Edgar Filing: Eagle Bancorp Montana, Inc.

a51153458.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended June 30, 2015

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

For the transition period from _____ to _____.

Commission file number 1-34682

Eagle Bancorp Montana, Inc.

(Exact name of small business issuer as specified in its charter)

Delaware	27-1449820
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

1400 Prospect Avenue, Helena, MT 59601

(Address of principal executive offices)

(406) 442-3080

(Issuer's telephone number)

Website address: www.opportunitybank.com

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 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 x No o

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

Large accelerated filer	o	Accelerated filer o
Non-accelerated filer	o	Smaller reporting company x
(Do not check if smaller reporting company)

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

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date:

Common stock, par value $0.01 per share

3,822,981 shares outstanding

As of August 12, 2015

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

TABLE OF CONTENTS

PART I.	FINANCIAL INFORMATION	PAGE

Item1.	Financial Statements (Unaudited)

	Consolidated Statements of Financial Condition as of June 30, 2015 and December 31, 2014	1

	Consolidated Statements of Income for the three and six months ended June 30, 2015 and 2014	3

	Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2015 and 2014	5

	Consolidated Statements of Changes in Shareholders' Equity for the six months ended June 30, 2015 and 2014	6

	Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and 2014	7

	Notes to the Unaudited Consolidated Financial Statements	9

Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	33

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	46

Item 4.	Controls and Procedures	47

PART II.	OTHER INFORMATION

Item 1.	Legal Proceedings	48
Item 1A.	Risk Factors	48
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
Item 3.	Defaults Upon Senior Securities	49
Item 4.	Mine Safety Disclosures	49
Item 5.	Other Information	49
Item 6.	Exhibits	49

Signatures		50

Exhibit 4.1

Exhibit 10.1

Exhibit 31.1

Exhibit 31.2

Exhibit 32.1

101.INS XBRL Instance Document

101.SCH XBRL Taxonomy Extension Schema Document

101.CAL XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF XBRL Taxonomy Extension Definition Linkbase Document

101.LAB XBRL Taxonomy Extension Label Linkbase Document

101.PRE XBRL Taxonomy Extension Presentation Linkbase Document

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

Note Regarding Forward-Looking Statements

This report includes “forward-looking statements” within the meaning and protections of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “project,” “could,” “intend,” “target” and other similar words and expressions of the future. These forward-looking statements include, but are not limited to:

●	statements of our goals, intentions and expectations;

●	statements regarding our business plans, prospects, growth and operating strategies;

●	statements regarding the asset quality of our loan and investment portfolios; and

●	estimates of our risks and future costs and benefits.

These forward-looking statements are based on current beliefs and expectations of the management of Eagle Bancorp Montana, Inc. (the “Company”) and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.

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

●	changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

●	general economic conditions, either nationally or in our market areas, that are worse than expected;

●	competition among depository and other financial institutions;

●	changes in the prices, values and sales volume of residential and commercial real estate in Montana;

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

●	changes or volatility in the securities markets;

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

●	our ability to successfully integrate acquired businesses;

●	changes in consumer spending, borrowing and savings habits;

●	our ability to continue to increase and manage our commercial and residential real estate, multi-family and commercial business loans;

●	possible impairments of securities held by us, including those issued by government entities and government sponsored enterprises;

●	the level of future deposit premium assessments;

●	the impact of a recurring recession on our loan portfolio (including cash flow and collateral values), investment portfolio, customers and capital market activities;

●	the Company’s ability to develop and maintain secure and reliable information technology systems or recover from breaches to its cybersecurity infrastructure;

●	the failure of assumptions underlying the establishment of allowance for possible loan losses and other estimates;

●	changes in the financial performance and/or condition of our borrowers and their ability to repay their loans when due; and

●	the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Securities and Exchange Commission, the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard setters.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. For a further list and description of various risks, relevant factors and uncertainties that could cause future results or events to differ materially from those expressed or implied in our forward-looking statements, see the Item 1A, “Risk Factors” and Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections contained elsewhere in this report, as well as our Annual Report on Form 10-K for the transition period from July 1, 2014 to December 31, 2014, any subsequent Reports on Form 10-Q and Form 8-K, and other filings with the SEC. We do not undertake any obligation to publicly update or correct any forward-looking statements to reflect events or circumstances that subsequently occur, or of which we hereafter become aware.

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	June 30,		December 31,
	2015		2014
ASSETS:
Cash and due from banks	$	8,108	$	11,889
Interest-bearing deposits in banks		619		613
Total cash and cash equivalents		8,727		12,502

Securities available-for-sale		148,766		161,787
Federal Home Loan Bank stock		2,326		1,968
Federal Reserve Bank stock		642		641
Investment in Eagle Bancorp Statutory Trust I		155		155
Mortgage loans held-for-sale		17,184		17,587
Loans receivable, net of deferred loan fees of $605 at June 30, 2015
and $486 at December 31, 2014 and allowance for loan losses of $2,950 at
June 30, 2015 and $2,450 at December 31, 2014		355,420		316,270
Accrued interest and dividends receivable		2,337		2,318
Mortgage servicing rights, net		4,517		4,115
Premises and equipment, net		18,459		19,964
Cash surrender value of life insurance		11,898		11,735
Real estate and other repossessed assets acquired in settlement of loans, net		623		637
Goodwill		7,034		7,034
Core deposit intangible, net		588		663
Deferred tax asset, net		2,196		1,467
Other assets		2,495		1,364

Total assets	$	583,367	$	560,207

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-1-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Continued)

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	June 30,			December 31,
	2015			2014
LIABILITIES:
Deposit accounts:
Noninterest bearing	$	69,565		$	60,507
Interest bearing		396,016			380,476
Total deposits		465,581			440,983

Accrued expenses and other liabilities		5,463			4,578
Federal Home Loan Bank advances and other borrowings		43,611			54,993
Subordinated debentures:
Principal amount		15,155			5,155
Unamortized debt issuance costs		(150	)		-
Total subordinated debentures less unamortized debt issuance costs		15,005			5,155

Total liabilities		529,660			505,709


SHAREHOLDERS' EQUITY:
Preferred stock (no par value; 1,000,000 shares authorized; no shares
issued or outstanding)		-			-
Common stock (par value $0.01 per share; 8,000,000 shares authorized;
4,083,127 shares issued; 3,822,981 and 3,878,781 shares outstanding
at June 30, 2015 and December 31, 2014, respectively)		41			41
Additional paid-in capital		22,129			22,122
Unallocated common stock held by Employee Stock Ownership Plan		(1,057	)		(1,141	)
Treasury stock, at cost		(2,810	)		(2,194	)
Retained earnings		36,490			35,885
Net accumulated other comprehensive loss		(1,086	)		(215	)
Total shareholders' equity		53,707			54,498

Total liabilities and shareholders' equity	$	583,367		$	560,207

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-2-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2015			2014			2015			2014
INTEREST AND DIVIDEND INCOME:
Interest and fees on loans	$	4,255		$	3,379		$	8,217		$	6,633
Securities available-for-sale		737			1,117			1,496			2,183
Federal Home Loan Bank and Federal Reserve Bank dividends		20			-			20			-
Interest on deposits in banks		3			3			6			4
Total interest and dividend income		5,015			4,499			9,739			8,820

INTEREST EXPENSE:
Deposits		356			332			693			661
Federal Home Loan Bank advances and other borrowings		128			147			271			299
Subordinated debentures		42			21			63			42
Total interest expense		526			500			1,027			1,002

NET INTEREST INCOME		4,489			3,999			8,712			7,818

Loan loss provision		328			168			650			296

NET INTEREST INCOME AFTER LOAN LOSS PROVISION		4,161			3,831			8,062			7,522

NONINTEREST INCOME:
Service charges on deposit accounts		243			253			466			479
Net gain on sale of loans (includes $529 and $238 for the three
months ended June 30, 2015 and 2014, respectively, and
$1,025 and $604 for the six months ended June 30, 2015 and 2014,
respectively, related to accumulated other comprehensive
earnings reclassification)		1,856			1,196			3,487			2,032
Mortgage loan servicing fees		422			360			837			719
Wealth management income		111			152			296			271
Net gain on sale of available-for-sale securities (includes $48 and
$41 for the three months ended June 30, 2015 and 2014,
respectively, and $234 and $237 for the six months ended
June 30, 2015 and 2014, respectively, related to accumulated other
comprehensive earnings reclassification)		48			41			234			237
Net loss on sale of real estate owned and other repossessed property		(1	)		-			(2	)		-
Net loss on fair value hedge		-			(62	)		(93	)		(134	)
Other noninterest income		596			411			932			870
Total noninterest income		3,275			2,351			6,157			4,474

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-3-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (Continued)

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	Three Months Ended					Six Months Ended
	June 30,					June 30,
	2015		2014			2015		2014
NONINTEREST EXPENSE:
Salaries and employee benefits		3,639		3,183			7,018		6,392
Occupancy and equipment expense		733		688			1,469		1,399
Data processing		536		481			1,045		939
Advertising		174		148			393		359
Amortization of mortgage servicing rights		205		164			422		296
Amortization of core deposit intangible and tax credits		101		105			201		210
Federal insurance premiums		73		19			168		103
Postage		43		43			89		83
Legal, accounting and examination fees		133		175			289		286
Consulting fees		211		218			451		382
Write-down on real estate owned and other repossessed property		-		10			-		10
Other noninterest expense		624		509			1,288		983
Total noninterest expense		6,472		5,743			12,833		11,442

INCOME BEFORE INCOME TAXES		964		439			1,386		554

Income tax expense (benefit) (includes ($1,147) and $1,088 for the
three months ended June 30, 2015 and 2014, respectively,
and ($600) and $2,379 for the six months ended June, 30, 2015
and 2014, respectively related to income tax expense (benefit)
from reclassification items)		172		(423	)		208		(416	)

NET INCOME	$	792	$	862		$	1,178	$	970


BASIC EARNINGS PER SHARE	$	0.21	$	0.22		$	0.31	$	0.25

DILUTED EARNINGS PER SHARE	$	0.21	$	0.21		$	0.30	$	0.24

WEIGHTED AVERAGE SHARES OUTSTANDING
(BASIC EPS)		3,822,981		3,916,233			3,833,739		3,916,233

WEIGHTED AVERAGE SHARES OUTSTANDING
(DILUTED EPS)		3,860,236		3,971,036			3,870,994		3,971,036

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-4-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in Thousands)

(Unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2015			2014			2015			2014

NET INCOME	$	792		$	862		$	1,178		$	970

OTHER ITEMS OF COMPREHENSIVE (LOSS) INCOME:
Change in fair value of investment securities
available for sale, before income taxes		(2,698	)		2,490			(1,203	)		5,979
Reclassification for realized gains and losses on investment
securities included in income, before income tax		(48	)		(41	)		(234	)		(237	)
Change in fair value of derivatives designated as cash flow
hedges, before income taxes		462			461			991			699
Reclassification for realized gains on derivatives designated
as cash flow hedges, before income taxes		(529	)		(238	)		(1,025	)		(604	)
Total other items of comprehensive (loss) income		(2,813	)		2,672			(1,471	)		5,837

Income tax benefit (expense) related to:
Investment securities		1,120			(997	)		586			(2,340	)
Derivatives designated as cash flow hedges		27			(91	)		14			(39	)
		1,147			(1,088	)		600			(2,379	)

COMPREHENSIVE (LOSS) INCOME	$	(874	)	$	2,446		$	307		$	4,428

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-5-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

For the Six Months Ended June 30, 2015 and 2014

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

																ACCUMULATED
							UNALLOCATED									OTHER
	PREFERRED		COMMON		PAID-IN		ESOP			TREASURY			RETAINED			COMPREHENSIVE
	STOCK		STOCK		CAPITAL		SHARES			STOCK			EARNINGS			(LOSS) INCOME			TOTAL

Balance at December 31, 2013	$	-	$	41	$	22,118	$	(1,307	)	$	(1,800	)	$	34,422		$	(5,717	)	$	47,757

Net income														970						970

Other comprehensive income																	3,458			3,458

Dividends paid ($0.0725 per share)														(568	)					(568	)

Employee Stock Ownership Plan shares allocated or committed to be released for allocation (8,308 shares)						5		83												88

Balance at June 30, 2014	$	-	$	41	$	22,123	$	(1,224	)	$	(1,800	)	$	34,824		$	(2,259	)	$	51,705

Balance at December 31, 2014	$	-	$	41	$	22,122	$	(1,141	)	$	(2,194	)	$	35,885		$	(215	)	$	54,498

