Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
4
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Balance Sheets
September 30, 2021 (unaudited) and December 31, 2020
(derived from audited financial statements)
(in thousands, except share and per share data)
September 30, 2021 December 31, 2020
Assets
Cash and cash equivalents $ 102,341 $ 119,440
Other interest bearing deposits 1,512 3,752
Securities available for sale "AFS" 234,425 144,233
Securities held to maturity "HTM" 67,739 43,551
Equity securities with readily determinable fair value 327 200
Other investments 14,965 14,948
Loans receivable 1,248,654 1,237,581
Allowance for loan losses ( 16,832 ) ( 17,043 )
Loans receivable, net 1,231,822 1,220,538
Loans held for sale 1,675 3,075
Mortgage servicing rights, net 4,082 3,252
Office properties and equipment, net 21,730 21,165
Accrued interest receivable 4,882 5,652
Intangible assets 4,297 5,494
Goodwill 31,498 31,498
Foreclosed and repossessed assets, net 4 197
Bank owned life insurance ("BOLI") 24,149 23,684
Other assets 8,029 8,416
TOTAL ASSETS $ 1,753,477 $ 1,649,095
Liabilities and Stockholders’ Equity
Liabilities:
Deposits $ 1,408,315 $ 1,295,256
Federal Home Loan Bank (“FHLB”) and Federal Reserve Bank (“FRB”) advances 111,512 123,498
Other borrowings 58,400 58,328
Other liabilities 9,324 11,449
Total liabilities 1,587,551 1,488,531
Stockholders’ Equity:
Common stock—$ 0.01 par value, authorized 30,000,000 ; 10,518,885 and 11,056,349 shares issued and outstanding, respectively
105 111
Additional paid-in capital 119,929 126,154
Retained earnings 44,660 32,809
Accumulated other comprehensive income 1,232 1,490
Total stockholders’ equity 165,926 160,564
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,753,477 $ 1,649,095
See accompanying condensed notes to unaudited consolidated financial statements.
5
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Operations (unaudited)
Three and Nine Months Ended September 30, 2021 and 2020
(in thousands, except per share data)
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Interest and dividend income:
Interest and fees on loans $ 14,537 $ 14,154 $ 43,014 $ 44,300
Interest on investments 1,638 1,064 4,260 3,712
Total interest and dividend income 16,175 15,218 47,274 48,012
Interest expense:
Interest on deposits 1,354 2,255 4,589 8,042
Interest on FHLB and FRB borrowed funds 389 430 1,183 1,386
Interest on other borrowed funds 744 624 2,217 1,701
Total interest expense 2,487 3,309 7,989 11,129
Net interest income before provision for loan losses 13,688 11,909 39,285 36,883
Provision for loan losses — 1,500 — 5,250
Net interest income after provision for loan losses 13,688 10,409 39,285 31,633
Non-interest income:
Service charges on deposit accounts 463 431 1,256 1,336
Interchange income 600 556 1,776 1,509
Loan servicing income 842 1,144 2,560 3,144
Gain on sale of loans 1,014 1,987 4,131 4,585
Loan fees and service charges 118 320 547 1,041
Insurance commission income — — — 474
Net gains (losses) on investment securities 73 ( 1 ) 344 97
Net gain on sale of acquired business lines — 180 — 432
Settlement proceeds — — — 131
Other 338 445 801 929
Total non-interest income 3,448 5,062 11,415 13,678
Non-interest expense:
Compensation and related benefits 5,733 5,538 16,802 16,881
Occupancy 1,313 1,396 3,943 4,106
Data processing 1,558 1,331 4,296 3,735
Amortization of intangible assets 399 399 1,197 1,223
Mortgage servicing rights expense, net 37 603 28 2,330
Advertising, marketing and public relations 220 260 576 802
FDIC premium assessment 148 188 395 436
Professional services 347 434 1,250 1,391
Gain on repossessed assets, net ( 3 ) ( 105 ) ( 150 ) ( 195 )
Other 568 680 1,670 2,138
Total non-interest expense 10,320 10,724 30,007 32,847
Income before provision for income tax 6,816 4,747 20,693 12,464
Provision for income taxes 1,819 1,267 5,484 3,309
Net income attributable to common stockholders $ 4,997 $ 3,480 $ 15,209 $ 9,155
Per share information:
Basic earnings $ 0.47 $ 0.31 $ 1.41 $ 0.82
Diluted earnings $ 0.47 $ 0.31 $ 1.41 $ 0.82
Cash dividends paid $ — $ — $ 0.23 $ 0.21
See accompanying condensed notes to unaudited consolidated financial statements.
6
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Comprehensive Income (unaudited)
Three and Nine months ended September 30, 2021 and 2020
(in thousands)
Three Months Ended Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Net income attributable to common stockholders $ 4,997 $ 3,480 $ 15,209 $ 9,155
Other comprehensive (loss) income, net of tax:
Securities available for sale
Net unrealized (losses) gains arising during period ( 797 ) 885 ( 201 ) 1,488
Reclassification adjustment for net gains included in net income, net of tax ( 31 ) — ( 57 ) ( 113 )
Other comprehensive (loss) income, net of tax ( 828 ) 885 ( 258 ) 1,375
Comprehensive income $ 4,169 $ 4,365 $ 14,951 $ 10,530
See accompanying condensed notes to unaudited consolidated financial statements.
7
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statement of Changes in Stockholders’ Equity (unaudited)
Nine Months Ended September 30, 2021
(in thousands, except shares and per share data)
Additional Paid-In Capital Retained Earnings Accumulated Other Comprehensive Income (loss) Total Stockholders’ Equity
Common Stock
Shares Amount
Balance, January 1, 2021 11,056,349 $ 111 $ 126,154 $ 32,809 $ 1,490 $ 160,564
Net income — — — 5,506 — 5,506
Other comprehensive loss, net of tax — — — — ( 486 ) ( 486 )
Forfeiture of unvested shares ( 1,500 ) — — — — —
Surrender of restricted shares of common stock ( 895 ) — ( 10 ) — — ( 10 )
Restricted common stock awarded under the equity incentive plan 64,399 — — — — —
Common stock repurchased ( 224,481 ) ( 2 ) ( 2,552 ) ( 21 ) — ( 2,575 )
Stock option expense — — 3 — — 3
Amortization of restricted stock — — 171 — — 171
Cash dividends ($ 0.23 per share)
— — — ( 2,511 ) — ( 2,511 )
Balance at March 31, 2021 10,893,872 109 123,766 35,783 1,004 160,662
Net income — — — 4,706 — 4,706
Other comprehensive income, net of tax — — — — 1,056 1,056
Surrender of restricted shares of common stock ( 1,149 ) — ( 15 ) — — ( 15 )
Common stock options exercised 2,000 — 17 — — 17
Common stock repurchased ( 198,648 ) ( 2 ) ( 2,260 ) ( 372 ) — ( 2,634 )
Stock option expense — — 2 — — 2
Amortization of restricted stock — — 222 — — 222
Balance at June 30, 2021 10,696,075 107 121,732 40,117 2,060 164,016
Net income — — — 4,997 — 4,997
Other comprehensive loss, net of tax — — — — ( 828 ) ( 828 )
Surrender of restricted shares of common stock ( 222 ) — ( 3 ) — — ( 3 )
Common stock options exercised 3,800 — 35 — — 35
Common stock repurchased ( 180,768 ) ( 2 ) ( 2,058 ) ( 454 ) — ( 2,514 )
Stock option expense — — 2 — — 2
Amortization of restricted stock — — 221 — — 221
Balance, September 30, 2021 10,518,885 $ 105 $ 119,929 $ 44,660 $ 1,232 $ 165,926
See accompanying condensed notes to unaudited consolidated financial statements.
