192
Nondeductible expenses		(1,932)		(1,648)
Other		—		15,831
	$	(187,545)	$	(128,462)

~~Note 12.Income Taxes~~28

	Three months ended
	March 31, 2017		March 31, 2016
Provision computed at the statutory federal tax rate	$	(140,748)	$	(135,148)
State income taxes, net of federal tax		(11,264)		(11,125)
Release of unearned EOSP shares and stock awards		(1,834)		1,905
Nondeductible expenses		(2,161)		(1,522)
Other		17,387		(9,111)
	$	(138,620)	$	(155,001)

Table of Contents

Equitable Financial Corp. and Subsidiary

Notes to Consolidated Financial Statements (Unaudited)

	Nine months ended
	March 31, 2017		March 31, 2016
Provision computed at the statutory federal tax rate	$	(455,147)	$	(370,472)
State income taxes, net of federal tax		(39,019)		(35,837)
Release of unearned EOSP shares and stock awards		3,713		10,388
Nondeductible expenses		(5,875)		(5,724)
Valuation allowance adjustment		—		79,000
Other		7,527		(27,383)
	$	(488,801)	$	(350,028)

Note 12.Stock Buyback

~~Note~~The 13Company announced a stock repurchase plan on October 7, 2016 whereby the Company could repurchase up to 173,857 shares of its common stock, or approximately 5% of the then current outstanding shares.~~Stock~~ The ~~Buyback~~Company repurchased 3,600 shares of common stock during the three months ended September 30, 2017. The stock repurchase plan expired on October 7, 2017.

The ~~Company~~following ~~announced~~table aprovides ~~stock~~information ~~repurchase~~regarding ~~plan on October 7, 2016 whereby~~ the Company’s ~~could~~purchase ~~repurchase up to 173,857 shares~~ of its common stock, ~~or approximately 5% of the then current outstanding shares. There were 108,655 shares of the Company’s common stock repurchased by the Company~~ during the ~~nine~~three months ended ~~March~~September 3130, 2017~~, and there were 65,202 shares yet to be repurchased under the plan as of March 31, 2017.~~ :

The following table provides information regarding the Company’s purchase of its common stock during the nine months ended March 31, 2017:


				Total Number of
				Shares Purchased	Maximum Number of
			Weighted	as Part of Publicly	Shares that May Yet Be
	Total Number of	Average Price		Announced Plans	Purchased Under the
Period	Shares Purchased	Paid Per Share		or Programs	Plans or Programs
07/01/17 - 07/31/17	1,600	$	10.20	169,686	4,171
08/01/17 - 08/31/17	2,000		10.15	171,686	2,171
09/01/17 - 09/30/17	—		—	171,686	2,171
Total	3,600	$	10.17

				Total Number of
				Shares Purchased	Maximum Number of
			Weighted	as Part of Publicly	Shares that May Yet Be
	Total Number of	Average Price		Announced Plans	Purchased Under the
Period	Shares Purchased	Paid Per Share		or Programs	Plans or Programs
10/1/16 - 10/31/16	—	$	—	—	173,857
11/1/16 - 11/30/16	60,000		9.07	60,000	113,857
12/1/16 - 12/31/16	26,455		9.57	86,455	87,402
01/1/17 - 01/31/17	—		—	86,455	87,402
02/1/17 - 02/28/17	—		—	86,455	87,402
03/1/17 - 03/31/17	22,200		10.25	108,655	65,202
Total	108,655	$	9.43

Note

3029

Table of Contents

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Management’s discussion and analysis of financial condition and results of operations at ~~March~~September 3130, 2017 and for the three ~~and nine~~ months ended ~~March~~September 3130, 2017 and 2016 is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the unaudited consolidated financial statements and the notes thereto, appearing in Part I, Item 1 of this report. All references herein to the “Company”, “we”, “us”, or similar terms refer to Equitable Financial Corp. and its subsidiary.

Forward-Looking Statements

This Form 10-Q contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” 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 quality of our loan and investment portfolios; and

Estimates of our risks and future costs and benefits.

These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic, regulatory 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.