Net income														1,178						1,178

Other comprehensive loss																	(871	)		(871	)

Dividends paid ($0.0750 per share)														(573	)					(573	)

Employee Stock Ownership Plan shares allocated or committed to be released for allocation (8,308 shares)						7		84												91

Treasury stock purchased (55,800 shares at $11.03 average cost per share)											(616	)								(616	)

Balance at June 30, 2015	$	-	$	41	$	22,129	$	(1,057	)	$	(2,810	)	$	36,490		$	(1,086	)	$	53,707

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-6-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	Six Months Ended
	June 30,
	2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	$	1,178		$	970
Adjustments to reconcile net income to net cash provided by operating activities:
Loan loss provision		650			296
Write-down on real estate owned and other repossessed assets		-			10
Depreciation		605			572
Net amortization of investment securities premium and discounts		1,033			1,233
Amortization of mortgage servicing rights		422			296
Amortization of core deposit intangible and tax credits		201			210
Deferred income tax benefit		(40	)		(112	)
Net gain on sale of loans		(3,487	)		(2,032	)
Net gain on sale of available-for-sale securities		(234	)		(237	)
Net loss on sale of real estate owned and other repossessed assets		2			-
Net loss on fair value hedge		93			134
Net (gain) loss on sale/disposal of premises and equipment		(304	)		11
Net appreciation in cash surrender value of life insurance		(163	)		(156	)
Net change in:
Accrued interest and dividends receivable		(19	)		(41	)
Loans held-for-sale		3,856			(408	)
Other assets		(1,404	)		(457	)
Accrued expenses and other liabilities		954			536
Net cash provided by operating activities		3,343			825

CASH FLOWS FROM INVESTING ACTIVITIES:
Activity in available-for-sale securities:
Sales		31,043			17,680
Maturities, principal payments and calls		6,008			7,853
Purchases		(26,266	)		(15,333	)
Federal Home Loan Bank stock (purchased) redeemed		(358	)		18
Federal Reserve Bank stock purchased		(1	)		-
Loan origination and principal collection, net		(40,633	)		(27,484	)
Proceeds from Bank owned life insurance		-			109
Proceeds from sale of real estate and other repossessed assets
acquired in settlement of loans		21			2
Insurance proceeds related to premises and equipment		-			3
Proceeds from sale of premises and equipment		1,437			-
Additions to premises and equipment		(246	)		(1,532	)
Net cash used in investing activities		(28,995	)		(18,684	)

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-7-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(Dollars in Thousands, Except for Per Share Data)

(Unaudited)

	Six Months Ended
	June 30,
	2015			2014
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in deposits	$	24,598		$	(5,196	)
Net short-term (payments) advances on Federal Home Loan Bank
and other borrowings		(17,220	)		23,487
Long-term advances from Federal Home Loan Bank and other borrowings		13,000			5,000
Payments on long-term Federal Home Loan Bank and other borrowings		(7,162	)		(5,100	)
Proceeds from issuance of subordinated debentures		10,000			-
Payment for debt issuance costs		(150	)		-
Dividends paid		(573	)		(568	)
Purchase of treasury stock, at cost		(616	)		-
Net cash provided by financing activities		21,877			17,623

NET DECREASE IN CASH AND CASH EQUIVALENTS		(3,775	)		(236	)

CASH AND CASH EQUIVALENTS, beginning of period		12,502			7,055

CASH AND CASH EQUIVALENTS, end of period	$	8,727		$	6,819


SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid during the period for interest	$	1,017		$	996

Cash paid during the period for income taxes	$	50		$	1

NON-CASH INVESTING ACTIVITIES:
(Decrease) increase in market value of securities available-for-sale	$	(1,437	)	$	5,742

Mortgage servicing rights recognized	$	824		$	525

Loans transferred to real estate and other assets acquired in foreclosure	$	9		$	51

Employee Stock Ownership Plan shares released	$	91		$	88

The accompanying notes are an integral part of these unaudited consolidated financial statements.

-8-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. However, such information reflects all adjustments (consisting of normal recurring adjustments) which are, in the opinion of management, necessary for a fair presentation of our financial position, results of operations, changes in comprehensive income and cash flows for the unaudited interim periods.

The results of operations for the six month period ended June 30, 2015 are not necessarily indicative of the results to be expected for the year ending December 31, 2015 or any other period. The unaudited consolidated financial statements and notes presented herein should be read in conjunction with the audited consolidated financial statements and related notes thereto included in Eagle’s Form 10-K for the six month transition period ended December 31, 2014.

Certain prior period amounts have been reclassified to conform to the presentation for 2015. These reclassifications had no impact on net income or total shareholders’ equity.

The Company evaluated subsequent events for potential recognition and/or disclosure through August 12, 2015 the date the unaudited consolidated financial statements were issued.

NOTE 2. INVESTMENT SECURITIES

Investment securities are summarized as follows:

	June 30, 2015									December 31, 2014
			Gross									Gross
	Amortized		Unrealized					Fair		Amortized		Unrealized					Fair
	Cost		Gains		(Losses)			Value		Cost		Gains		(Losses)			Value
	(In Thousands)
Available-for-Sale:
U.S. government and
agency obligations	$	12,548	$	22	$	(198	)	$	12,372	$	33,472	$	42	$	(333	)	$	33,181
Municipal obligations		67,087		525		(2,116	)		65,496		71,844		1,243		(1,202	)		71,885
Corporate obligations		11,245		15		(81	)		11,179		5,990		27		(12	)		6,005
MBSs - government-backed		33,481		101		(132	)		33,450		22,097		56		(189	)		21,964
CMOs - government backed		26,701		11		(443	)		26,269		29,243		26		(517	)		28,752
Total	$	151,062	$	674	$	(2,970	)	$	148,766	$	162,646	$	1,394	$	(2,253	)	$	161,787

For the three months ended June 30, 2015 and 2014, net proceeds from sales of securities available-for-sale were $22,096,000 and $13,725,000, respectively. For the three months ended June 30, 2015 and 2014, gross realized gains were $292,000 and $154,000, respectively and gross realized losses were $244,000 and $113,000, respectively. For the six months ended June 30, 2015 and 2014, net proceeds from sales of securities available-for-sale were $31,043,000 and $17,680,000, respectively. For the six months ended June 30, 2015 and 2014, gross realized gains were $534,000 and $367,000, respectively and gross realized losses were $300,000 and $130,000, respectively.

-9-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. INVESTMENT SECURITIES - continued

The amortized cost and fair value of securities at June 30, 2015 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Amortized		Fair
	Cost		Value
	(In Thousands)

Due in one year or less	$	996	$	1,001
Due from one to five years		8,969		8,940
Due from five to ten years		17,619		17,403
Due after ten years		63,296		61,703
		90,880		89,047
MBSs - government-backed		33,481		33,450
CMOs - government-backed		26,701		26,269
Total	$	151,062	$	148,766

Maturities of securities do not reflect repricing opportunities present in adjustable rate securities.

The Company’s investment securities that have been in a continuous unrealized loss position for less than twelve months and those that have been in a continuous unrealized loss position for twelve or more months were as follows:

	June 30, 2015
	Less Than 12 Months					12 Months or Longer
			Gross					Gross
	Fair		Unrealized			Fair		Unrealized
	Value		Losses			Value		Losses
	(In Thousands)
U.S. government and agency	$	2,347	$	(25	)	$	8,461	$	(173	)
Municipal obligations		25,871		(725	)		23,990		(1,391	)
Corporate obligations		6,398		(45	)		1,964		(36	)
MBSs and CMOs - government-backed		21,886		(213	)		15,908		(362	)
Total	$	56,502	$	(1,008	)	$	50,323	$	(1,962	)

	December 31, 2014
	Less Than 12 Months					12 Months or Longer
			Gross					Gross
	Fair		Unrealized			Fair		Unrealized
	Value		Losses			Value		Losses
	(In Thousands)
U.S. government and agency	$	1,611	$	(19	)	$	27,733	$	(314	)
Municipal obligations		2,330		(48	)		44,386		(1,154	)
Corporate obligations		997		(2	)		1,990		(10	)
MBSs and CMOs - government-backed		9,091		(68	)		35,333		(638	)
Total	$	14,029	$	(137	)	$	109,442	$	(2,116	)

-10-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. INVESTMENT SECURITIES - continued

Management evaluates securities for other-than-temporary impairment at least quarterly, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. As of June 30, 2015 and December 31, 2014, there were 105 and 87, respectively, securities in an unrealized loss position and that were considered to be temporarily impaired and therefore an impairment charge has not been recorded.

At June 30, 2015, 75 U.S. government and agency securities and municipal obligations had unrealized losses with aggregate depreciation of approximately 3.67% from the Company’s amortized cost basis of these securities. At December 31, 2014, 69 U.S. government and agency securities and municipal obligations had unrealized losses with aggregate depreciation of approximately 1.98% from the Company’s amortized cost basis of these securities. These unrealized losses are principally due to changes in interest rates and credit spreads. In analyzing an issuer's financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred and industry analysts' reports. As management has the ability to hold debt securities until maturity, or for the foreseeable future, no declines are deemed to be other than temporary.

At June 30, 2015, 12 corporate obligations had an unrealized loss of approximately 0.96% from the Company’s amortized cost basis of these securities. At December 31, 2014, 3 corporate obligations had an unrealized loss with aggregate depreciation of approximately 0.40% from the Company's cost basis. This unrealized loss is principally due to changes in interest rates. No credit issues have been identified that cause management to believe the declines in market value are other than temporary. In analyzing the issuer's financial condition, management considers industry analysts' reports, financial performance and projected target prices of investment analysts within a one-year time frame. As management has the ability to hold debt securities until maturity, or for the foreseeable future, no declines are deemed to be other than temporary.

At June 30, 2015, 18 MBSs and CMOs had unrealized losses with aggregate depreciation of approximately 1.50% from the Company’s cost basis of these securities. At December 31, 2014, 15 mortgage backed and CMO securities have unrealized losses with aggregate depreciation of approximately 1.56% from the Company’s cost basis. We believe these unrealized losses are principally due to the credit market’s concerns regarding the stability of the mortgage market, changes in interest rates and credit spreads and uncertainty of future prepayment speeds. Management considers available evidence to assess whether it is more likely-than-not that all amounts due would not be collected. In such assessment, management considers the severity and duration of the impairment, the credit ratings of the security, the overall deal and payment structure, including the Company's position within the structure, underlying obligor, financial condition and near term prospects of the issuer, delinquencies, defaults, loss severities, recoveries, prepayments, cumulative loss projections, discounted cash flows and fair value estimates. There has been no disruption of the scheduled cash flows on any of the securities. Management’s analysis as of June 30, 2015 revealed no expected credit losses on the securities and therefore, declines are not deemed to be other than temporary.

-11-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE

Loans receivable consisted of the following:

	June 30,			December 31,
	2015			2014
	(In Thousands)
First mortgage loans:
Residential mortgage (1-4 family)	$	106,852		$	102,543
Commercial real estate		139,812			117,627
Real estate construction		10,513			8,002

Other loans:
Home equity		40,946			39,671
Consumer		14,480			13,827
Commercial		46,372			37,536

Total		358,975			319,206

Allowance for loan losses		(2,950	)		(2,450	)
Deferred loan fees, net		(605	)		(486	)
Total loans, net	$	355,420		$	316,270

Within the commercial real estate loan category above, $12,364,000 and $12,612,000 was guaranteed by the United States Department of Agriculture Rural Development, at June 30, 2015 and December 31, 2014, respectively. In addition, within the commercial loan category above, $3,078,000 and $3,704,000 were in loans originated through a syndication program where the business resides outside of Montana, at June 30, 2015, and December 31, 2014, respectively.

The following table includes information regarding nonperforming assets.