8
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statement of Changes in Stockholders’ Equity (unaudited)
Twelve Months Ended December 31, 2020
(in thousands, except shares and per share data)
Additional Paid-In Capital Retained Earnings Accumulated Other Comprehensive Income (Loss) Total Stockholders’ Equity
Common Stock
Shares Amount
Balance, January 1, 2020 11,266,954 $ 113 $ 128,394 $ 22,517 $ ( 471 ) $ 150,553
Net income — — — 2,606 — 2,606
Other comprehensive loss, net of tax — — — — ( 1,138 ) ( 1,138 )
Surrender of restricted shares of common stock ( 1,746 ) — ( 21 ) — — ( 21 )
Restricted common stock awarded under the equity incentive plan 41,507 — — — — —
Common stock fractional share audit adjustment ( 40 ) — — — — —
Common stock repurchased ( 155,666 ) ( 1 ) ( 1,776 ) ( 61 ) — ( 1,838 )
Stock option expense — — 4 — — 4
Amortization of restricted stock — — 139 — — 139
Cash dividends ($ 0.21 per share)
— — — ( 2,372 ) — ( 2,372 )
Balance at March 31, 2020 11,151,009 112 126,740 22,690 ( 1,609 ) 147,933
Net income — — — 3,069 — 3,069
Other comprehensive income, net of tax — — — — 1,628 1,628
Surrender of restricted shares of common stock ( 314 ) — ( 2 ) — — ( 2 )
Stock option expense — — 4 — — 4
Amortization of restricted stock — — 158 — — 158
Balance at June 30, 2020 11,150,695 112 126,900 25,759 19 152,790
Net income — — — 3,480 — 3,480
Other comprehensive income, net of tax — — — — 885 885
Surrender of restricted shares of common stock ( 50 ) — — — — —
Restricted common stock awarded under the equity incentive plan 4,000 — — — — —
Stock option expense — — 3 — — 3
Amortization of restricted stock — — 165 — — 165
Balance, September 30, 2020 11,154,645 112 127,068 29,239 904 157,323
Net income — — — 3,570 — 3,570
Other comprehensive income, net of tax — — — — 586 586
Surrender of restricted shares of common stock ( 531 ) — ( 4 ) — — ( 4 )
Common stock repurchased ( 97,765 ) ( 1 ) ( 981 ) — — ( 982 )
Stock option expense — — 3 — — 3
Amortization of restricted stock — — 68 — — 68
Balance, December 31, 2020 11,056,349 $ 111 $ 126,154 $ 32,809 $ 1,490 $ 160,564
See accompanying condensed notes to unaudited consolidated financial statements.
9
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Cash Flows (unaudited)
Nine Months Ended September 30, 2021 and 2020
(in thousands)
Nine Months Ended
September 30, 2021 September 30, 2020
Cash flows from operating activities:
Net income attributable to common stockholders $ 15,209 $ 9,155
Adjustments to reconcile net income to net cash provided by operating activities:
Premium amortization, net of discount accretion on investment securities 59 156
Depreciation expense 1,669 1,436
Provision for loan losses — 5,250
Net realized (gain) loss on equity securities and other investments ( 266 ) 59
Net realized gain on debt securities ( 78 ) ( 156 )
Increase in MSR assets resulting from transfers of financial assets ( 858 ) ( 1,546 )
Mortgage servicing rights expense, net 28 2,330
Amortization of intangible assets 1,197 1,223
Amortization of restricted stock 614 462
Net stock based compensation expense 7 11
Loss on sale of office properties and equipment 22 30
Deferred income taxes 726 ( 1,299 )
Increase in cash surrender value of life insurance ( 465 ) ( 451 )
Net gain from disposals of foreclosed and repossessed assets ( 150 ) ( 195 )
Gain on sale of loans held for sale, net ( 4,131 ) ( 4,585 )
Net originations of loans held for sale 5,531 5,540
Decrease (increase) in accrued interest receivable and other assets 529 ( 1,934 )
(Decrease) increase in other liabilities ( 2,023 ) 836
Net gain on sale of insurance agency — ( 252 )
Total adjustments 2,411 6,915
Net cash provided by operating activities 17,620 16,070
Cash flows from investing activities:
Net decrease in other interest-bearing deposits 2,240 992
Purchase of available for sale securities ( 123,756 ) ( 20,956 )
Proceeds from principal payments and sale of available for sale securities 33,307 52,083
Purchase of held to maturity securities ( 34,114 ) ( 15,147 )
Proceeds from principal payments, calls and maturities of held to maturity securities 9,846 1,051
Net sales (purchases) of other investments 122 ( 70 )
Proceeds from sales of foreclosed and repossessed assets 507 2,098
Net increase in loans ( 11,374 ) ( 54,748 )
Net capital expenditures ( 2,368 ) ( 1,975 )
Proceeds from disposal of office properties and equipment 38 8
Net proceeds from sale of insurance agency — 1,128
Net cash used in investing activities ( 125,552 ) ( 35,536 )
10
Cash flows from financing activities:
Net decrease in short-term Federal Home Loan Bank advances — ( 41,000 )
Amortization of fair value adjustments for acquired Federal Home Loan Bank advances 14 20
Long-term Federal Home Loan Bank advances — 66,500
Federal Home Loan Bank advance termination payments ( 8,102 ) —
Federal Home Loan Bank maturities ( 4,000 ) ( 32,000 )
Amortization of debt issuance costs 72 60
Proceeds from other borrowings, net of origination costs — 14,677
Net increase in deposits 113,059 75,076
Repurchase shares of common stock ( 7,723 ) ( 1,838 )
Surrender of restricted shares of common stock ( 28 ) ( 23 )
Common stock options exercised 52 —
Cash dividends paid ( 2,511 ) ( 2,372 )
Net cash provided by financing activities 90,833 79,100
Net (decrease) increase in cash and cash equivalents ( 17,099 ) 59,634
Cash and cash equivalents at beginning of period 119,440 55,840
Cash and cash equivalents at end of period $ 102,341 $ 115,474
Supplemental cash flow information:
Cash paid during the period for:
Interest on deposits $ 4,725 $ 8,066
Interest on borrowings $ 3,664 $ 2,999
Income taxes $ 5,250 $ 4,820
Supplemental noncash disclosure:
Transfers from loans receivable to other real estate owned ("OREO") $ 45 $ 1,057
Transfers from office properties and equipment to OREO $ 79 $ —
See accompanying condensed notes to unaudited consolidated financial statements.
11
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except share and per share data)
(UNAUDITED)
NOTE 1 – NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements of Citizens Community Federal N.A. (the “Bank”) included herein have been included by its parent company, Citizens Community Bancorp, Inc. (the “Company”) pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. As used in this quarterly report, the terms “we”, “us”, “our”, and “Citizens Community Bancorp, Inc.” mean the Company and its wholly owned subsidiary, the Bank, unless the context indicates other meaning.