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 areas, that are worse than expected;

Competition among depository and other financial institutions;

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

Our success in continuing to emphasize agricultural and commercial loans;

Changes in consumer spending, borrowing and savings habits;

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

Our ability to successfully integrate acquired branches or entities;

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;

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 or the Public Company Accounting Oversight Board;

Changes in our organization, compensation and benefit plans;

Our ability to retain key employees;

Changes in the level of government support for housing finance;

3130

Table of Contents

Significant increases in our loan losses; and

Changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

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

Overview

We are a Nebraska-based community bank headquartered in Grand Island, Nebraska, with full-service branch offices in Grand Island, Omaha and North Platte, Nebraska. For most of our history as a community bank, which dates back to 1882, we have operated as a traditional thrift institution, focusing on the origination of one- to four-family residential real estate loans. In the past 10 years, however, we have expanded our lending focus and now offer a wide range of loans to commercial businesses, agricultural borrowers and consumers – in addition to our traditional residential loan products. We also invest in securities, primarily U.S. government agency securities, municipal bonds and mortgage-backed securities. In addition, we offer insurance and investment products and services from locations in Grand Island, Omaha and North Platte.

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 and the interest we pay on our interest-bearing liabilities. Our results of operations also are affected by our provisions for loan losses, non-interest income and non-interest expense. Non-interest income currently consists primarily of service fees, rental income, gain on sales of loans and other income. Non-interest expense currently consists primarily of expenses related to compensation and employee benefits, occupancy, data processing, advertising and promotion, professional and regulatory, federal deposit insurance premiums, net loss on other real estate owned, write-downs, sales 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.

Critical Accounting Policies

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. By their nature, changes in these assumptions and estimates could significantly affect our financial position or results of operations. Actual results could differ from those estimates.

On April 5, 2012, the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”) was signed into law. The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We intend to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.

Discussed below are selected critical accounting policies that are of particular significance to us:

Allowance for Loan Losses. The allowance for loan losses is a valuation allowance for probable losses inherent in the loan portfolio. We evaluate the need to establish allowances against losses on loans on a quarterly basis. When additional allowances are necessary, a provision for loan losses is charged to earnings. An allowance for loan losses is maintained at a level considered necessary to provide for loan losses based upon an evaluation of known and inherent losses in the loan portfolio. In determining the allowance for loan losses, we consider the losses inherent in the loan portfolio and changes in the nature and volume of the loan activities, along with the local economic and real estate market conditions. We utilize a two-tier approach: (1) establishment of specific reserves for impaired loans, and (2) establishment of a general valuation allowance for the remainder of the loan portfolio. We maintain a loan review system which allows for a periodic review of the loan portfolio and the early identification of impaired loans. One- to four-family residential real estate loans and consumer installment loans are considered to be homogeneous and, therefore, are not separately evaluated for impairment unless they are considered troubled debt restructurings. A loan is considered to be a troubled

3231

Table of Contents

debt restructuring when, to maximize the recovery of the loan we modify the borrower’s existing loan terms and conditions in response to financial difficulties experienced by the borrower.

In establishing specific reserves for impaired loans, we take into consideration, among other things, 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 shortfalls on a case-by case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length and reason for the delay, the borrower’s prior payment record and the amount of shortfall in relation to what is owed. A loan is deemed to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts when due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated individually. We do not aggregate such loans for evaluation purposes. Loan impairment is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. Payments received on impaired loans are generally applied first to principal and then to interest.

The general valuation allowance is based upon a combination of factors including, but not limited to, actual loan loss rates, composition of the loan portfolio, current economic conditions and management’s judgment. Regardless of the extent of the analysis of customer performance, portfolio evaluations, trends or risk management processes established, certain inherent, but undetected losses are probable within the loan portfolio. This is due to several factors including inherent delays in obtaining information regarding a customer’s financial condition or changes in their financial condition, the judgmental nature of individual loan evaluations, collateral assessments and the interpretation of economic trends, and the sensitivity of assumptions utilized to establish allocated allowances for homogeneous groups of loans among other factors. These other risk factors are continually reviewed and revised by management using relevant information available at the time of the evaluation.

Although we believe that we use the best information available to recognize losses on loans and establish the allowance for loan losses, future additions to the allowance may be necessary based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the OCC, as an integral part of its examination process, periodically reviews the adequacy of our allowance for loan losses. That agency may require us to recognize additions to the allowance based on its judgments about information available to it at the time of its examination.