	June 30,			December 31,
	2015			2014
	(Dollars in Thousands)

Non-accrual loans	$	541		$	962
Accruing loans delinquent 90 days or more		-			-
Restructured loans, net		47			48
Total nonperforming loans		588			1,010
Real estate owned and other repossessed assets, net		623			637
Total nonperforming assets	$	1,211		$	1,647

Total non-performing assets as a percentage of total assets		0.21	%		0.29	%

Allowance for loan losses	$	2,950		$	2,450

Percent of allowance for loan losses to non-performing loans		501.70	%		242.57	%

Percent of allowance for loan losses to non-performing assets		243.60	%		148.76	%

-12-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

Allowance for loan losses activity was as follows:

	Residential
	Mortgage			Commercial		Real Estate		Home
	(1-4 Family)			Real Estate		Construction		Equity		Consumer			Commercial		Total
	(In Thousands)
Allowance for loan losses:
Beginning balance, April 1, 2015	$	645		$	1,226	$	40	$	306	$	50		$	358	$	2,625
Charge-offs		-			-		-		-		(4	)		-		(4	)
Recoveries		-			-		-		-		1			-		1
Provision		40			199		5		20		5			59		328
Ending balance, June 30, 2015	$	685		$	1,425	$	45	$	326	$	52		$	417	$	2,950

Allowance for loan losses:
Beginning balance, January 1, 2015	$	684		$	1,098	$	35	$	270	$	46		$	317	$	2,450
Charge-offs		(137	)		-		-		-		(15	)		-		(152	)
Recoveries		-			-		-		-		2			-		2
Provision		138			327		10		56		19			100		650
Ending balance, June 30, 2015	$	685		$	1,425	$	45	$	326	$	52		$	417	$	2,950

Ending balance, June 30, 2015 allocated to
loans individually evaluated for impairment	$	-		$	-	$	-	$	-	$	1		$	25	$	26

Ending balance, June 30, 2015 allocated to
loans collectively evaluated for impairment	$	685		$	1,425	$	45	$	326	$	51		$	392	$	2,924

Loans receivable:
Ending balance, June 30, 2015	$	106,852		$	139,812	$	10,513	$	40,946	$	14,480		$	46,372	$	358,975

Ending balance, June 30, 2015 of loans
individually evaluated for impairment	$	632		$	907	$	-	$	263	$	42		$	255	$	2,099

Ending balance, June 30, 2015 of loans
collectively evaluated for impairment	$	106,220		$	138,905	$	10,513	$	40,683	$	14,438		$	46,117	$	356,876

-13-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

	Residential
	Mortgage		Commercial			Real Estate		Home
	(1-4 Family)		Real Estate			Construction		Equity			Consumer			Commercial			Total
	(In Thousands)
Allowance for loan losses:
Beginning balance, April 1, 2014	$	471	$	916		$	27	$	325		$	44		$	392		$	2,175
Charge-offs		-		-			-		(68	)		(24	)		(144	)		(236	)
Recoveries		-		17			-		-			1			-			18
Provision		14		41			3		42			28			40			168
Ending balance, June 30, 2014	$	485	$	974		$	30	$	299		$	49		$	288		$	2,125

Allowance for loan losses:
Beginning balance, January 1, 2014	$	463	$	914		$	25	$	324		$	51		$	343		$	2,120
Charge-offs		-		(21	)		-		(68	)		(77	)		(144	)		(310	)
Recoveries		-		17			-		-			2			-			19
Provision		22		64			5		43			73			89			296
Ending balance, June 30, 2014	$	485	$	974		$	30	$	299		$	49		$	288		$	2,125

Ending balance, June 30, 2014 allocated to
loans individually evaluated for impairment	$	-	$	-		$	-	$	31		$	20		$	15		$	66

Ending balance, June 30, 2014 allocated to
loans collectively evaluated for impairment	$	485	$	974		$	30	$	268		$	29		$	273		$	2,059

Loans receivable:
Ending balance, June 30, 2014	$	92,321	$	92,043		$	6,923	$	37,866		$	12,964		$	34,412		$	276,529

Ending balance, June 30, 2014 of loans
individually evaluated for impairment	$	660	$	280		$	-	$	288		$	101		$	315		$	1,644

Ending balance, June 30, 2014 of loans
collectively evaluated for impairment	$	91,661	$	91,763		$	6,923	$	37,578		$	12,863		$	34,097		$	274,885

The Company utilizes a 5 point internal loan rating system, largely based on regulatory classifications, as follows:

Loans rated Pass: loans that are considered to be protected by the current net worth and paying capacity of the obligor, or by the value of the asset or the underlying collateral.

Loans rated Special Mention: loans that have potential weaknesses and are watched closely by management. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset at some future date.

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

Loans rated Doubtful: loans that have all the weaknesses inherent in those classified Substandard with the added characteristic of weaknesses making collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

Loans rated Loss: loans that are considered uncollectible and of such small value that continuance as assets without establishment of a specific reserve is not warranted. This classification does not mean that an asset has absolutely no recovery or salvage value, but, rather, that it is not practical or desirable to defer writing off a basically worthless asset even though practical recovery may be affected in the future.

-14-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

On an annual basis, or more often if needed, the Company formally reviews the ratings of all commercial real estate, construction, and commercial business loans that have a principal balance of $500,000 or more. Quarterly, the Company reviews the rating of any consumer loan, broadly defined, that is delinquent 90 days or more. Likewise, quarterly, the Company reviews the rating of any commercial loan, broadly defined, that is delinquent 60 days or more. Annually, the Company engages an independent third-party to review a significant portion of loans within these segments. Management uses the results of these reviews as part of its annual review process.

Internal classification of the loan portfolio was as follows:

	June 30, 2015
	Residential
	Mortgage		Commercial		Real Estate		Home
	(1-4 Family)		Real Estate		Construction		Equity		Consumer		Commercial		Total
	(In Thousands)
Grade:
Pass	$	106,220	$	138,905	$	10,513	$	40,683	$	14,438	$	46,117	$	356,876
Special mention		-		-		-		-		-		-		-
Substandard		632		907		-		263		35		230		2,067
Doubtful		-		-		-		-		6		-		6
Loss		-		-		-		-		1		25		26
Total	$	106,852	$	139,812	$	10,513	$	40,946	$	14,480	$	46,372	$	358,975

Credit risk profile based on payment activity
Performing	$	106,814	$	139,480	$	10,513	$	40,808	$	14,457	$	46,315	$	358,387
Restructured loans		-		-		-		47		-		-		47
Nonperforming		38		332		-		91		23		57		541
Total	$	106,852	$	139,812	$	10,513	$	40,946	$	14,480	$	46,372	$	358,975

	December 31, 2014
	Residential
	Mortgage		Commercial		Real Estate		Home
	(1-4 Family)		Real Estate		Construction		Equity		Consumer		Commercial		Total
	(In Thousands)
Grade:
Pass	$	101,072	$	117,627	$	8,002	$	39,343	$	13,772	$	37,307	$	317,123
Special mention		-		-		-		-		-		-		-
Substandard		1,331		-		-		328		41		229		1,929
Doubtful		-		-		-		-		7		-		7
Loss		140		-		-		-		7		-		147
Total	$	102,543	$	117,627	$	8,002	$	39,671	$	13,827	$	37,536	$	319,206

Credit risk profile based on payment activity
Performing	$	101,722	$	117,627	$	8,002	$	39,575	$	13,811	$	37,459	$	318,196
Restructured loans		-		-		-		48		-		-		48
Nonperforming		821		-		-		48		16		77		962
Total	$	102,543	$	117,627	$	8,002	$	39,671	$	13,827	$	37,536	$	319,206

-15-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

The following tables include information regarding delinquencies within the loan portfolio.

	June 30, 2015
											Recorded
			90 Days								Investment
	30-89 Days		and		Total				Total		>90 Days and
	Past Due		Greater		Past Due		Current		Loans		Still Accruing
	(In Thousands)
Residential mortgage (1-4 family)	$	943	$	38	$	981	$	105,871	$	106,852	$	-
Commercial real estate		670		332		1,002		138,810		139,812		-
Real estate construction		989		-		989		9,524		10,513		-
Home equity		399		91		490		40,456		40,946		-
Consumer		199		23		222		14,258		14,480		-
Commercial		201		57		258		46,114		46,372		-
Total	$	3,401	$	541	$	3,942	$	355,033	$	358,975	$	-

	December 31, 2014
											Recorded
			90 Days								Investment
	30-89 Days		and		Total				Total		>90 Days and
	Past Due		Greater		Past Due		Current		Loans		Still Accruing
	(In Thousands)
Residential mortgage (1-4 family)	$	203	$	821	$	1,024	$	101,519	$	102,543	$	-
Commercial real estate		131		-		131		117,496		117,627		-
Real estate construction		-		-		-		8,002		8,002		-
Home equity		303		48		351		39,320		39,671		-
Consumer		258		16		274		13,553		13,827		-
Commercial		331		77		408		37,128		37,536		-
Total	$	1,226	$	962	$	2,188	$	317,018	$	319,206	$	-

-16-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

The following tables include information regarding impaired loans.

	June 30, 2015
			Unpaid				Interest		Average
	Recorded		Principal		Related		Income		Recorded
	Investment		Balance		Allowance		Recognized		Investment
	(In Thousands)
With no related allowance:
Residential mortgage (1-4 family)	$	632	$	632	$	-	$	12	$	641
Commercial real estate		907		907		-		11		453
Construction		-		-		-		-		-
Home equity		263		327		-		4		295
Consumer		41		73		-		1		45
Commercial		230		245		-		4		230

With a related allowance:
Residential mortgage (1-4 family)		-		-		-		-		411
Commercial real estate		-		-		-		-		-
Construction		-		-		-		-		-
Home equity		-		-		-		-		-
Consumer		1		1		1		-		4
Commercial		25		40		25		-		13

Total:
Residential mortgage (1-4 family)		632		632		-		12		1,052
Commercial real estate		907		907		-		11		453
Construction		-		-		-		-		-
Home equity		263		327		-		4		295
Consumer		42		74		1		1		49
Commercial		255		285		25		4		243
Total	$	2,099	$	2,225	$	26	$	32	$	2,092

-17-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. LOANS RECEIVABLE - continued

	December 31, 2014
			Unpaid				Interest		Average
	Recorded		Principal		Related		Income		Recorded
	Investment		Balance		Allowance		Recognized		Investment
	(In Thousands)
With no related allowance:
Residential mortgage (1-4 family)	$	650	$	650	$	-	$	14	$	655
Commercial real estate		-		-		-		-		140
Construction		-		-		-		2		-
Home equity		328		392		-		6		293
Consumer		48		82		-		2		65
Commercial		229		259		-		9		265

With a related allowance:
Residential mortgage (1-4 family)		821		821		140		-		411
Commercial real estate		-		-		-		-		-
Construction		-		-		-		-		-
Home equity		-		-		-		-		16
Consumer		7		7		7		-		14
Commercial		-		-		-		-		8

Total:
Residential mortgage (1-4 family)		1,471		1,471		140		14		1,066
Commercial real estate		-		-		-		-		140
Construction		-		-		-		2		-
Home equity		328		392		-		6		309
Consumer		55		89		7		2		79
Commercial		229		259		-		9		273
Total	$	2,083	$	2,211	$	147	$	33	$	1,867

-18-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 4. TROUBLED DEBT RESTRUCTURINGS

The Company adopted the amendments in Accounting Standards Update No. 2011-02 during the quarter ended December 31, 2011. As required, the Company reassessed all restructurings that occurred on or after the beginning of that fiscal year starting July 1, 2011 for identification as troubled debt restructurings. The Company identified as troubled debt restructurings certain receivables for which the allowance for credit losses had previously been measured under a general allowance for credit losses methodology (ASC 450-20). Upon identifying the reassessed receivables as troubled debt restructurings, the Company also identified them as impaired under the guidance in ASC 310-10-35. The amendments in Accounting Standards Update No. 2011-02 require prospective application of the impairment measurement guidance in Section 310-10-35 for those receivables newly identified as impaired. As of June 30, 2015, the recorded investment in receivables for which the allowance for credit losses was previously measured under a general allowance for credit losses methodology and are now impaired under Section 310-10-35 was $47,000 (310-40-65-1(b)), and there was no allowance for credit losses associated with these receivables, on the basis of a current evaluation of loss (310-40-65-1(b)). There was $34,000 charged-off at the time of restructure related to these receivables.

The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories:

Rate Modification – A modification in which the interest rate is changed.

Term Modification – A modification in which the maturity date, timing of payments, or frequency of payments is changed.

Interest Only Modification – A modification in which the loan is converted to interest only payments for a period of time.

Payment Modification – A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

Combination Modification – Any other type of modification, including the use of multiple categories above.

-19-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 4. TROUBLED DEBT RESTRUCTURINGS - continued

The following tables present troubled debt restructurings.