The Bank is a national banking association (a “National Bank”) and operates under the title of Citizens Community Federal National Association (“Citizens Community Federal N.A.” or “Bank” or “CCFBank”). The Company is a bank holding company, supervised by the Federal Reserve Bank of Minneapolis (the “FRB”), and operates under the title of Citizens Community Bancorp, Inc. Wells Insurance Agency (“WIA”) was a wholly owned subsidiary of the Bank, providing insurance products to the Bank’s customers and was sold on June 30, 2020. F&M Investment Corp. of Tomah was a wholly owned subsidiary of the Bank that was formerly utilized by F. & M. Bancorp. of Tomah, Inc. (“F & M”) to manage its municipal bond portfolio, and was dissolved in February 2020. The U.S. Office of the Comptroller of the Currency (the “OCC”), is the primary federal regulator for the Bank.
The consolidated income of the Company is principally derived from the income of the Bank, the Company’s wholly owned subsidiary, serving customers in Wisconsin and Minnesota through 25 branch locations. Its primary markets include the Chippewa Valley Region in Wisconsin, the Mankato and Twin Cities markets in Minnesota, and various rural communities around these areas. The Bank offers traditional community banking services to businesses, agricultural operators and consumers, including one-to-four family residential mortgages.
The Bank is subject to competition from other financial institutions and non-financial institutions providing financial products. Additionally, the Bank is subject to the regulations of certain regulatory agencies and undergoes periodic examination by those regulatory agencies.
In preparing these consolidated financial statements, we evaluated the events and transactions that occurred subsequent to the September 30, 2021 balance sheet date and through the date the financial statements were available to be issued for items that should potentially be recognized or disclosed in these consolidated financial statements.
The accompanying consolidated interim financial statements are unaudited. However, in the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.
Unless otherwise stated herein, and except for shares and per share amounts, all amounts are in thousands.
Principles of Consolidation – The accompanying consolidated financial statements include the accounts of the Company and the Bank. All significant intercompany accounts and transactions have been eliminated.
Use of Estimates –Preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying disclosures. These estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future. Estimates are used in accounting for, among other items, fair value of financial instruments, the allowance for loan losses, mortgage servicing rights, foreclosed and repossessed assets, valuation of intangible assets arising from acquisitions, useful lives for depreciation and amortization, valuation of goodwill and long-lived assets, stock based compensation, deferred tax assets, uncertain income tax positions and contingencies. Management does not anticipate any material changes to estimates made herein in the near term. Factors that may cause sensitivity to the aforementioned estimates include but are not limited to: those items described under the caption “Risk Factors” in Item 1A of the annual report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 8, 2021; the matters described in “Risk Factors” in Item 1A of the quarterly reports on Form 10-Q for the quarters ended March 31, 2021 and June 30, 2021, filed with the SEC on May 6, 2021 and August 5, 2021, respectively; the matters described in “Risk Factors” in Item 1A of this Form 10-Q; external market factors such as market interest rates and unemployment rates; changes to operating policies and procedures and changes in applicable banking regulations. Actual results may ultimately differ from estimates, although management does not generally believe such differences would materially affect the consolidated financial statements in any individual reporting period.
12
Investment Securities; Held to Maturity and Available for Sale – Management determines the appropriate classification of investment securities at the time of purchase and reevaluates such designation as of the date of each balance sheet. Securities are classified as held to maturity when the Company has the positive intent and ability to hold the securities to maturity. Held to maturity securities are stated at amortized cost. Investment securities not classified as held to maturity are classified as available for sale. Available for sale securities are stated at fair value, with unrealized holding gains and losses being reported in other comprehensive income (loss), net of tax. Unrealized losses deemed other-than-temporary due to credit issues are reported in the Company’s net income in the period in which the losses arise. Realized gains or losses on sales of available for sale securities are calculated with the specific identification method and are included in the consolidated statements of operations under net gains on investment securities. Interest income includes amortization of purchase premium or accretion of purchase discount. Amortization of premiums and accretion of discounts are recognized in interest income using the interest method over the estimated lives of the securities.
The Company evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. As part of such monitoring, the credit quality of individual securities and their issuer is assessed. Significant inputs used to measure the amount of other-than-temporary impairment related to credit loss include, but are not limited to: the Company’s intent and ability to sell the debt security prior to recovery, that it is more likely than not that the Company will not sell the security prior to recovery, default and delinquency rates of the underlying collateral, remaining credit support, and historical loss severities. Adjustments to market value of available for sale securities that are considered temporary are recorded in other comprehensive income or loss as separate components of stockholders’ equity, net of tax. If the unrealized loss of a security is identified as other-than-temporary based on information available, such as the decline in the creditworthiness of the issuer, external market ratings, or the anticipated or realized elimination of associated dividends, such impairments are further analyzed to determine if credit loss exists. If there is a credit loss, it will be recorded in the Company’s consolidated statement of operations. Non-credit components of the unrealized losses on available for sale securities will continue to be recognized in other comprehensive income (loss), net of tax.
Equity securities with readily determinable fair value - The Company is required to maintain an investment in Federal Agricultural Mortgage Corporation (“Farmer Mac”) equity securities. Farmer Mac equity securities are carried at their fair market value, which is readily determinable. Changes in fair value are recognized as net gains (losses) on investment securities in the consolidated statement of operations.
Other Investments - As a member of the Federal Reserve Bank (“FRB”) System and the Federal Home Loan Bank (“FHLB”) System, the Bank is required to maintain an investment in the capital stock of these entities. These securities are “restricted” in that they can only be sold back to the respective institutions or another member institution at par. Therefore, they are less liquid than other exchange traded equity securities. As no ready market exists for these stocks, and they have no quoted market value, these investments are carried at cost and periodically evaluated for impairment based on the ultimate recovery of par value. Cash dividends are reported as other income in the consolidated statement of operations.
Also included in other investments is stock of our correspondent bank, Bankers’ Bank, without readily determinable fair value. This stock is carried at cost plus or minus changes resulting from observable price changes in orderly transactions for this stock, less other-than-temporary impairment charges, if any.
Management’s evaluation for impairment of these other investments, includes consideration of the financial condition and other available relevant information of the issuer. Based on management’s quarterly evaluation, no impairment has been recorded on these securities. Other investments totaling $ 14,965 at September 30, 2021 consisted of $ 7,925 of FHLB stock, $ 5,193 of Federal Reserve Bank stock and $ 1,847 of Bankers’ Bank stock. Other investments totaling $ 14,948 at December 31, 2020 consisted of $ 8,103 of FHLB stock and $ 5,170 of Federal Reserve Bank stock and $ 1,675 of Bankers’ Bank stock.
Loans – Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of: deferred loan fees and costs, accretable yield on acquired loans and non-accretable discount on purchased credit impaired (PCI) loans. Interest income is accrued on the unpaid principal balance of these loans. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the interest method over the contractual life of the loan with no prepayments assumed. If the loan is prepaid, any unamortized net fee is recognized at this time. Late charge fees are recognized into income when collected.
Interest income on commercial, mortgage and consumer loans is discontinued according to the following schedules:
• Commercial/agricultural real estate loans past due 90 days or more;
• Commercial and industrial/agricultural operating loans past due 90 days or more;
13
• Closed end consumer installment loans past due 120 days or more; and
• Residential mortgage loans and open ended consumer installment loans past due 180 days or more.
Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual status or charged off at an earlier date if collection of principal or interest is considered doubtful. All interest accrued but not received for a loan placed on nonaccrual status is reversed against interest income. Interest received on such loans is accounted for on the cash basis or cost recovery method until qualifying for return to accrual status. Loans are returned to accrual status when payments are made that bring the loan account current with the contractual term of the loan and a six month payment history has been established. Interest on accruing troubled debt restructured (“TDR”), less than 90 days delinquent, is recognized as income as it accrues, based on the revised terms of the loan over an established period of continued payment.