Deferred Income Taxes. We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. If currently available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. We exercise significant judgment in evaluating the amount and timing of recognition of the resulting tax assets and liabilities. These judgments require us to make projections of future taxable income. The judgments and estimates we make in determining our deferred tax assets are inherently subjective and are reviewed on a continual basis as regulatory and business factors change. Any reduction in estimated future taxable income may require us to record a valuation allowance against our deferred tax assets. A valuation allowance that results in additional income tax expense in the period in which it is recognized would negatively affect earnings. Management believes, based upon current facts, that it is more likely than not that there will be sufficient taxable income in future years to realize the deferred tax assets.

Fair Value Measurements. We use our best judgment in estimating fair value measurements of the Bank’s financial instruments; however, there are inherent weaknesses in any estimation technique. We utilize various assumptions and valuation techniques to determine fair value, including, but not limited to cash flows, discount rates, rate of return, adjustments for nonperformance and liquidity, quoted market prices, and appraisals. The fair value estimates are not necessarily indicative of the actual amounts that could have been realized in a sale transaction on the dates indicated. The estimated fair value amounts have not been re-evaluated or updated subsequent to the respective reporting dates. As such, the estimated fair values subsequent to the respective dates may be different than the amounts reported.

Table of Contents

Comparison of Financial Condition at September 30, 2017 and June 30, 2017

Assets. Total assets at September 30, 2017 were $262.8 million, an increase of $9.0 million, or 3.5%, from $253.8 million at June 30, 2017. This increase was attributable to an increase in net loans of $9.0 million, or 3.8%, to $245.5 million at Sepetember 30, 2017 from $236.5 million at June 30, 2017. Loan demand in all markets continues to be strong. The increase in total assets was partially offset by a decrease in cash of $287,000, or 5.9%, to $4.6 million at September 30, 2017 from $4.9 million at June 30, 2017.

Nonperforming Assets and Allowance for Loan Losses. We had non-performing assets of $3.1 million, or 1.2% of total assets as of September 30, 2017 and $2.6 million, or 1.0% of total assets as of June 30, 2017. The allowance for loan losses totaled $3.8 million at September 30, 2017 and $3.6 million at June 30, 2017. This represents a ratio of the allowance for loan losses to gross loans receivable of 1.5% at September 30, 2017 and June 30, 2017. The allowance for loan losses to non-performing loans was 135.7% at September 30, 2017 and 149.3% at June 30, 2017.

Deposits. Total deposits increased $6.1 million, or 2.9%, to $215.2 million at September 30, 2017 from $209.1 million at June 30, 2017. Noninterest-bearing deposits decreased $1.5 million, or 5.1%, to $28.0 million at September 30, 2017 from $29.5 million at June 30, 2017. Interest-bearing deposits increased $7.7 million, or 4.3%, to $187.2 million at September 30, 2017 from $179.5 million at June 30, 2017.

Stockholders’ Equity. Total stockholder’s equity increased $375,000, or 1.1%, to $35.9 million at September 30, 2017 from $35.6 million at June 30, 2017. The increase was a result of net income realized for the three months ended September 30, 2017.

Comparison of Operating Results for the Three Months Ended September 30, 2017 and 2016

General. Net income for the three months ended September 30, 2017 was $328,000. This represented an increase of $63,000, or 23.8%, from net income of $265,000 for the three months ended September 30, 2016.

Interest Income. Total interest income for the three months ended September 30, 2017 increased $591,000, or 26.7%, to $2.8 million, from $2.2 million for the three months ended September 30, 2016. The increase in interest income was due to an increase in interest income in loans, partially offset by a decrease in other interest income.

Interest income from loans increased $593,000, or 27.0%, to $2.8 million for the three months ended September 30, 2017 from $2.2 million for the three months ended September 30, 2016. The increase in interest income from loans was due primarily to an increase of $38.5 million in average loan balances. Average loan balances were $243.7 million for the three months ended September 30, 2017 compared to $205.2 million for the three months ended September 30, 2016. The increase in our average loan balance was primarily due to increased loan demand, primarily attributable to improved economic conditions in our market areas and growth in commercial loans originated in all branches. The average yield on loans increased 30 basis points to 4.58% during the three months ended September 30, 2017 from 4.28% for the three months ended September 30, 2016.