	June 30, 2015
	Accrual		Non-Accrual		Total
	Status		Status		Modification
	(In Thousands)
Residential mortgage (1-4 family)	$	-	$	-	$	-
Commercial real estate		-		-		-
Real estate construction		-		-		-
Home equity		47		-		47
Consumer		-		-		-
Commercial		-		-		-
Total	$	47	$	-	$	47

	December 31, 2014
	Accrual		Non-Accrual		Total
	Status		Status		Modification
	(In Thousands)
Residential mortgage (1-4 family)	$	-	$	-	$	-
Commercial real estate		-		-		-
Real estate construction		-		-		-
Home equity		48		-		48
Consumer		-		-		-
Commercial		-		-		-
Total	$	48	$	-	$	48

The Bank’s policy is that loans placed on non-accrual will typically remain on non-accrual status until all principal and interest payments are brought current and the prospect for future payment in accordance with the loan agreement appears relatively certain. The Bank’s policy generally refers to six months of payment performance as sufficient to warrant a return to accrual status.

During the three and six months ended June 30, 2015 and 2014, there were no new restructured loans.

There were no loans modified as a troubled debt restructured loan within the previous six months for which there was a payment default during the six months ended June 30, 2015.

A default for purposes of this disclosure is a troubled debt restructured loan in which the borrower is 90 days past due or results in the foreclosure and repossession of the applicable collateral. As of June 30, 2015 and December 31, 2014, the Company had no commitments to lend additional funds to loan customers whose terms had been modified in trouble debt restructures.

-20-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 5. DEPOSITS

Deposits are summarized as follows:

	June 30,		December 31,
	2015		2014
	(In Thousands)

Noninterest checking	$	69,565	$	60,507
Interest-bearing checking		79,654		76,367
Savings		66,104		62,455
Money market		92,347		91,431
Time certificates of deposit		157,911		150,223
Total	$	465,581	$	440,983

NOTE 6. SUBORDINATED DEBENTURES

Subordinated debentures consisted of the following:

	June 30, 2015					December 31, 2014
			Unamortized					Unamortized
			Debt					Debt
	Principal		Issuance			Principal		Issuance
	Amount		Costs			Amount		Costs
	(In Thousands)
Subordinated debentures:
Variable at 3-Month Libor plus 1.42%, due 2035	$	5,155	$	-		$	5,155	$	-
Fixed at 6.75%, due 2025		10,000		(150	)		-		-
Total	$	15,155	$	(150	)	$	5,155	$	-

In September 2005, the Company completed the private placement of $5,155,000 in subordinated debentures to Eagle Bancorp Statutory Trust I (“the Trust”). The Trust funded the purchase of the subordinated debentures through the sale of trust preferred securities to First Tennessee Bank, N.A. with a liquidation value of $5,155,000. Using interest payments made by the Company on the debentures, the Trust began paying quarterly dividends to preferred security holders in December 2005. The annual percentage rate of the interest payable on the subordinated debentures and distributions payable on the preferred securities was fixed at 6.02% until December 2010 then became variable at 3-Month LIBOR plus 1.42%, making the rate 1.703% and 1.676% as of June 30, 2015 and December 31, 2014, respectively. Dividends on the preferred securities are cumulative and the Trust may defer the payments for up to five years. The preferred securities mature in December 2035 unless the Company elects and obtains regulatory approval to accelerate the maturity date.

In June 2015, the Company completed the issuance of $10,000,000 in aggregate principal amount of subordinated notes due in 2025 in a private placement transaction to an institutional accredited investor. The notes will bear interest at an annual fixed rate of 6.75% and interest will be paid quarterly through maturity date or earlier redemption.

-21-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 7. EARNINGS PER SHARE

Basic earnings per share for the three months ended June 30, 2015 was computed using 3,822,981 weighted average shares outstanding. Basic earnings per share for the three months ended June 30, 2014 was computed using 3,916,233 weighted average shares outstanding. Diluted earnings per share was computed using the treasury stock method by adjusting the number of shares outstanding by the shares purchased. The weighted average shares outstanding for the diluted earnings per share calculations was 3,860,236 for the three months ended June 30, 2015 and 3,971,036 for the three months ended June 30, 2014.

Basic earnings per share for the six months ended June 30, 2015 was computed using 3,833,739 weighted average shares outstanding. Basic earnings per share for the six months ended June 30, 2014 was computed using 3,916,233 weighted average shares outstanding. Diluted earnings per share was computed using the treasury stock method by adjusting the number of shares outstanding by the shares purchased. The weighted average shares outstanding for the diluted earnings per share calculations was 3,870,994 for the six months ended June 30, 2015 and 3,971,036 for the six months ended June 30, 2014.

NOTE 8. DIVIDENDS AND STOCK REPURCHASE PROGRAM

For the six month transition period from July 1, 2014 through December 31, 2014, Eagle paid dividends of $0.075 per share each quarter. A dividend of $0.075 per share was declared on January 22, 2015, and paid March 6, 2015 to shareholders of record on February 13, 2015. A dividend of $0.075 per share was declared on April 23, 2015, payable on June 6, 2015 to shareholders of record on May 13, 2015. A dividend of $0.0775 per share was declared on July 23, 2015, payable on September 4, 2015 to shareholders of record on August 14, 2015.

On July 1, 2013, the Company announced that its Board of Directors authorized a common stock repurchase program for 150,000 shares of common stock, effective July 1, 2013. The Company did not purchase any shares of our common stock during the fiscal year ended June 30, 2014. The repurchase program expired on June 30, 2014.

On July 1, 2014, the Company announced that its Board of Directors had authorized the repurchase of up to 200,000 shares of its common stock. Under the plan, shares may be purchased by the company on the open market or in privately negotiated transactions. The extent to which the company repurchases its shares and the timing of such repurchase will depend upon market conditions and other corporate considerations. The Company has purchased 110,800 shares of its common stock. The repurchase program expired on June 30, 2015.

-22-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 9. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table includes information regarding the activity in accumulated other comprehensive income (loss).

	Unrealized			Unrealized
	Gains (Losses)			(Losses) Gains
	on Derivatives			on Investment
	Designated as			Securities
	Cash Flow Hedges			Available for Sale			Total
	(In Thousands)

Balance, January 1, 2015	$	294		$	(509	)	$	(215	)
Other comprehensive income,
before reclassifications and income taxes		529			1,495			2,024
Amounts reclassified from accumulated other
comprehensive income, before income taxes		(496	)		(186	)		(682	)
Income tax expense		(13	)		(534	)		(547	)
Total other comprehensive income		20			775			795
Balance, March 31, 2015		314			266			580
Other comprehensive income (loss),
before reclassifications and income taxes		462			(2,698	)		(2,236	)
Amounts reclassified from accumulated other
comprehensive income (loss), before income taxes		(529	)		(48	)		(577	)
Income tax benefit		27			1,120			1,147
Total other comprehensive loss		(40	)		(1,626	)		(1,666	)
Balance, June 30, 2015	$	274		$	(1,360	)	$	(1,086	)

Balance, January 1, 2014	$	217		$	(5,934	)	$	(5,717	)
Other comprehensive income,
before reclassifications and income taxes		238			3,489			3,727
Amounts reclassified from accumulated other
comprehensive income, before income taxes		(366	)		(196	)		(562	)
Income tax benefit (expense)		52			(1,343	)		(1,291	)
Total other comprehensive (loss) income		(76	)		1,950			1,874
Balance, March 31, 2014		141			(3,984	)		(3,843	)
Other comprehensive income,
before reclassifications and income taxes		461			2,490			2,951
Amounts reclassified from accumulated other
comprehensive income, before income taxes		(238	)		(41	)		(279	)
Income tax expense		(91	)		(997	)		(1,088	)
Total other comprehensive income		132			1,452			1,584
Balance, June 30, 2014	$	273		$	(2,532	)	$	(2,259	)

-23-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 10. DERIVATIVES AND HEDGING ACTIVITIES

The Company is exposed to certain risks relating to its ongoing business operations. The primary risk managed by using derivative instruments is interest rate risk. The Company entered into an interest rate swap agreement on August 27, 2010 with a third party to manage interest rate risk associated with a fixed-rate loan. The interest rate swap agreement effectively converted the loan’s fixed rate into a variable rate. Derivatives and hedging accounting requires that the Company recognize all derivative instruments as either assets or liabilities at fair value in the statement of financial position. In accordance with this guidance, the Company designated the interest rate swap on this fixed-rate loan as a fair value hedge.

The Company was exposed to credit-related losses in the event of nonperformance by the counterparties to this agreement. The Company controlled the credit risk of its financial contracts through credit approvals, limits and monitoring procedures, and did not expect any counterparties to fail their obligations. The Company deals only with primary dealers.

If certain hedging criteria specified in derivatives and hedging accounting guidance are met, including testing for hedge effectiveness, hedge accounting may be applied. The hedge effectiveness assessment methodologies for similar hedges are performed in a similar manner and are used consistently throughout the hedging relationships.

The hedge documentation specifies the terms of the hedged item and the interest rate swap. The documentation also indicates that the derivative is hedging a fixed-rate item, that the hedge exposure is to the changes in the fair value of the hedged item, and that the strategy is to eliminate fair value variability by converting fixed-rate interest payments to variable-rate interest payments.

For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative as well as the offsetting loss or gain on the hedged item attributable to the hedged risk are recognized in current earnings. The Company includes the gain or loss on the hedged items in the same line item—noninterest income—as the offsetting loss or gain on the related interest rate swap.

The hedged fixed rate loan had an original maturity of 20 years and was not callable. This loan was hedged with a “pay fixed rate, receive variable rate” swap with a similar notional amount, maturity, and fixed rate coupons. The swap is not callable. At December 31, 2014, the loan had an outstanding principal balance of $10,641,000 and the interest rate swap had a notional value of $10,673,000.

At December 31, 2014, the interest rate swap on the fixed-rate loan was ineffective. The Bank recorded a loss of $317,000 in noninterest income during the quarter ended December 31, 2014 related to the ineffectiveness. The interest rate swap was terminated during the quarter ended March 31, 2015. The Bank recorded a loss of $93,000 in noninterest income during the quarter ended March 31, 2015 related to the swap termination. The loan fair value adjustment of $138,000 at March 31, 2015 will be amortized over the remaining life of the loan which matures September 1, 2030.

-24-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 10. DERIVATIVES AND HEDGING ACTIVITIES - continued

Effect of Derivative Instruments on Statement of Financial Condition

Fair Value of Derivative Instruments

Asset Derivatives

Liabilities Derivatives

June 30, 2015

December 31, 2014

June 30, 2015

December 31, 2014

Balance

Sheet

Fair

Sheet

Fair

Sheet

Fair

Sheet

Fair

Location

Value

Location

Value

Location

Value

Location

Value

(In Thousands)

Derivatives designated

as hedging instruments

under ASC 815

Other

Interest rate contracts

n/a

Liabilities

579

Change in fair value of

financial instrument being

hedged under ASC 815

Interest rate contracts

Loans

137

Loans

138

n/a

Effect of Derivative Instruments on Statement of Income

For the Three Months Ended June 30, 2015 and 2014

(In Thousands)

Amount of

Location of

Gain or (Loss)

Derivatives Designated

Gain or (Loss)

Recognized in

as Hedging Instruments

Recognized in

Income on Derivative

Under ASC 815

Income on Derivative

2015

2014

Interest rate contracts

Noninterest income

(62

)

Effect of Derivative Instruments on Statement of Income

For the Six Months Ended June 30, 2015 and 2014

(In Thousands)

Amount of

Location of

Gain or (Loss)

Derivatives Designated

Gain or (Loss)

Recognized in

as Hedging Instruments

Recognized in

Income on Derivative

Under ASC 815

Income on Derivative

2015

2014

Interest rate contracts

Noninterest income

(93

)

(134

)

Derivative loan commitments – Mortgage loan commitments are referred to as derivative loan commitments if the loan that will result from exercise of the commitment will be held-for-sale upon funding. The Company enters into commitments to fund residential mortgage loans at specified times in the future, with the intention that these loans will subsequently be sold in the secondary market. A mortgage loan commitment binds the Company to lend funds to a potential borrower at a specified interest rate and within a specified period of time, generally up to 60 days after inception of the rate lock.

Outstanding derivative loan commitments expose the Company to the risk that the price of the loans arising from exercise of the loan commitment might decline from inception of the rate lock to funding of the loan due to increases in mortgage interest rates. If interest rates increase, the value of these loan commitments decreases. Conversely, if interest rates decrease, the value of these loan commitments increases. The notional amount of interest rate lock commitments was $17,165,000 and $12,276,000 at June 30, 2015 and December 31, 2014, respectively.

The Company has no other off-balance-sheet arrangements or transactions with unconsolidated, special purpose entities that would expose the Company to liability that is not reflected on the face of the financial statements.

-25-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES

FASB ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall

not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and, (iv) willing to transact.

FASB ASC 820 requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, FASB ASC 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs.