Residential mortgage loans and open ended consumer installment loans are charged off to estimated net realizable value less estimated selling costs at the earlier of when (a) the loan is deemed by management to be uncollectible, or (b) the loan becomes past due 180 days or more. Closed ended consumer installment loans are charged off to net realizable value at the earlier of when (a) the loan is deemed by management to be uncollectible, or (b) the loan becomes past due 120 days or more. Commercial/agricultural real estate, commercial and industrial and agricultural operating loans are charged off to net realizable value at the earlier of when (a) the loan is deemed by management to be uncollectible, or (b) the loan becomes past due 90 days or more.
Allowance for Loan Losses – The allowance for loan losses (“ALL”) is a valuation allowance for probable and inherent credit losses in our loan portfolio. Loan losses are charged against the ALL when management believes that the collectability of a loan balance is unlikely. Subsequent recoveries, if any, are credited to the ALL. Management estimates the required ALL balance taking into account the following factors: past loan loss experience; the nature, volume and composition of our loan portfolio; known and inherent risks in our portfolio; information about specific borrowers’ ability to repay; estimated collateral values; current economic conditions; and other relevant factors determined by management. The ALL consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-impaired loans and is based on historical loss experience adjusted for certain qualitative factors. The entire ALL balance is available for any loan that, in management’s judgment, should be charged off.
A loan is impaired when full payment under the loan terms is not expected. Impaired loans consist of all TDRs, as well as individual loans not considered a TDR, that are either (1) rated substandard or worse, (2) on nonaccrual status or (3) PCI loans which are impaired at the time of acquisition. Substandard loans, as defined by the OCC, our primary banking regulator, are loans that are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. All TDRs are individually evaluated for impairment. See Note 3, “Loans, Allowance for Loan Losses and Impaired Loans” for more information on what we consider to be a TDR. For TDR’s or substandard loans deemed to be impaired, a specific ALL allocation may be established so that the loan is reported, net, at the lower of (a) its outstanding principal balance; (b) the present value of the loan’s estimated future cash flows using the loan’s existing rate; or (c) at the fair value of any loan collateral, less estimated disposal costs, if repayment is expected solely from the underlying collateral of the loan. For TDRs less than 90+ days past due, and certain substandard loans that are less than 90+ days delinquent, the likelihood of the loan migrating to over 90 days past due is also taken into account when determining the specific ALL allocation for these particular loans. Large groups of smaller balance homogeneous loans, such as non-TDR commercial, consumer and residential real estate loans, are collectively evaluated for ALL purposes, and accordingly, are not separately identified for ALL disclosures.
Acquired Loans— Loans acquired in connection with acquisitions are recorded at their acquisition-date fair value with no carryover of related allowance for loan losses. Any allowance for loan loss on these pools reflect only losses incurred after the acquisition (meaning the present value of all cash flows expected at acquisition that no longer are expected to be received). Determining the fair value of the acquired loans involves estimating the principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest. Management considers a number of factors in evaluating the acquisition-date fair value including: the remaining life of the acquired loans, delinquency status, estimated prepayments, payment options and other loan features, internal risk grade, estimated value of the underlying collateral and interest rate environment.
Acquired loans that met the criteria for nonaccrual of interest prior to the acquisition may be considered performing upon acquisition, regardless of whether the customer is contractually delinquent, if we can reasonably estimate the timing and amount of the expected cash flows on such loans and if we expect to fully collect the new carrying value of the loans. As such, we may no longer consider the loan to be nonaccrual or nonperforming and may accrue interest on these loans, including the impact of any accretable yield.
14
Loans acquired with deteriorated credit quality are accounted for in accordance with Accounting Standards Codification (“ASC”) 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (ASC 310-30) if, at acquisition, the loans have evidence of credit quality deterioration since origination and it is probable that all contractually required payments will not be collected. At acquisition, the Company considers several factors as indicators that an acquired loan has evidence of deterioration in credit quality. These factors include, but are not limited to: loans 90 days or more past due, loans with an internal risk grade of substandard or below, loans classified as non-accrual by the acquired institution, and loans that have been previously modified in a troubled debt restructuring.
Under the ASC 310-30 model, the excess of cash flows expected to be collected at acquisition over recorded fair value is referred to as the accretable yield and is the interest component of expected cash flow. The accretable discount is recognized into income over the remaining life of the loan if the timing and/or amount of cash flows expected to be collected can be reasonably estimated (the accretion method). If the timing or amount of cash flows expected to be collected cannot be reasonably estimated, the cost recovery method of income recognition is used. The difference between the loan’s total scheduled principal and interest payments over all cash flows expected to be collected at acquisition, considering the impact of prepayments, is referred to as the non-accretable difference. The non-accretable difference represents contractually required principal and interest payments which the Company does not expect to collect.
Over the life of the loan, management continues to estimate cash flows expected to be collected. Decreases in expected cash flows are recognized as impairments through a charge to the provision for loan losses resulting in an increase in the allowance for loan losses. Subsequent improvements in cash flows result in first, reversal of existing valuation allowances recognized subsequent to acquisition, if any, and next, an increase in the amount of accretable discount to be subsequently recognized in interest income on a prospective basis over the loan’s remaining life.
Acquired loans that were not individually determined to be purchased with deteriorated credit quality are accounted for in accordance with ASC 310-20, Nonrefundable Fees and Other Costs (ASC 310-20), whereby the premium or discount derived from the fair market value adjustment, on a loan-by-loan or pooled basis, is recognized into interest income on a level yield basis over the remaining expected life of the loan or pool.
For all acquired loans, the outstanding loan balances less any related accretable discount and/or non-accretable difference is referred to as the loans’ carrying amount.
Loans Held for Sale — Loans held for sale are those loans the Company has the intent to sell in the foreseeable future. They are carried at the lower of aggregate cost or fair value. Gains and losses on sales of loans are recognized at settlement dates, and are determined by the difference between the sales proceeds and the carrying value of the loans after allocating costs to servicing rights retained. Such gains and losses are included in non-interest income in the consolidated statements of operations. All sales are made without recourse. Interest rate lock commitments on mortgage loans to be funded and sold are valued at fair value, and are included in other assets or liabilities, if material.
Transfers of financial assets— Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the entity, (2) the transferee obtains the right, free of conditions that constrain it from taking advantage of that right, to pledge or exchange the transferred assets, and (3) the entity does not maintain effective control over the transferred assets through an agreement to repurchase them before maturity.
Mortgage Servicing Rights— Mortgage servicing rights (“MSR”) assets result as the Company sells loans to investors in the secondary market and retains the rights to service mortgage loans sold to others. MSR assets are initially measured at fair value; assessed for impairment at least annually; carried at the lower of the initial capitalized amount, net of accumulated amortization, or estimated fair value. MSR assets are amortized in proportion to and over the period of estimated net servicing income, with the amortization recorded in non-interest expense in the consolidated statement of operations.
The valuation of MSRs and related amortization, included in mortgage servicing rights expense in the consolidated statements of operations, thereon are based on numerous factors, assumptions and judgments, such as those for: changes in the mix of loans, interest rates, prepayment speeds, and default rates. Changes in these factors, assumptions and judgments may have a material effect on the valuation and amortization of MSRs. Although management believes that the assumptions used to evaluate the MSRs for impairment are reasonable, future adjustment may be necessary if future economic conditions differ substantially from the economic assumptions used to determine the value of MSRs.