Other interest income decreased $3,000, or 14.3%, to $18,000 for the three months ended September 30, 2017 from $21,000 for the three months ended September 30, 2016. This decrease was primarily due to a decrease in average balances of interest-earning deposits and securities.

Interest Expense. Interest expense increased $122,000, or 45.9%, to $388,000 for the three months ended September 30, 2017 from $266,000 for the three months ended September 30, 2016. This increase was due to an increase of $22.2 million in average deposit balances. Average deposit balances were $185.8 for the three months ended September 30, 2017 compared to $163.6 million for the three months ended September 30, 2016. Cost of deposits increased 12 basis points to 77 basis points for the three months ended September 30, 2017 from 65 basis points for the three months ended September 30, 2016. Also contributing to the increase in interest expense were FHLB advances. For the three months ended September 30, 2017 average balances of FHLB advances were $8.4 million. During the three months ended September 30, 2016 there were no FHLB advances.

Net Interest Income. Net interest income increased $468,000, or 24.0%, to $2.4 million for the three months ended September 30, 2017 from $1.9 million for the three months ended September 30, 2016. Average interest-earning assets were $246.3 million for the three months ended September 30, 2017 and $214.3 million for the three months ended

Table of Contents

~~Comparison~~September 30, 2016, while the average yield was 4.55% and 4.13% for the respective periods. Our net interest spread increased 28 basis points for the three months ended September 30, 2017 to 3.76% from 3.48% for the three months ended September 30, 2016. Our net interest margin increased 28 basis points to 3.92% for the three months ended September 30, 2017 from 3.64% for the three months ended September 30, 2016. The ratio of ~~Financial~~average ~~Condition~~interest-earning atassets ~~March~~to 31average interest-bearing liabilities increased 430 basis points to 126.7% for the three months ended September 30, 2017 ~~and~~from ~~June~~131.0% for the three months ended September 30, 2016.

~~Assets~~Provision for Loan Losses. ~~Total~~ We ~~assets~~establish atprovisions ~~March~~for 31loan losses, ~~2017~~which ~~were $241~~are charged to operations, at a level management believes is appropriate to absorb probable incurred credit losses in the loan portfolio.3 In ~~million~~evaluating the level of the allowance for loan losses, anmanagement ~~increase~~considers historical loss experience, the types of ~~$16.2~~loans ~~million~~and the amount of loans in the loan portfolio, oradverse ~~7.2%~~situations that may affect the borrower’s ability to repay, ~~from~~estimated ~~$225.1~~value ~~million~~of atany ~~June~~underlying 30collateral, ~~2016~~and prevailing economic conditions. This ~~increase~~evaluation is ~~primarily~~inherently ~~due~~subjective as it requires estimates that are susceptible to ansignificant ~~increase~~revision inas ~~securities~~more information becomes available~~-for-sale~~ ~~and~~or ~~net~~as ~~loans~~future events change. ~~Securities~~Based ~~available-for-sale~~on ~~increased~~our ~~$769~~evaluation of these factors,~~000,~~ orwe ~~115.6%~~recorded toa ~~$1.4~~provision ~~million~~for atloan ~~March~~losses 31of $204,000 ~~2017~~and ~~from~~ $~~665~~153,000 atfor ~~June~~the three months ended September 30, 2017 and 2016, respectively. ~~This~~The ~~increase~~provision ~~was~~for ~~related~~loan tolosses for the ~~purchase~~three months ended September 30, 2017 and 2016 was primarily a result of ~~one~~loan ~~security~~growth. ~~Net~~The ~~loans~~allowance ~~increased~~for loan losses was $223.68 million, or 111.45%, toof ~~$220.9~~loans ~~million~~outstanding at ~~March~~September 3130, 2017 ~~from~~compared to $~~198.~~3.1 million, or 1.5% of loans outstanding at ~~June~~September 30, 2016. ~~These~~The ~~increases~~nonperforming ~~were~~assets ~~offset~~to bytotal aassets

Filing Compare · Equitable Financial Corp.