The fair value hierarchy is as follows:

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date, or convert to cash in the short term.

Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (for example, interest rates, volatilities, prepayment speeds, loss severities, credit risks and default rates) or inputs that are derived principally from or corroborated by observable market data by correlation or other means.

Level 3 Inputs - Significant unobservable inputs that reflect an entity’s own assumptions that market participants would use in pricing the assets or liabilities.

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

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

Available-for-Sale Securities – Securities classified as available-for-sale are reported at fair value utilizing Level 1 and Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information and the bond’s terms and conditions, among other things.

Impaired Loans – Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 3 inputs based on internally customized discounting criteria.

-26-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES – continued

Loans Held-for-Sale – These loans are reported at the lower of cost or fair value. Fair value is determined based on expected proceeds based on sales contracts and commitments and are considered Level 2 inputs.

Repossessed Assets – Fair values are valued at the time the loan is foreclosed upon and the asset is transferred from loans. The value is based upon primary third party appraisals, less costs to sell. The appraisals are generally discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s business. Such discounts are typically significant and result in Level 3 classification of the inputs for determining fair value. Repossessed assets are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on same or similar factors above.

Loan Subject to Fair Value Hedge – The Company previously had one loan that was carried at fair value subject to a fair value hedge. Fair value was determined utilizing valuation models that considered the scheduled cash flows through anticipated maturity and was considered a Level 2 input. The interest rate swap was terminated during the quarter ended March 31, 2015. See Note 10 – Derivatives and Hedging Activities for more information.

Derivative financial instruments – Fair values for interest rate swap agreements were based upon the amounts required to settle the contracts. These instruments were valued using Level 3 inputs utilizing valuation models that considered: (a) time value, (b) volatility factors and (c) current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Although the Company utilized counterparties’ valuations to assess the reasonableness of its prices and valuation techniques, there was not sufficient corroborating market evidence to support classifying these assets and liabilities as Level 2. The interest rate swap was terminated during the quarter ended March 31, 2015. See Note 10 – Derivatives and Hedging Activities for more information.

-27-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES - continued

The following tables summarize financial assets and financial liabilities measured at fair value on a recurring basis, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.

	June 30, 2015
	Level 1		Level 2		Level 3		Total Fair
	Inputs		Inputs		Inputs		Value
	(In Thousands)
Financial Assets:
Available-for-sale securities
U.S. government and agency	$	-	$	12,372	$	-	$	12,372
Municipal obligations		-		65,496		-		65,496
Corporate obligations		-		11,179		-		11,179
MBSs - government-backed		-		33,450		-		33,450
CMOs - government backed		-		26,269		-		26,269
Loans held-for-sale		-		17,184		-		17,184

	December 31, 2014
	Level 1		Level 2		Level 3		Total Fair
	Inputs		Inputs		Inputs		Value
	(In Thousands)
Financial Assets:
Available-for-sale securities
U.S. government and agency	$	-	$	33,181	$	-	$	33,181
Municipal obligations		-		71,885		-		71,885
Corporate obligations		-		6,005		-		6,005
MBSs - government-backed		-		21,964		-		21,964
CMOs - government backed		-		28,752		-		28,752
Loans held-for-sale		-		17,587		-		17,587
Financial Liability:
Derivative financial instruments		-		579		-		579

-28-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES - continued

Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

The following table summarizes financial assets and financial liabilities measured at fair value on a nonrecurring basis, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

	June 30, 2015
	Level 1		Level 2		Level 3		Total Fair
	Inputs		Inputs		Inputs		Value
	(In Thousands)
Impaired loans	$	-	$	-	$	2,073	$	2,073
Repossessed assets		-		-		623		623

	December 31, 2014
	Level 1		Level 2		Level 3		Total Fair
	Inputs		Inputs		Inputs		Value
	(In Thousands)
Impaired loans	$	-	$	-	$	1,936	$	1,936
Repossessed assets		-		-		637		637

During the six months ended June 30, 2015, certain impaired loans were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for possible loan losses based upon the fair value of the underlying collateral. Impaired loans with a carrying value of $2,099,000 were reduced by specific valuation allowance allocations totaling $26,000 to a total reported fair value of $2,073,000 based on collateral valuations utilizing Level 3 valuation inputs.

During the six months ended December 31, 2014, certain impaired loans were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for possible loan losses based upon the fair value of the underlying collateral. Impaired loans with a carrying value of $2,083,000 were reduced by specific valuation allowance allocations totaling $147,000 to a total reported fair value of $1,936,000 based on collateral valuations utilizing Level 3 valuation inputs.

The following table represents the Banks’s Level 3 financial assets and liabilities, the valuation techniques used to measure the fair value of those financial assets and liabilities, and the significant unobservable inputs and the ranges of values for those inputs.

Fair Value at

Principal

Significant

Range of

June 30,

December 31,

Valuation

Unobservable

Signficant Input

Instrument

2015

2014

Technique

Inputs

Values

(Dollars In Thousands)

Appraisal of

Appraisal

Impaired loans

2,073

1,936

collateral (1)

adjustments

10-30

Appraisal of

Liquidation

Repossessed Assets

623

637

collateral (1)(3)

expenses (2)

10-30

(1)	Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable, less associated allowance.
(2)	Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
(3)	Includes qualitative adjustments by management and estimated liquidation expenses.

-29-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES - continued

FASB ASC Topic 825 requires disclosure of the fair value of financial instruments, both assets and liabilities recognized and not recognized in the statement of financial position, for which it is practicable to estimate fair value. Below is a table that summarizes the fair market values of all financial instruments of the Company at June 30, 2015 and December 31, 2014, followed by methods and assumptions that were used by the Company in estimating the fair value of the classes of financial instruments.

The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

	June 30, 2015
							Total
	Level 1		Level 2		Level 3		Estimated		Carrying
	Inputs		Inputs		Inputs		Fair Value		Amount
	(In Thousands)
Financial Assets:
Cash and cash equivalents	$	8,727	$	-	$	-	$	8,727	$	8,727
Federal Home Loan Bank stock		2,326		-		-		2,326		2,326
Federal Reserve Bank stock		642		-		-		642		642
Loans receivable, net		-		-		360,449		360,449		353,347
Accrued interest and dividends
receivable		2,337		-		-		2,337		2,337
Mortgage servicing rights		-		-		5,849		5,849		4,517
Cash surrender value of life insurance		11,898		-		-		11,898		11,898
Financial Liabilities:
Non-maturing interest bearing deposits		-		238,105		-		238,105		238,105
Non-interest bearing deposits		69,565		-		-		69,565		69,565
Time certificates of deposit		-		-		158,637		158,637		157,911
Accrued expenses and other liabilities		5,463		-		-		5,463		5,463
Federal Home Loan Bank advances
and other borrowings		-		-		43,768		43,768		43,611
Subordinated debentures
less debt issuance costs		-		-		13,785		13,785		15,005
Off-balance-sheet instruments
Forward loan sales commitments		-		-		-		-		-
Commitments to extend credit		-		-		-		-		-
Rate lock commitments		-		-		-		-		-

-30-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES – continued

	December 31, 2014
							Total
	Level 1		Level 2		Level 3		Estimated		Carrying
	Inputs		Inputs		Inputs		Fair Value		Amount
	(In Thousands)
Financial Assets:
Cash and cash equivalents	$	12,502		-	$	-	$	12,502	$	12,502
Federal Home Loan Bank stock		1,968		-		-		1,968		1,968
Federal Reserve Bank stock		641		-		-		641		641
Loans receivable, net		-		-		321,312		321,312		314,334
Accrued interest and dividends
receivable		2,318		-		-		2,318		2,318
Mortgage servicing rights		-		-		5,168		5,168		4,115
Cash surrender value of life insurance		11,735		-		-		11,735		11,735
Financial Liabilities:
Non-maturing interest bearing deposits		-		230,253		-		230,253		230,253
Non-interest bearing deposits		60,507		-		-		60,507		60,507
Time certificates of deposit		-		-		151,004		151,004		150,223
Accrued expenses and other liabilities		4,578		-		-		4,578		4,578
Federal Home Loan Bank advances
and other borrowings		-		-		55,273		55,273		54,993
Subordinated debentures						3,854		3,854		5,155
Off-balance-sheet instruments
Forward loan sales commitments		-		-		-		-		-
Commitments to extend credit		-		-		-		-		-
Rate lock commitments		-		-		-		-		-

The following methods and assumptions were used by the Company in estimating the fair value of the following classes of financial instruments. However, the Form 10-K for the six month transition period ended December 31, 2014 provides additional description of valuation methodologies used in estimating fair value of these financial instruments.

Cash, interest-bearing accounts, accrued interest and dividend receivable and accrued expenses and other liabilities – The carrying amounts approximate fair value due to the relatively short period of time between the origination of these instruments and their expected realization.

Stock in the FHLB and FRB – The fair value of stock approximates redemption value.

Loans receivable – Fair values are estimated by stratifying the loan portfolio into groups of loans with similar financial characteristics. Loans are segregated by type such as real estate, commercial, and consumer, with each category further segmented into fixed and adjustable rate interest terms. For mortgage loans, the Company uses the secondary market rates in effect for loans that have similar characteristics. The fair value of other fixed rate loans is calculated by discounting scheduled cash flows through the anticipated maturities adjusted for prepayment estimates. Adjustable interest rate loans are assumed to approximate fair value because they generally reprice within the short term.

Fair values are adjusted for credit risk based on assessment of risk identified with specific loans, and risk adjustments on the remaining portfolio based on credit loss experience.

Assumptions regarding credit risk are judgmentally determined using specific borrower information, internal credit quality analysis, and historical information on segmented loan categories for non-specific borrowers.

Mortgage servicing rights – the fair value of servicing rights was determined using discount rates ranging from approximately 10.00% to 12.00%, prepayment speeds ranging from approximately 100.00% to 399.00% PSA, depending on stratification of the specific right. The fair value was also adjusted for the effect of potential past dues and foreclosures.

-31-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 11. FAIR VALUE DISCLOSURES - continued

Cash surrender value of life insurance – The carrying amount for cash surrender value of life insurance approximates fair value as policies are recorded at redemption value.

Deposits and time certificates of deposit – The fair value of deposits with no stated maturity, such as checking, passbook, and money market, is equal to the amount payable on demand. The fair value of time certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar maturities.

Advances from the FHLB and Subordinated Debentures – The fair value of the Company’s advances and debentures are estimated using discounted cash flow analysis based on the interest rate that would be effective June 30, 2015 and December 31, 2014, respectively if the borrowings repriced according to their stated terms.

Off-balance-sheet instruments - Fair values for off-balance-sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair values of these financial instruments are considered insignificant. Additionally, those financial instruments have no carrying value.

NOTE 12. RECENT ACCOUNTING PRONOUNCEMENTS

In May 2014, the FASB issued Accounting Standards Update No. 2014-9, Revenue from Contracts with Customers (Topic 606). This guidance is a comprehensive new revenue recognition standard that will supersede substantially all existing revenue recognition guidance. The new standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies will need to use more judgment and make more estimates than under existing guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. On July 9, 2015, the FASB agreed to delay the effective date of the standard by one year. Therefore, the new standard will be effective in the first quarter of 2018 and is not expected to have a significant impact to the Company’s financial statements.

In 2015, the FASB amended its authoritative guidance related to debt issuance costs. The amendment requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the debt liability. However, the recognition and measurement guidance related to debt issuance costs is not affected by this amendment. The amendment is effective for annual and interim reporting periods beginning after December 15, 2015 and is to be applied on a retrospective basis. Early adoption is permitted. The Company adopted this standard during the quarter ended June 30, 2015 and has included the required disclosures in this report on Form 10-Q.

NOTE 13. SUBSEQUENT EVENTS

On July 23, 2015, the Board of Directors authorized the repurchase of up to 100,000 shares of its common stock. Under the plan, shares may be purchased by the Company on the open market or in privately negotiated transactions. The extent to which the company repurchases its shares and the timing of such repurchase will depend upon market conditions and other corporate considerations. The repurchase program expires on July 23, 2016.

-32-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

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

Overview

The Company’s primary business activity is the ownership of its wholly owned subsidiary, Opportunity Bank of Montana (the “Bank”). The Bank is a Montana chartered commercial bank that focuses on both consumer and commercial lending. It engages in typical banking activities: acquiring deposits from local markets and originating loans and investing in securities. Its deposits are insured by the Federal Deposit Insurance Corporation. The Bank’s primary component of earnings is its net interest margin (also called spread or margin), the difference between interest income and interest expense. The net interest margin is managed by management (through the pricing of its products and by the types of products offered and kept in portfolio), and is affected by changes in market interest rates. The Bank also generates noninterest income in the form of fee income and gain on sale of loans.