Servicing fee income, which is reported on the consolidated statements of operations in non-interest income as loan servicing fee income, is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of outstanding principal; or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income.
15
Goodwill and other intangible assets— The Company accounts for goodwill and other intangible assets in accordance with ASC Topic 350, “Intangibles - Goodwill and Other.” The Company records the excess of the cost of acquired entities over the fair value of identifiable tangible and intangible assets acquired, less liabilities assumed, as goodwill. On a periodic basis, management assesses whether events or changes in circumstances indicate that the carrying amounts of the intangible assets may be impaired. Goodwill is not amortized but, instead, is subject to impairment tests on at least an annual basis, and more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. A reporting unit is defined as any distinct, separately identifiable component of the Company’s one operating segment for which complete, discrete financial information is available and reviewed regularly by the segment’s management. The Company has one reporting unit as of September 30, 2021 which is related to its banking activities. The impairment testing process is conducted by assigning net assets and goodwill to the Company’s reporting unit. An initial qualitative evaluation is made to assess the likelihood of impairment and determine whether further quantitative testing to calculate the fair value is necessary. When the qualitative evaluation indicates that impairment is more likely than not, quantitative testing is required whereby the fair value of the Company’s reporting unit is calculated and compared to the recorded book value, “step one.” If the calculated fair value of the Company’s reporting unit exceeds its carrying value, goodwill is not considered impaired and “step two” is not considered necessary. If the carrying value of the company’s reporting unit exceeds its calculated fair value, the impairment test continues (“step two”) by comparing the carrying value of the Company’s reporting unit’s goodwill to the implied fair value of goodwill. An impairment charge is recognized if the carrying value of goodwill exceeds the implied fair value of goodwill. The Company has performed the required goodwill impairment test and has determined that goodwill was not impaired as of December 31, 2020.
Foreclosed and Repossessed Assets, net – Assets acquired through foreclosure or repossession are initially recorded at fair value, less estimated costs to sell, which establishes a new cost basis. If the fair value declines subsequent to foreclosure or repossession, a write-down is recorded through expense. Costs incurred after acquisition are expensed and are included in non-interest expense, other in the consolidated statements of operations.
Leases - We determine if an arrangement is a lease at inception. All of our existing leases have been determined to be operating leases under ASC 842. Right-of-use (“ROU”) assets are included in other assets in our consolidated balance sheets. Operating lease liabilities are included in other liabilities in our consolidated balance sheets. Lease expense is included in non-interest expense, occupancy in the consolidated statements of operations.
ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date, based on the present value of lease payments over the lease term. As none of our existing leases provide an implicit rate, we use our incremental borrowing rate, based on information available at commencement date, in determining the present value of lease payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease, when it is reasonably certain that we will exercise that option. Lease expense is recognized based on the total contractually required lease payments, over the term of the lease, on a straight-line basis.
Debt and equity issuance costs— Debt issuance costs, which consist primarily of fees paid to note lenders, are deferred and included in other borrowings in the consolidated balance sheet. Debt issuance costs are amortized over the contractual term of the corresponding debt, as a component of interest expense on other borrowed funds in the consolidated statement of operations. Specific costs associated with the issuance of shares of the Company’s common or preferred stock are netted against proceeds and recorded in stockholders’ equity, as additional paid in capital, on the consolidated balance sheet, in the period of the share issuance.
Advertising, Marketing and Public Relations Expense— The Company expenses all advertising, marketing and public relations costs as they are incurred.
Income Taxes – The Company accounts for income taxes in accordance with the Financial Accounting Standards Board (FASB) Accounting Standards Codification (“ASC”) Topic 740, “Income Taxes.” Under this guidance, deferred taxes are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates that will apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized as income or expense in the period that includes the enactment date.
The Company regularly reviews the carrying amount of its net deferred tax assets to determine if the establishment of a valuation allowance is necessary. If based on the available evidence, it is more likely than not that all or a portion of the Company’s net deferred tax assets will not be realized in future periods, a deferred tax valuation allowance would be
16
established. Consideration is given to various positive and negative factors that could affect the realization of the deferred tax assets. In evaluating this available evidence, management considers, among other things, historical performance, expectations of future earnings, the ability to carry back losses to recoup taxes previously paid, the length of statutory carry forward periods, any experience with utilization of operating loss and tax credit carry forwards not expiring, tax planning strategies and timing of reversals of temporary differences. Significant judgment is required in assessing future earnings trends and the timing of reversals of temporary differences. Accordingly, the Company’s evaluation is based on current tax laws as well as management’s expectations of future performance.
Revenue Recognition - The Company recognizes revenue in the consolidated statements of operations as it is earned and when collectability is reasonably assured. The primary source of revenue is interest income from interest earning assets, which is recognized on the accrual basis of accounting using the effective interest method. The recognition of revenues from interest earning assets is based upon formulas from underlying loan agreements, securities contracts or other similar contracts. Non-interest income is recognized on the accrual basis of accounting as services are provided or as transactions occur. Non-interest income includes fees from deposit accounts, ATM and debit card fees, mortgage banking activities, and other miscellaneous services and transactions. Commission revenue is recognized as of the effective date of the insurance policy or the date the customer is billed, whichever is later. The Company also receives contingent commissions from insurance companies which are based on the overall profitability of their relationship based primarily on the loss experience of the insurance placed by the Company. Contingent commissions from insurance companies are recognized when determinable. Commission revenue is included in other non-interest income in the consolidated statement of operations.
Earnings Per Share – Basic earnings per common share is net income or loss divided by the weighted average number of common shares outstanding during the period. Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable during the period, consisting of stock options outstanding under the Company’s stock incentive plans that have an exercise price that is less than the Company’s stock price on the reporting date.
Loss Contingencies— Loss contingencies, including claims and legal actions arising in the normal course of business, are recorded as liabilities when the likelihood of loss is probable and an amount of loss can be reasonably estimated.
Other Comprehensive Income — Accumulated and other comprehensive income or loss is comprised of the unrealized and realized gains and losses on securities available for sale, net of tax, and is shown on the accompanying consolidated statements of comprehensive income.
Operating Segments— While our executive officers monitor the revenue streams of the various banking products and services, operations are managed and financial performance is evaluated on a Company-wide basis. Accordingly, all of the Company’s banking operations are considered by management to be aggregated in one reportable operating segment.
Reclassifications – Certain items previously reported were reclassified for consistency with the current presentation.
Recent Accounting Pronouncements— The Financial Accounting Standards Board (FASB) issues Accounting Standards Updates (ASUs) to the FASB Accounting Standards Codification (ASC). This section provides a summary description of recent ASUs that have potentially significant implications (elected or required) within the consolidated financial statements, or that management expects may have a significant impact on financial statements issued in the near future.
Recent Accounting Pronouncements—Adopted
ASU 2018-13, Fair Value Measurement (Topic 820)— The ASU modifies disclosure requirements on fair value measurements. This ASU removes requirements to disclose, (1) the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, and (2) the policy for timing of transfers between levels and the valuation processes for Level 3 fair value measurements. ASU 2018-13 clarifies that, disclosure regarding measurement uncertainty, is intended to communicate information about the uncertainty in measurement, as of the reporting date. ASU 2018-13 adds certain disclosure requirements, including (1) disclosure of changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements, and (2) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. The Company adopted this ASU, in the first quarter of 2020. The amendments on (1) changes in unrealized gains and losses, (2) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and (3) the narrative description of measurement uncertainty, are being applied prospectively. All other amendments have been applied retrospectively for all periods presented. Adoption of this ASU had no material impact on its consolidated financial position or results of operations.
ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40)— The ASU was issued to help entities evaluate the accounting for fees paid by a customer in a cloud computing arrangement (hosting arrangement), by providing guidance for determining when the arrangement includes a software license. The amendments align the requirements
17
for capitalizing implementation costs incurred in a hosting arrangement that is a service contract, with similar costs to develop or obtain internal-use software (and hosting arrangements that include an internal use software license). The accounting for the service element of a hosting arrangement that is a service contract is not affected by the amendments. This guidance became effective for the Company beginning in the first quarter of 2020. Adoption of this ASU had no material impact on its consolidated financial statements.
ASU 2020-04 and ASU 2021-01, Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting-- These ASUs provide optional and temporary relief, in the form of optional expedients and exceptions, for applying GAAP to modifications of contacts, hedging relationships and other transactions affected by reference rate (e.g. LIBOR) reforms. ASU 2020-04 and ASU 2021-01 are effective for the Company immediately and through December 31, 2022. The Company utilizes LIBOR, among other indexes, as a reference rate for underwriting variable rate loans. Reference rate reform has not had, nor does the Company expect it to have, a material effect on the Company’s consolidated balance sheet, operations or cash flows.
Recently Issued, But Not Yet Effective Accounting Pronouncements
ASU 2016-13; Financial Instruments-Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments-- The ASU changes accounting for credit losses on loans receivable and debt securities from an incurred loss methodology to an expected credit loss methodology. Among other things, ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Accordingly, ASU 2016-13 requires the use of forward-looking information to form credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, though the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, ASU 2016-13 amends the accounting for credit losses on debt securities and purchased financial assets with credit deterioration. In November, 2019, the FASB issued ASU 2019-10, which delayed the effective date for ASU 2016-13 for smaller reporting companies, resulting in ASU 2016-13 becoming effective in the first quarter of 2023 for the Company. Earlier adoption is permitted; however, the Company does not currently plan to adopt the ASU early. Management is assessing alternative loss estimation methodologies and the Company’s data and system needs in order to evaluate the impact that adoption of this standard will have on the Company’s financial condition and results of operations. The Company anticipates recording the effect of implementing this ASU through a cumulative-effect adjustment through retained earnings as of the beginning of the reporting period in which the ASU is effective, which will be January 1, 2023.
18
NOTE 2 – INVESTMENT SECURITIES
The amortized cost, estimated fair value and related unrealized gains and losses on securities available for sale and held to maturity as of September 30, 2021 and December 31, 2020, respectively, were as follows:
Available for sale securities Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
September 30, 2021
U.S. government agency obligations $ 27,862 $ 553 $ 5 $ 28,410
Obligations of states and political subdivisions 140 — — 140
Mortgage-backed securities 120,684 738 620 120,802
Corporate debt securities 40,676 720 178 41,218
Corporate asset-based securities 34,522 150 57 34,615
Trust preferred securities 8,841 399 — 9,240
Total available for sale securities $ 232,725 $ 2,560 $ 860 $ 234,425
December 31, 2020
U.S. government agency obligations $ 33,048 $ 387 $ 70 $ 33,365
Obligations of states and political subdivisions 140 — — 140
Mortgage-backed securities 39,454 1,537 — 40,991
Corporate debt securities 17,199 372 109 17,462
Corporate asset-based securities 36,039 104 316 35,827
Trust preferred securities 16,297 189 38 16,448
Total available for sale securities $ 142,177 $ 2,589 $ 533 $ 144,233
Held to maturity securities Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
September 30, 2021
Obligations of states and political subdivisions $ 4,600 $ 1 $ 2 $ 4,599
Mortgage-backed securities 63,139 152 2,023 61,268
Total held to maturity securities $ 67,739 $ 153 $ 2,025 $ 65,867
December 31, 2020
Obligations of states and political subdivisions $ 600 $ 2 $ — $ 602
Mortgage-backed securities 42,951 265 34 43,182
Total held to maturity securities $ 43,551 $ 267 $ 34 $ 43,784
As of September 30, 2021, the Bank has pledged U.S. Government Agency securities with a carrying value of $ 519 and mortgage-backed securities with a carrying value of $ 3,552 as collateral against specific municipal deposits. At September 30, 2021, the Bank has pledged mortgage-backed securities with a carrying value of $ 936 as collateral against a borrowing line of credit with the Federal Reserve Bank. However, as of September 30, 2021, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of September 30, 2021, the Bank also has mortgage-backed securities with a carrying value of $ 312 pledged as collateral to the Federal Home Loan Bank of Des Moines.
At December 31, 2020, the Bank has pledged certain of its mortgage-backed securities with a carrying value of $ 1,209 as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2020, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2020, the Bank has pledged certain of its U.S. Government Agency securities with a carrying value of $ 576 and mortgage-backed securities with a carrying value of $ 3,028 as collateral against specific municipal deposits. As of December 31, 2020, the Bank also has mortgage-backed securities with a carrying value of $ 468 pledged as collateral to the Federal Home Loan Bank of Des Moines.
19
For the three and nine month periods ended September 30, 2021 gross sales of available for sale securities were $ 7,153 and $ 9,118 , respectively. Gross gains on sale of available for sale securities for the three and nine months ended September 30, 2021 were $ 56 and $ 92 , respectively. Gross losses on sale of available for sale securities for the three and nine months ended September 30, 2021 were $ 14 and $ 14 , respectively. Gross sales of available for sale securities were $ 0 and $ 10,841 for the three and nine month periods ended September 30, 2020, respectively. Gross gains on sale of available for sale securities for the three and nine months ended September 30, 2020 were $ 0 and $ 157 , respectively. Gross losses on sale of available for sale securities for the three and nine months ended September 30, 2020 were $ 0 and $ 1 , respectively.
The estimated fair value of securities at September 30, 2021 and December 31, 2020, by contractual maturity, is shown below. Expected maturities will differ from contractual maturities on mortgage-backed securities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Expected maturities may differ from contractual maturities on certain agency and municipal securities due to the call feature.