The Bank has a strong mortgage lending focus, with a large portion of its loan originations represented by single-family residential mortgages. The Bank has also successfully marketed home equity loans to its customers, as well as a wide range of shorter term consumer loans for various personal needs (automobiles, recreational vehicles, etc.). Over the past several years the Bank has focused on adding commercial loans to its portfolio, both real estate and non-real estate. We have made significant progress in this initiative. The purpose of this diversification is to mitigate the Bank’s dependence on the residential mortgage market, as well as to improve its ability to manage its spread. The Bank’s investment portfolio grew substantially with the Sterling branch acquisition in December 2012. As such, management is also focused on decreasing the investment portfolio as a percentage of total assets and offsetting this with growth in the loan portfolio. The Bank’s management recognizes that fee income will also enable it to be less dependent on specialized lending and it now maintains a significant loan serviced portfolio which provides a steady source of fee income. Fee income is also supplemented with fees generated from the Bank’s deposit accounts. The Bank has a high percentage of non-maturity deposits, such as checking accounts and savings accounts, which allows management flexibility in managing its spread. Non-maturity deposits and certificates of deposits do not automatically reprice as interest rates rise. Gain on sale of loans also provides significant noninterest income in periods of high mortgage loan origination volumes. Such income will be adversely affected in periods of lower mortgage activity.

For the past several years, management’s focus has been on improving the Bank’s core earnings. Core earnings can be described as income before taxes, with the exclusion of gain on sale of loans and adjustments to the market value of the Bank’s loan servicing portfolio. Management believes that the Bank will need to continue to focus on increasing net interest margin, other areas of fee income and control of operating expenses to achieve earnings growth going forward. Management’s strategy of growing the bank’s loan portfolio and deposit base is expected to help achieve these goals as follows: loans typically earn higher rates of return than investments; a larger deposit base should yield higher fee income; increasing the asset base will reduce the relative impact of fixed operating costs. The biggest challenge to the strategy is funding the growth of the Bank’s balance sheet in an efficient manner. Though deposit growth for the previous year was steady, it may become more difficult to maintain due to significant competition and possible reduced customer demand for deposits as customers may shift into other asset classes.

The level and movement of interest rates impacts the Bank’s earnings as well. The Federal Reserve’s Federal Open Market Committee (“FOMC”) did not change the federal funds target rate which remained at 0.25% during the six months ended June 30, 2015.

From time to time the Bank has considered growth through mergers or acquisition as an alternative to its strategy of organic growth. In this regard, the Bank has experienced an increase in mortgage loan originations due to the Sterling branch acquisition which closed in December 2012. Deposit fee income has also increased due to the increase in the number of accounts. The addition of the wealth management division from the acquisition has also increased noninterest income. Operating expenses, primarily salaries and employee benefits also increased as a result of the acquisition. The Bank is currently undergoing a core systems conversion that is expected to be completed in the third quarter of this year. Future cost savings are anticipated due to the core systems conversion.

-33-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Financial Condition

Comparisons of financial condition in this section are between June 30, 2015 and December 31, 2014.

Total assets at June 30, 2015 were $583.37 million, an increase of $23.16 million, or 4.1%, from $560.21 million at December 31, 2014. Loans receivable increased by $39.15 million, or 12.4%, to $355.42 million at June 30, 2015. Securities available-for-sale decreased by $13.02 million, or 8.0%, to $148.77 million at June 30, 2015. Total liabilities at June 30, 2015 were $529.66 million, an increase of $23.95 million, or 4.7%, from $505.71 million at December 31, 2014. Total deposits increased $24.60 million or 5.6%, to $465.58 at June 30, 2015. Subordinated debentures less debt issuance costs increased $9.85 million to $15.01 million at June 30, 2015. FHLB advances and other borrowings decreased $11.38 million, or 20.7%, to $43.61 million at June 30, 2015.

Balance Sheet Details

Cash and Cash Equivalents and Investment Securities

The following table summarizes investment securities:

	June 30,					December 31,
	2015					2014
	Fair Value		Percentage of Total			Fair Value		Percentage of Total
	(Dollars in Thousands)
Securities available-for-sale:
U.S. government and agency	$	12,372		8.12	%	$	33,181		20.11	%
Municipal obligations		65,496		42.98	%		71,885		43.57	%
Corporate obligations		11,179		7.34	%		6,005		3.64	%
MBSs - government-backed		33,450		21.96	%		21,964		13.31	%
CMOs - government-backed		26,269		17.24	%		28,752		17.42	%

Total securities available-for-sale		148,766		97.64	%		161,787		98.05	%


Interest-bearing deposits		619		0.41	%		613		0.37	%

FHLB capital stock, at cost		2,326		1.53	%		1,968		1.19	%

FRB capital stock, at cost		642		0.42	%		641		0.39	%

Total	$	152,353		100.00	%	$	165,009		100.00	%

Total cash and cash equivalents decreased $3.77 million from December 31, 2014 to June 30, 2015. Securities available-for-sale decreased $13.02 million or 8.0% during the same period. The largest decrease in securities available-for-sale was in U.S. government and agency securities which decreased $20.81 million largely due to sales activity. Municipal obligations decreased by $6.39 million and CMOs decreased by $2.48 million. These decreases were partially offset by increases in MBSs of $11.49 million and increases in corporate obligations of $5.17 million largely due to purchase activity.

-34-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Financial Condition – continued

Lending Activities

The following table includes the composition of the Bank’s loan portfolio by loan category:

	June 30,						December 31,
	2015						2014
	Amount			Percent of Total			Amount			Percent of Total
	(Dollars in thousands)
Real estate loans:
Residential mortgage
(1-4 family) (1)	$	106,852			29.77	%	$	102,543			32.12	%
Commercial real estate		139,812			38.94	%		117,627			36.85	%
Real estate construction		10,513			2.93	%		8,002			2.51	%
Total real estate loans		257,177			71.64	%		228,172			71.48	%

Other loans:
Home equity		40,946			11.41	%		39,671			12.43	%
Consumer		14,480			4.03	%		13,827			4.33	%
Commercial		46,372			12.92	%		37,536			11.76	%
Total other loans		101,798			28.36	%		91,034			28.52	%

Total loans		358,975			100.00	%		319,206			100.00	%

Deferred loan fees, net		(605	)					(486	)
Allowance for loan losses		(2,950	)					(2,450	)

Total loans, net	$	355,420					$	316,270

(1) Excludes loans held for sale.

Commercial real estate loans increased by $22.19 million, commercial loans increased by $8.84 million and residential mortgage loans increased by $4.31 million. Construction, consumer and home equity loans also increased. Total loan originations were $183.55 million for the six months ended June 30, 2015, with single family mortgages accounting for $122.67 million of the total. Commercial real estate and land loan originations totaled $32.77 million. Home equity and construction loan originations totaled $5.58 million and $8.63 million, respectively, for the same period. Consumer loans originated totaled $4.32 million. Commercial loans originated totaled $9.58 million, with none originating from loan syndication programs with borrowers residing outside of Montana. Loans held-for-sale decreased slightly to $17.18 million at June 30, 2015 from $17.59 million at December 31, 2014.

Nonperforming Assets. Generally, our collection procedures provide that when a loan is 15 or more days delinquent, the borrower is sent a past due notice. If the loan becomes 30 days delinquent, the borrower is sent a written delinquency notice requiring payment. If the delinquency continues, subsequent efforts are made to contact the delinquent borrower, including face to face meetings and counseling to resolve the delinquency. All collection actions are undertaken with the objective of compliance with the Fair Debt Collection Act.

-35-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Financial Condition – continued

Lending Activities– continued

For mortgage loans and home equity loans, if the borrower is unable to cure the delinquency or reach a payment agreement, we will institute foreclosure actions. If a foreclosure action is taken and the loan is not reinstated, paid in full or refinanced, the property is sold at judicial sale at which we may be the buyer if there are no adequate offers to satisfy the debt. Any property acquired as the result of foreclosure, or by deed in lieu of foreclosure, is classified as real estate owned until such time as it is sold or otherwise disposed of. When real estate owned is acquired, it is recorded at its fair market value less estimated selling costs. The initial recording of any loss is charged to the allowance for loan losses. As of June 30, 2015, the Bank had $619,000 of real estate owned.

The following table sets forth information regarding nonperforming assets:

	June 30,			December 31,
	2015			2014
	(Dollars in Thousands)
Non-accrual loans
Real estate loans:
Residential mortgage (1-4 family)	$	38		$	821
Commercial real estate		332			-
Other loans:
Home equity		91			48
Consumer		23			16
Commercial		57			77
Accruing loans delinquent 90 days or more		-			-
Restructured loans:
Home equity		47			48
Total nonperforming loans		588			1,010
Real estate owned and other repossed property, net		623			637
Total nonperforming assets	$	1,211		$	1,647

Total nonperforming loans to total loans		0.16	%		0.32	%
Total nonperforming loans to total assets		0.10	%		0.18	%
Total allowance for loan loss to nonperforming loans		501.70	%		242.57	%
Total nonperforming assets to total assets		0.21	%		0.29	%

Residential mortgage (1-4 family) non-accrual loans decreased in the six months ended June 30, 2015 due to one loan paid off via a short sale. Commercial real estate non-accrual loans increased during the six months ended June 30, 2015 due to one loan moving to non-accrual status.

-36-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Financial Condition – continued

Deposits and Other Sources of Funds

The following table includes deposit accounts by category:

	June 30,					December 31,
	2015					2014

			Percent					Percent
	Amount		of Total			Amount		of Total
	(Dollars in Thousands)
Noninterest checking	$	69,565		14.94	%	$	60,507		13.72	%
Interest bearing checking		79,654		17.11	%		76,367		17.32	%
Savings		66,104		14.20	%		62,455		14.16	%
Money market accounts		92,347		19.83	%		91,431		20.73	%
Total		307,670		66.08	%		290,760		65.93	%
Certificates of deposit accounts:
IRA certificates		34,271		7.36	%		34,216		7.76	%
Brokered certificates		11,266		2.42	%		4,195		0.95	%
Other certificates		112,374		24.14	%		111,812		25.36	%
Total certificates of deposit		157,911		33.92	%		150,223		34.07	%
Total deposits	$	465,581		100.00	%	$	440,983		100.00	%

Deposits. Deposits increased $24.60 million, or 5.6%, to $465.58 million at June 30, 2015 from $440.98 million at December 31, 2014. Growth occurred across all deposit products. Management attributes the continued organic increase in deposits to increased marketing of checking accounts as well as customers’ preference for placing funds in secure, federally insured accounts. Brokered certificates increased $7.07 million to $11.27 million at June 30, 2015 from $4.20 million at December 31, 2014. The increase is due to the purchase of three brokered certificates with coupon rates ranging from 0.55% to 1.35% and maturities ranging from December 2016 through December 2018.

Borrowings. Advances from the FHLB and other borrowings decreased $11.38 million, or 20.7%, to $43.61 million at June 30, 2015 from $54.99 million at December 31, 2014. The decrease is largely due to decreases in other short-term borrowings. Other short-term borrowings were paid down with deposit inflows described above. Subordinated debentures increased $9.85 million to $15.01 million at June 30, 2015 compared to $5.16 million at December 31, 2014. In June 2015, the Company completed the issuance of $10.00 million in aggregate principal amount of subordinated notes due in 2025 in a private placement transaction to an institutional accredited investor. The notes will bear interest at an annual fixed rate of 6.75% and interest will be paid quarterly through maturity date or earlier redemption.

Shareholders’ Equity

Total shareholders’ equity decreased $791,000, or 1.5%, to $53.71 million at June 30, 2015 from $54.50 million at December 31, 2014. This was a result of an increase in accumulated other comprehensive loss of $871,000 (mainly due to an increase in net unrealized losses on securities available-for-sale), treasury stock purchased of $616,000 and dividends paid of $573,000 partially offset by net income of $1.18 million.

Analysis of Net Interest Income

The Bank’s earnings have historically depended primarily upon net interest income, which is the difference between interest income earned on loans and investments and interest paid on deposits and any borrowed funds. It is the single largest component of Eagle’s operating income. Net interest income is affected by (i) the difference between rates of interest earned on loans and investments and rates paid on interest-bearing deposits and borrowings (the “interest rate spread”) and (ii) the relative amounts of loans and investments and interest-bearing deposits and borrowings.