September 30, 2021 December 31, 2020
Available for sale securities Amortized
Cost Estimated
Fair Value Amortized
Cost Estimated
Fair Value
Due in one year or less $ 140 $ 140 $ — $ —
Due after one year through five years 6,413 6,705 3,833 4,095
Due after five years through ten years 50,890 51,832 44,405 44,880
Due after ten years 54,598 54,946 54,485 54,267
Total securities with contractual maturities $ 112,041 $ 113,623 $ 102,723 $ 103,242
Mortgage-backed securities 120,684 120,802 39,454 40,991
Total available for sale securities $ 232,725 $ 234,425 $ 142,177 $ 144,233
September 30, 2021 December 31, 2020
Held to maturity securities Amortized
Cost Estimated
Fair Value Amortized
Cost Estimated
Fair Value
Due after one year through five years $ 4,300 $ 4,301 $ 200 $ 200
Due after five years through ten years 300 298 400 402
Total securities with contractual maturities 4,600 4,599 600 602
Mortgage-backed securities 63,139 61,268 42,951 43,182
Total held to maturity securities $ 67,739 $ 65,867 $ 43,551 $ 43,784
20
Securities with unrealized losses at September 30, 2021 and December 31, 2020, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, were as follows:
Less than 12 Months 12 Months or More Total
Available for sale securities Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
September 30, 2021
U.S. government agency obligations $ — $ — $ 1,309 $ 5 $ 1,309 $ 5
Mortgage-backed securities 82,600 620 — — 82,600 620
Corporate debt securities 12,417 96 1,418 82 13,835 178
Corporate asset-based securities 15,038 57 — — 15,038 57
Trust preferred securities — — — — — —
Total $ 110,055 $ 773 $ 2,727 $ 87 $ 112,782 $ 860
December 31, 2020
U.S. government agency obligations $ 7,654 $ 17 $ 6,834 $ 53 $ 14,488 $ 70
Corporate debt securities 3,447 27 1,418 82 4,865 109
Corporate asset-based securities — — 24,310 316 24,310 316
Trust preferred securities 5,612 38 — — 5,612 38
Total $ 16,713 $ 82 $ 32,562 $ 451 $ 49,275 $ 533
Less than 12 Months 12 Months or More Total
Held to maturity securities Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss Fair
Value Unrealized
Loss
September 30, 2021
Obligations of states and political subdivisions $ 398 $ 2 $ — $ — $ 398 $ 2
Mortgage-backed securities 54,515 1,874 3,288 149 57,803 2,023
Total $ 54,913 $ 1,876 $ 3,288 $ 149 $ 58,201 $ 2,025
December 31, 2020
Mortgage-backed securities $ 16,538 $ 34 $ — $ — $ 16,538 $ 34
Total $ 16,538 $ 34 $ — $ — $ 16,538 $ 34
The Company evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. As part of such monitoring, the credit quality of individual securities and their issuer is assessed. Significant inputs used to measure the amount of other-than-temporary impairment related to credit loss include, but are not limited to; the Company’s intent and ability to sell the debt security prior to recovery, that it is more likely than not that the Company will not sell the security prior to recovery, default and delinquency rates of the underlying collateral, remaining credit support, and historical loss severities. Adjustments to market value of available for sale securities that are considered temporary are recorded as separate components of stockholders’ equity, net of tax. If the unrealized loss of a security is identified as other-than-temporary based on information available, such as the decline in the creditworthiness of the issuer, external market ratings, or the anticipated or realized elimination of associated dividends, such impairments are further analyzed to determine if credit loss exists. If there is a credit loss, it will be recorded in the Company’s consolidated statement of operations. Non-credit components of the unrealized losses on available for sale securities will continue to be recognized in other comprehensive income (loss), net of tax. Unrealized losses reflected in the preceding tables have not been included in results of operations because the unrealized loss was not deemed other-than-temporary. Management has determined that more likely than not, the Company neither intends to sell, nor will it be required to sell each debt security before its anticipated recovery, and therefore recovery of cost will occur.
21
NOTE 3 – LOANS, ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS
Portfolio Segments:
Commercial and agricultural real estate loans are underwritten after evaluating and understanding the borrower's ability to operate profitably and prudently expand its business. Management examines current and projected cash flows to determine the ability of the borrower to repay its obligations as agreed. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The level of owner-occupied property versus non-owner-occupied property are tracked and monitored on a regular basis. Agricultural real estate loans are primarily comprised of loans for the purchase of farmland. Loan-to-value ratios on loans secured by farmland generally do not exceed 75 %.
Commercial and industrial (“C&I”) loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. These cash flows, however, may not be as expected and the value of collateral securing the loans may fluctuate. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee. Agricultural operating loans are generally comprised of term loans to fund the purchase of equipment, livestock and seasonal operating lines. Operating lines are typically written for one year and secured by the crop and other farm assets or other business assets, as considered necessary. Agricultural loans carry significant credit risks as they may involve larger balances concentrated with single borrowers or groups of related borrowers. In addition, repayment of such loans depends on the successful operation or management of the farm property securing the loan or for which an operating loan is utilized. Farming operations may be affected by adverse weather conditions such as drought, hail or floods that can severely limit crop yields. SBA PPP loan balances are 100% guaranteed under the Small Business Association’s Paycheck Protection Program and may be forgiven in full, depending on use of funds and eligibility. These SBA-backed loans helped businesses keep their workforce employed during the COVID-19 crisis. Eligible borrowers, who qualify for full loan forgiveness during the eight to twenty four week period following loan disbursement, can apply for forgiveness, once all proceeds for which the borrower requested forgiveness has been used. Borrowers can apply for forgiveness any time up to the maturity date of the loan.
Residential mortgage loans are collateralized by primary and secondary positions on real estate and are underwritten primarily based on borrower’s documented income, credit scores, and collateral values. Under consumer home equity loan guidelines, the borrower will be approved for a loan based on a percentage of their home’s appraised value less the balance owed on the existing first mortgage. Credit risk is minimized within the residential mortgage portfolio due to relatively small loan account balances spread across many individual borrowers. Management evaluates trends in past due loans and current economic factors such as the housing price index on a regular basis.
Consumer installment loans are comprised of originated indirect paper loans secured primarily by boats and recreational vehicles and other consumer loans secured primarily by automobiles and other personal assets. The Bank ceased new originations of indirect paper loans in early fiscal 2017. Consumer loan underwriting terms often depend on the collateral type, debt to income ratio and the borrower’s creditworthiness as evidenced by their credit score. In the event of a consumer installment loan default, collateral value alone may not provide an adequate source of repayment of the outstanding loan balance. This shortage is a result of the greater likelihood of damage, loss and depreciation for consumer based collateral.
22
Credit Quality/Risk Ratings:
Management utilizes a numeric risk rating system to identify and quantify the Bank’s risk of loss within its loan portfolio. Ratings are initially assigned prior to funding the loan, and may be changed at any time as circumstances warrant.
Ratings range from the highest to lowest quality based on factors that include measurements of ability to pay, collateral type and value, borrower stability and management experience. The Bank’s loan portfolio ratings are presented below in accordance with the risk rating framework that has been commonly adopted by the federal banking agencies. The definitions of the various risk rating categories are as follows:
1 through 4 - Pass. A “Pass” loan means that the condition of the borrower and the performance of the loan is satisfactory or better.
5 - Watch. A “Watch” loan has clearly identifiable developing weaknesses that deserve additional attention from management. Weaknesses that are not corrected or mitigated, may jeopardize the ability of the borrower to repay the loan in the future.
6 - Special Mention. A “Special Mention” loan has one or more potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position in the future.
7 - Substandard. A “Substandard” loan is inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. Assets classified as substandard must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
8 - Doubtful. A “Doubtful” loan has all the weaknesses inherent in a Substandard loan with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
9 - Loss. Loans classified as “Loss” are considered uncollectible, and their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, and a partial recovery may occur in the future.