-37-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Analysis of Net Interest Income – continued

The following tables include average balances for balance sheet items, as well as, interest and dividends and average yields related to the average balances. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances, but have been reflected in the table as loans carrying a zero yield. The yields include the effect of deferred fees and discounts and premiums that are amortized or accreted to interest income or expense.

	For the Three Months Ended June 30,
	2015							2014
	Average		Interest					Average		Interest
	Daily		and		Yield/			Daily		and		Yield/
	Balance		Dividends		Cost(3)			Balance		Dividends		Cost(3)
	(Dollars in Thousands)
Assets:
Interest-earning assets:
FHLB and FRB stock	$	3,222	$	20		2.45	%	$	1,875	$	-		0.00	%
Loans receivable, net		360,782		4,255		4.72	%		281,557		3,379		4.80	%
Investment securities		149,902		737		1.97	%		194,155		1,117		2.30	%
Interest-bearing deposits with banks		4,385		3		0.29	%		4,127		3		0.25	%
Total interest-earning assets		518,291		5,015		3.87	%		481,714		4,499		3.74	%
Noninterest-earning assets		49,262							46,720
Total assets	$	567,553						$	528,434

Liabilities and equity:
Interest-bearing liabilities:
Deposit accounts:
Money market	$	92,965	$	27		0.12	%	$	89,723	$	26		0.12	%
Savings		66,791		7		0.04	%		61,063		8		0.05	%
Checking		80,388		6		0.03	%		69,764		6		0.04	%
Certificates of deposit		149,993		316		0.84	%		153,766		292		0.76	%
Advances from FHLB and other borrowings
including subordinated debt		53,402		170		1.28	%		44,050		168		1.53	%
Total interest-bearing liabilities		443,539		526		0.47	%		418,366		500		0.48	%
Non-interest checking		67,606							57,717
Other noninterest-bearing liabilities		3,215							1,724
Total liabilities		514,360							477,807

Total equity		53,193							50,627

Total liabilities and equity	$	567,553						$	528,434
Net interest income/interest rate spread(1)			$	4,489		3.40	%			$	3,999		3.26	%

Net interest margin(2)						3.46	%						3.32	%
Total interest-earning assets to interest-bearing liabilities						116.85	%						115.14	%

(1)	Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(2)	Net interest margin represents income before the provision for loan losses divided by average interest-earning assets.
(3)	For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.

-38-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Analysis of Net Interest Income – continued

	For the Six Months Ended June 30,
	2015							2014
	Average		Interest					Average		Interest
	Daily		and		Yield/			Daily		and		Yield/
	Balance		Dividends		Cost(3)			Balance		Dividends		Cost(3)
	(Dollars in Thousands)
Assets:
Interest-earning assets:
FHLB and FRB stock	$	2,915	$	20		1.39	%	$	1,884	$	-		0.00	%
Loans receivable, net		349,895		8,217		4.70	%		272,068		6,633		4.88	%
Investment securities		153,679		1,496		1.95	%		195,271		2,183		2.24	%
Interest-bearing deposits with banks		4,867		6		0.24	%		4,032		4		0.20	%
Total interest-earning assets		511,356		9,739		3.81	%		473,255		8,820		3.73	%
Noninterest-earning assets		48,168							47,160
Total assets	$	559,524						$	520,415

Liabilities and equity:
Interest-bearing liabilities:
Deposit accounts:
Money market	$	93,354	$	51		0.11	%	$	90,833	$	55		0.12	%
Savings		65,510		13		0.04	%		60,650		16		0.05	%
Checking		77,929		13		0.03	%		69,190		14		0.04	%
Certificates of deposit		149,655		616		0.82	%		154,612		576		0.74	%
Advances from FHLB and other borrowings
including subordinated debt		50,960		334		1.31	%		36,925		341		1.85	%
Total interest-bearing liabilities		437,408		1,027		0.47	%		412,210		1,002		0.49	%
Non-interest checking		65,484							57,302
Other noninterest-bearing liabilities		2,990							1,080
Total liabilities		505,882							470,592

Total equity		53,642							49,823

Total liabilities and equity	$	559,524						$	520,415
Net interest income/interest rate spread(1)			$	8,712		3.34	%			$	7,818		3.24	%

Net interest margin(2)						3.41	%						3.30	%
Total interest-earning assets to interest-bearing liabilities						116.91	%						114.81	%

(1)	Interest rate spread represents the difference between the average yield on interest-earning assets and the average rate on interest-bearing liabilities.
(2)	Net interest margin represents income before the provision for loan losses divided by average interest-earning assets.
(3)	For purposes of this table, tax exempt income is not calculated on a tax equivalent basis.

-39-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Rate/Volume Analysis

The following tables present the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (1) changes in volume multiplied by the old rate; (2) changes in rate, which are changes in rate multiplied by the old volume; and (3) changes not solely attributable to rate or volume, which have been allocated proportionately to the change due to volume and the change due to rate.

	For the Three Months Ended June 30,
	2015									2014
				Due to									Due to
	Volume			Rate			Net			Volume			Rate			Net
	(In Thousands)
Interest earning assets:
Loans receivable, net	$	951		$	(75	)	$	876		$	619		$	(124	)	$	495
Investment securities		(255	)		(125	)		(380	)		(171	)		211			40
Interest-bearing
deposits with banks		-			1			1			3			(1	)		2
Other earning assets		-			19			19			-			-			-
Total interest earning assets		696			(180	)		516			451			86			537

Interest-bearing liabilities:
Savings, money market and
checking accounts		3			(4	)		(1	)		3			(5	)		(2	)
Certificates of deposit		(7	)		32			25			(4	)		25			21
Advances from FHLB and other borrowings
including subordinated debentures		36			(34	)		2			4			(80	)		(76	)
Total interest-bearing liabilities		32			(6	)		26			3			(60	)		(57	)

Change in net interest income	$	664		$	(174	)	$	490		$	448		$	146		$	594

-40-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Rate/Volume Analysis – continued

	For the Six Months Ended June 30,
	2015									2014
				Due to									Due to
	Volume			Rate			Net			Volume			Rate			Net
	(In Thousands)
Interest earning assets:
Loans receivable, net	$	1,897		$	(313	)	$	1,584		$	1,047		$	(310	)	$	737
Investment securities		(465	)		(222	)		(687	)		(288	)		307			19
Interest-bearing
deposits with banks		1			1			2			1			(8	)		(7	)
Other earning assets		-			20			20			-			-			-
Total interest earning assets		1,433			(514	)		919			760			(11	)		749

Interest-bearing liabilities:
Savings, money market and
checking accounts		5			(13	)		(8	)		6			(12	)		(6	)
Certificates of deposit		(18	)		59			41			(9	)		58			49
Advances from FHLB and other borrowings
including subordinated debentures		129			(137	)		(8	)		(22	)		(111	)		(133	)
Total interest-bearing liabilities		116			(91	)		25			(25	)		(65	)		(90	)

Change in net interest income	$	1,317		$	(423	)	$	894		$	785		$	54		$	839

Results of Operations for the Three Months Ended June 30, 2015 and 2014

Net Income. Eagle’s net income for the quarter was $792,000 compared to $862,000 of net income for the three months ended June 30, 2014. The decrease of $70,000, or 8.1%, was due increases in noninterest expense of $729,000 and increases in income tax expense of $595,000, partially offset by increases in net interest income after loan loss provision of $330,000 and increases in noninterest income of $924,000. Basic earnings per share were $0.21 for the current period and $0.22 per share for the prior year comparable period. Diluted earnings per share were $0.21 for the current period and $0.21 per share for the prior year comparable period.

Net Interest Income. Net interest income increased to $4.49 million for the quarter ended June 30, 2015, from $4.00 million for the previous year’s quarter. This increase of $490,000 was primarily the result of an increase in interest and dividend income.

Interest and Dividend Income. Interest and dividend income was $5.02 million for the quarter ended June 30, 2015, compared to $4.50 million for the quarter ended June 30, 2014, an increase of $516,000, or 11.5%. Interest and fees on loans increased to $4.26 million for the three months ended June 30, 2015 from $3.38 million for the same period ended June 30, 2014. This increase of $876,000, or 25.9%, was due to an increase in the average balance of loans partially offset by a decrease in the average yield of loans for the quarter ended June 30, 2015. Average balances for loans receivable, net, including loans held-for-sale, for the quarter ended June 30, 2015 were $360.78 million, compared to $281.56 million for the prior year period. This represents an increase of $79.22 million, or 28.1%. The average interest rate earned on loans receivable decreased by 8 basis points, from 4.80% to 4.72%. Interest and dividends on investment securities available-for-sale decreased by $380,000 or 34.0% for the quarter ended June 30, 2015. Average interest rates earned on investments decreased to 1.97% from 2.30%. Average balances for investments decreased to $149.90 million for the quarter ended June 30, 2015, from $194.16 million for the quarter ended June 30, 2014.

-41-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations for the Three Months Ended June 30, 2015 and 2014 – continued

Interest Expense. Total interest expense was $526,000 for the quarter ended June 30, 2015 compared to $500,000 for the quarter ended June 30, 2014. The slight increase was primarily due to increases in interest on deposits. The increase in interest on deposits is due to higher overall average balances for interest-bearing deposits. The overall average rate on interest-bearing deposits was consistent with the previous year’s quarter. Although the average borrowing balance (including subordinated debentures) increased, the average rate for the quarter ended June 30, 2015 decreased compared the previous year’s quarter. The average balance for borrowings was $53.40 million for June 30, 2015 compared to $44.05 for June 30, 2014. The increase in the average balance is due to issuance of $10.00 million in aggregate principal amount of subordinated notes due in 2025. The average rate paid on borrowings decreased from 1.53% last year to 1.28% for the quarter ended June 30, 2015.

Provision for Loan Losses. Provisions for loan losses are charged to earnings to maintain the total allowance for loan losses at a level considered adequate by management of the Bank, to provide for probable loan losses based on prior loss experience, volume and type of lending conducted by the Bank, national and local economic conditions and past due loans in the portfolio. The Bank’s policies require a review of assets on a quarterly basis. The Bank classifies loans as well as other assets if warranted. While the Bank believes it uses the best information available to make a determination with respect to the allowance for loan losses, it recognizes that future adjustments may be necessary. The Bank recorded $328,000 in provision for loan losses for the quarter ended June 30, 2015 and $168,000 in the quarter ended June 30, 2014. The provision for loan losses has been increased to keep pace with increasing loan production that is fueling loan growth.

Noninterest Income. Total noninterest income increased to $3.28 million for the quarter ended June 30, 2015, from $2.35 million for the quarter ended June 30, 2014, an increase of $924,000 or 39.3%. The increase is primarily due to increases in net gain on sale of loans which increased to $1.86 million for the quarter ended June 30, 2015 from $1.20 million.

Noninterest Expense. Noninterest expense was $6.47 million for the quarter ended June 30, 2015 compared to $5.74 million for the quarter ended June 30, 2014. The increase is largely due to increased salaries and employee benefits expenses of $456,000. The increased salaries expense is due to higher mortgage commissions for the quarter ended June 30, 2015 compared to the quarter ended June 30, 2014.

Income Tax Expense. Income tax expense was $172,000 for the quarter ended June 30, 2015, compared to income tax benefit of $423,000 for the quarter ended June 30, 2014. The effective tax rate for the quarter ended June 30, 2015 was 17.84%. Tax free municipal bond income and Bank owned life insurance income contributed to the lower effective tax rates for the periods. In addition, the deductibility of goodwill that resulted from the Sterling branch acquisition, for tax purposes has helped to reduce the effective tax rate. The Company has equity investments in Certified Development Entities which have received allocations of New Markets Tax Credits (“NMTC”). Administered by the Community Development Financial Institutions Fund of the U.S. Department of the Treasury, the NMTC program is aimed at stimulating economic and community development and job creation in low-income communities. The federal income tax credits received are claimed over a seven-year credit allowance period and are estimated to be $95,000 per quarter depending on Eagle’s taxable income level.

Results of Operations for the Six Months Ended June 30, 2015 and 2014

Net Income. Eagle’s net income for the six months was $1.18 million compared to $970,000 of net income for the six months ended June 30, 2014. The increase of $208,000, or 21.4%, was primarily due to increases in net interest income after loan loss provision of $540,000 and increases in noninterest income of $1.69 million, partially offset by increases in noninterest expense of $1.39 million and increases in income tax expense of $624,000. Basic earnings per share were $0.31 for the current period and $0.25 per share for the prior year comparable period. Diluted earnings per share were $0.30 for the current period and $0.24 per share for the prior year comparable period.

Net Interest Income. Net interest income increased to $8.71 million for the six months ended June 30, 2015, from $7.82 million for the previous year’s six month period. This increase of $894,000 was primarily the result of an increase in interest and fees on loans of $1.59 million partially offset by a decrease in interest on securities available-for-sale of $687,000.

-42-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Results of Operations for the Six Months Ended June 30, 2015 and 2014 – continued

Interest and Dividend Income. Interest and dividend income was $9.74 million for the six months ended June 30, 2015, compared to $8.82 million for the six months ended June 30, 2014, an increase of $919,000, or 10.4%. Interest and fees on loans increased to $8.22 million for the six months ended June 30, 2015 from $6.63 million for the same period ended June 30, 2014. This increase of $1.59 million, or 24.0%, was due to an increase in the average balance of loans partially offset by a decrease in the average yield of loans for the six months ended June 30, 2015. Average balances for loans receivable, net, including loans held-for-sale, for the six months ended June 30, 2015 were $349.90 million, compared to $272.07 million for the prior year period. This represents an increase of $77.83 million, or 28.6%. The average interest rate earned on loans receivable decreased by 18 basis points, from 4.88% to 4.70%. Interest and dividends on investment securities available-for-sale decreased by $687,000 or 31.5% for the six months ended June 30, 2015. Average interest rates earned on investments decreased to 1.95% from 2.24%. Average balances for investments decreased to $153.68 million for the six months ended June 30, 2015, from $195.27 million for the six months ended June 30, 2014.

Interest Expense. Total interest expense for the six months was $1.03 million which is comparable to total interest expense of $1.00 million for the six months ended June 30, 2014. The slight increase was attributable to increases in interest expense on deposits. The increase in interest on deposits is due to higher overall average balances for interest-bearing deposits. The overall average rate on interest-bearing deposits was consistent with the previous year’s six months. Although the average borrowing balance (including subordinated debt) increased, the average rate paid decreased resulting in a decrease in interest paid on borrowings to $334,000 for the six months ended June 30, 2015 compared to $341,000 paid in the previous year’s six month period. The average rate paid on borrowings decreased from 1.85% last year to 1.31% for the six months ended June 30, 2015. The increase in the average balance was impacted by the issuance of $10.00 million in aggregate principal amount of subordinated notes due in 2025.

Provision for Loan Losses. Provisions for loan losses are charged to earnings to maintain the total allowance for loan losses at a level considered adequate by management of the Bank, to provide for probable loan losses based on prior loss experience, volume and type of lending conducted by the Bank, national and local economic conditions and past due loans in the portfolio. The Bank’s policies require a review of assets on a quarterly basis. The Bank classifies loans as well as other assets if warranted. While the Bank believes it uses the best information available to make a determination with respect to the allowance for loan losses, it recognizes that future adjustments may be necessary. The Bank recorded $650,000 in provision for loan losses for the six months ended June 30, 2015 and $296,000 in the six months ended June 30, 2014. The provision for loan losses has been increased to keep pace with increasing loan production that is fueling loan growth. Total nonperforming loans, including restructured loans, was $588,000 at June 30, 2015. As of June 30, 2015, the Bank had $623,000 in foreclosed real estate property and other repossessed property.

Noninterest Income. Total noninterest income increased to $6.16 million for the six months ended June 30, 2015, from $4.47 million for the six months ended June 30, 2014, an increase of $1.69 million or 37.8%. The increase is primarily due to increases in net gain on sale of loans which increased to $3.49 million for the six months ended June 30, 2015 from $2.03 million.

Noninterest Expense. Noninterest expense was $12.83 million for the six months ended June 30, 2015 compared to $11.44 million for the six months ended June 30, 2014. The increase of $1.39 million is largely due to increased salaries and employee benefits expenses of $626,000 and increased data processing fees of $106,000. The increased salaries expense is due to higher mortgage commissions for the six months ended June 30, 2015 compared to the six months ended June 30, 2014. Amortization of mortgage servicing fees also increased.

Income Tax Expense. Income tax expense was $208,000 for the six months ended June 30, 2015, compared to income tax benefit of $416,000 for the six months ended June 30, 2014. The effective tax rate for the six months ended June 30, 2015 was 15.01%. Tax free municipal bond income and Bank owned life insurance income contributed to the lower effective tax rates for the periods. In addition, the deductibility of goodwill that resulted from the Sterling branch acquisition, for tax purposes has helped to reduce the effective tax rate. The Company has equity investments in Certified Development Entities which have received allocations of New Markets Tax Credits (“NMTC”). Administered by the Community Development Financial Institutions Fund of the U.S. Department of the Treasury, the NMTC program is aimed at stimulating economic and community development and job creation in low-income communities. The federal income tax credits received are claimed over a seven-year credit allowance period and are estimated to be $95,000 per quarter depending on Eagle’s taxable income level.

-43-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity, Interest Rate Sensitivity and Capital Resources

The Bank is required to maintain minimum levels of liquid assets as defined by the Montana Division of Banking and FRB regulations. The liquidity requirement is retained for safety and soundness purposes, and appropriate levels of liquidity will depend upon the types of activities in which the company engages. For internal reporting purposes, the Bank uses policy minimums of 1.0%, and 8.0% for “basic surplus” and “basic surplus with FHLB” as internally defined. In general, the “basic surplus” is a calculation of the ratio of unencumbered short-term assets reduced by estimated percentages of CD maturities and other deposits that may leave the Bank in the next 90 days divided by total assets. “Basic surplus with FHLB” adds to “basic surplus” the additional borrowing capacity the Bank has with FHLB. The Bank exceeded those minimum ratios as of both June 30, 2015 and December 31, 2014.

The Bank’s primary sources of funds are deposits, repayment of loans and mortgage-backed and collateralized mortgage obligation securities, maturities of investments, funds provided from operations, and advances from the FHLB and other borrowings. Scheduled repayments of loans and mortgage-backed and collateralized mortgage obligation securities and maturities of investment securities are generally predictable. However, other sources of funds, such as deposit flows and loan prepayments, can be greatly influenced by the general level of interest rates, economic conditions and competition. The Bank uses liquidity resources principally to fund existing and future loan commitments. It also uses them to fund maturing certificates of deposit, demand deposit withdrawals and to invest in other loans and investments, maintain liquidity and meet operating expenses.

Liquidity may be adversely affected by unexpected deposit outflows, higher interest rates paid by competitors and similar matters. Management monitors projected liquidity needs and determines the level desirable, based in part on commitments to make loans and management’s assessment of the Bank’s ability to generate funds.

At May 31, 2015 (the most recent report available), the Bank’s internally determined measurement of sensitivity to interest rate movements as measured by a 200 basis point rise in interest rates scenario, decreased the economic value of equity (“EVE”) by 0.4% compared to a decrease of 11.6% at November 30, 2014 (the most recent report available for December 31, 2014). The change in the decrease in the EVE is partly due to the change in the average life assumptions of non-maturity deposits used in the calculation. The average lives were increased due to a recent non-maturity deposit analysis performed by the Company’s consultant. The Bank is well within the guidelines set forth by the Board of Directors for interest rate risk sensitivity.

Beginning January 1, 2015, community banking organizations became subject to a new regulatory rule recently adopted by federal banking agencies (commonly referred to as Basel III). The new rule establishes a new regulatory capital framework that incorporates revisions to the Basel capital framework, strengthens the definition of regulatory capital, increases risk-based capital requirements, and amends the methodologies for determining risk-weighted assets. These changes are expected to increase the amount of capital required by community banking organizations. Basel III includes a multiyear transition period from January 1, 2015 through December 31, 2019.

The Bank’s tier I core capital ratio, as measured under State of Montana and FRB rules, increased from 8.62% as of December 31, 2014 to 9.98% as of June 30, 2015. The Bank’s strong capital position helps to mitigate its interest rate risk exposure.

As of June 30, 2015, the Bank’s regulatory capital was in excess of all applicable regulatory requirements. At June 30, 2015, the Bank’s tangible, core, and risk-based capital ratios amounted to 9.98%, 9.98% and 14.94%, respectively, compared to regulatory requirements of 1.50%, 3.00%, and 8.00%, respectively.

-44-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Liquidity, Interest Rate Sensitivity and Capital Resources – continued

	At June 30, 2015
	(Unaudited)
	Dollar		% of
	Amount		Assets
	(Dollars in Thousands)
Tangible capital:
Capital level	$	56,570		9.98	%
Requirement		8,505		1.50
Excess	$	48,065		8.48	%

Core capital:
Capital level	$	56,570		9.98	%
Requirement		17,010		3.00
Excess	$	39,560		6.98	%

Risk-based capital:
Capital level	$	59,520		14.94	%
Requirement		31,874		8.00
Excess	$	27,646		6.94	%

Impact of Inflation and Changing Prices

Our financial statements and the accompanying notes have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time and due to inflation. The impact of inflation is reflected in the increased cost of our operations. Interest rates have a greater impact on our performance than do the general levels of inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.

-45-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Item 3. Quantitative and Qualitative Disclosures About Market Risk

This item has been omitted based on Eagle’s status as a smaller reporting company.

-46-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

CONTROLS AND PROCEDURES

Item 4. Controls and Procedures

As of the end of the period covered by this report, we conducted an evaluation under the supervision and with the participation of our management including our Chief Executive Officer (“CEO”) and our Chief Financial Officer (“CFO”) of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms, including to ensure that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is accumulated and communicated to management to allow timely decisions regarding required disclosure. Based on that evaluation, our CEO and CFO concluded that as of June 30, 2015, our disclosure controls and procedures were effective. During the last quarter, there were no changes in the Company’s internal control over financial reporting that have materially affected, or were reasonably likely to materially affect, the Company’s internal control over financial reporting.

-47-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

Part II - OTHER INFORMATION

Item 1.

Legal Proceedings.

Neither the Company nor the Bank is involved in any pending legal proceeding other than non-material legal proceedings occurring in the ordinary course of business.

Item 1A.

Risk Factors.

There have not been any material changes in the risk factors previously disclosed in Part I, Item 1A of our Annual Report on Form 10-K for the six month transition period ended December 31, 2014.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

On July 1, 2013, the Company announced that its Board of Directors authorized a common stock repurchase program for 150,000 shares of common stock, effective July 1, 2013. The program was intended to be implemented through purchases made from time to time in the open market or through private transactions. The Company did not purchase any shares of our common stock during the fiscal year ended June 30, 2014. The repurchase program expired on June 30, 2014.

On July 1, 2014, the Company announced that its Board of Directors had authorized the repurchase of up to 200,000 shares of its common stock. Under the plan, shares could be purchased by the company on the open market or in privately negotiated transactions. During the six month transition period ended December 31, 2014, 55,000 shares were purchased at an average price of $10.66 per share. During the three months ended March 31, 2015, 55,800 shares were purchased at an average price of $11.03 per share. There were no repurchases during the quarter ended June 30, 2015. The repurchase program expired on June 30, 2015.

-48-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

Part II - OTHER INFORMATION (CONTINUED)

Item 3.

Defaults Upon Senior Securities.

Not applicable.

Item 4.

Mine Safety Disclosures

Not applicable

Item 5.

Other Information.

None.

Item 6.

Exhibits.

Exhibit Number	Description

4.1	Form of 6.75% Subordinated Note due 2025 (Incorporated herein by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on June 19, 2015).

10.1	Form of Subordinated Note Purchase Agreement (Incorporated herein by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed on June 19, 2015).

31.1	Certification by Peter J. Johnson, Chief Executive Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 (a) of the Sarbanes-Oxley Act of 2002.

31.2	Certification by Laura F. Clark, Chief Financial Officer, pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 (a) of the Sarbanes-Oxley Act of 2002.

32.1	Certification by Peter J. Johnson, Chief Executive Officer, and Laura F. Clark, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS	XBRL Instance Document

101.SCH	XBRL Taxonomy Extension Schema Document

101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF	XBRL Taxonomy Extension Definition Linkbase Document

101.LAB	XBRL Taxonomy Extension Label Linkbase Document

101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

-49-

EAGLE BANCORP MONTANA, INC. AND SUBSIDIARY

SIGNATURES

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


	EAGLE BANCORP MONTANA, INC.

Date: August 12, 2015	By:	/s/ Peter J. Johnson
		Peter J. Johnson
		President/CEO



Date: August 12, 2015	By:	/s/ Laura F. Clark
		Laura F. Clark
		Senior Vice President/CFO

-50-