23
Below is a summary of originated and acquired loans by type and risk rating as of September 30, 2021:
1 to 5 6 7 8 9 TOTAL
Originated Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 507,305 $ 300 $ 935 $ — $ — $ 508,540
Agricultural real estate 48,053 378 651 — — 49,082
Multi-family real estate 149,802 292 — — — 150,094
Construction and land development 76,366 — 8,033 — — 84,399
C&I/Agricultural operating:
Commercial and industrial 87,481 16 3,084 — — 90,581
Agricultural operating 23,744 22 1,624 — — 25,390
Residential mortgage:
Residential mortgage 65,733 — 3,253 — — 68,986
Purchased HELOC loans 3,756 — 165 — — 3,921
Consumer installment:
Originated indirect paper 17,511 — 178 — — 17,689
Other consumer 9,344 — 70 — — 9,414
Originated loans before SBA PPP loans 989,095 1,008 17,993 — — 1,008,096
SBA PPP loans 31,301 — — — — 31,301
Total originated loans $ 1,020,396 $ 1,008 $ 17,993 $ — $ — $ 1,039,397
Acquired Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 126,472 $ 1,342 $ 1,970 $ — $ — $ 129,784
Agricultural real estate 22,517 — 5,035 — — 27,552
Multi-family real estate 5,928 — — — — 5,928
Construction and land development 949 190 — — — 1,139
C&I/Agricultural operating:
Commercial and industrial 16,243 8 303 — — 16,554
Agricultural operating 4,251 — 290 — — 4,541
Residential mortgage:
Residential mortgage 29,253 — 1,542 — — 30,795
Consumer installment:
Other consumer 512 — 4 — — 516
Total acquired loans $ 206,125 $ 1,540 $ 9,144 $ — $ — $ 216,809
Total Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 633,777 $ 1,642 $ 2,905 $ — $ — $ 638,324
Agricultural real estate 70,570 378 5,686 — — 76,634
Multi-family real estate 155,730 292 — — — 156,022
Construction and land development 77,315 190 8,033 — — 85,538
Commercial/Agricultural non-real estate:
Commercial and industrial 103,724 24 3,387 — — 107,135
Agricultural operating 27,995 22 1,914 — — 29,931
Residential mortgage:
Residential mortgage 94,986 — 4,795 — — 99,781
Purchased HELOC loans 3,756 — 165 — — 3,921
Consumer installment:
Originated indirect paper 17,511 — 178 — — 17,689
Other Consumer 9,856 — 74 — — 9,930
Gross loans before SBA PPP Loans 1,195,220 2,548 27,137 — — 1,224,905
SBA PPP loans 31,301 — — — — $ 31,301
Gross loans $ 1,226,521 $ 2,548 $ 27,137 $ — $ — $ 1,256,206
Less:
Unearned net deferred fees and costs and loans in process ( 3,486 )
Unamortized discount on acquired loans ( 4,066 )
Allowance for loan losses ( 16,832 )
Loans receivable, net $ 1,231,822
24
Below is a summary of originated and acquired loans by type and risk rating as of December 31, 2020:
1 to 5 6 7 8 9 TOTAL
Originated Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 349,482 $ 543 $ 1,088 $ — $ — $ 351,113
Agricultural real estate 30,041 446 1,254 — — 31,741
Multi-family real estate 112,423 308 — — — 112,731
Construction and land development 87,763 — 3,478 — — 91,241
C&I/Agricultural operating:
Commercial and industrial 91,474 20 3,796 — — 95,290
Agricultural operating 22,462 934 1,061 — — 24,457
Residential mortgage:
Residential mortgage 82,097 7 4,179 — — 86,283
Purchased HELOC loans 5,959 — 301 — — 6,260
Consumer installment:
Originated indirect paper 25,616 — 235 — — 25,851
Other Consumer 11,986 — 70 — — 12,056
Originated loans before SBA PPP loans 819,303 2,258 15,462 — — 837,023
SBA PPP loans 123,702 — — — — 123,702
Total originated loans $ 943,005 $ 2,258 $ 15,462 $ — $ — $ 960,725
Acquired Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 148,303 $ 4,274 $ 3,985 $ — $ — $ 156,562
Agricultural real estate 31,147 — 5,907 — — 37,054
Multi-family real estate 9,273 — 148 — — 9,421
Construction and land development 7,237 — 39 — — 7,276
C&I/Agricultural operating:
Commercial and industrial 20,918 9 336 — — 21,263
Agricultural operating 7,838 — 490 — — 8,328
Residential mortgage:
Residential mortgage 42,805 131 2,167 — — 45,103
Consumer installment:
Other Consumer 1,150 — 7 — — 1,157
Total acquired loans $ 268,671 $ 4,414 $ 13,079 $ — $ — $ 286,164
Total Loans:
Commercial/Agricultural real estate:
Commercial real estate $ 497,785 $ 4,817 $ 5,073 $ — $ — 507,675
Agricultural real estate 61,188 446 7,161 — — 68,795
Multi-family real estate 121,696 308 148 — — 122,152
Construction and land development 95,000 — 3,517 — — 98,517
C&I/Agricultural operating:
Commercial and industrial 112,392 29 4,132 — — 116,553
Agricultural operating 30,300 934 1,551 — — 32,785
Residential mortgage:
Residential mortgage 124,902 138 6,346 — — 131,386
Purchased HELOC loans 5,959 — 301 — — 6,260
Consumer installment:
Originated indirect paper 25,616 — 235 — — 25,851
Other Consumer 13,136 — 77 — — 13,213
Gross loans before SBA PPP loans 1,087,974 6,672 28,541 — — 1,123,187
SBA PPP loans 123,702 — — — — 123,702
Gross loans $ 1,211,676 $ 6,672 $ 28,541 $ — $ — $ 1,246,889
Less:
Unearned net deferred fees and costs and loans in process ( 4,245 )
Unamortized discount on acquired loans ( 5,063 )
Allowance for loan losses ( 17,043 )
Loans receivable, net $ 1,220,538
25
The following table summarizes SBA PPP loans at September 30, 2021 and December 31, 2020:
2020 Originations 2021 Originations Total
Balance Net Deferred Fee Income Balance Net Deferred Fee Income Balance Net Deferred Fee Income
SBA PPP loans, December 31, 2020 $ 123,702 $ 2,991 $ — $ — $ 123,702 $ 2,991
2021 SBA PPP loan originations — — 47,467 1,770 47,467 1,770
Less: 2021 SBA PPP loan forgiveness and fee accretion ( 52,238 ) ( 1,706 ) — ( 44 ) ( 52,238 ) ( 1,750 )
SBA PPP loans, March 31, 2021 71,464 1,285 47,467 1,726 118,931 3,011
2021 SBA PPP loan originations — — 8,323 1,715 8,323 1,715
Less: 2021 SBA PPP loan forgiveness and fee accretion ( 50,057 ) ( 977 ) ( 2,272 ) ( 332 ) ( 52,329 ) ( 1,309 )
SBA PPP loans, June 30, 2021 21,407 308 53,518 $ 3,109 74,925 3,417
2021 SBA PPP loan originations — — 64 9 64 9
Less: 2021 SBA PPP loan forgiveness and fee accretion ( 18,286 ) ( 279 ) ( 25,402 ) ( 1,599 ) ( 43,688 ) ( 1,878 )
SBA PPP loans, September 30, 2021 $ 3,121 $ 29 $ 28,180 $ 1,519 $ 31,301 $ 1,548
Allowance for Loan Losses - The ALL represents management’s estimate of probable and inherent credit losses in the Bank’s loan portfolio. Estimating the amount of the ALL requires the exercise of significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience, and consideration of other qualitative factors such as current economic trends and conditions, all of which may be susceptible to significant change.
There are many factors affecting the ALL; some are quantitative, while others require qualitative judgment. The process for determining the ALL (which management believes adequately considers potential factors which result in probable credit losses), includes subjective elements and, therefore, may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for loan losses could be required that could adversely affect the Company’s earnings or financial position in future periods. Allocations of the ALL may be made for specific loans but the entire ALL is available for any loan that, in management’s judgment, should be charged-off or for which an actual loss is realized.
As an integral part of their examination process, various regulatory agencies also review the Bank’s ALL. Such agencies may require that changes in the ALL be recognized when such regulators’ credit evaluations differ from those of our management based on information available to the regulators at the time of their examinations.
26
Changes in the ALL by loan type for the periods presented below were as follows:
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Three months ended September 30, 2021
Allowance for Loan Losses:
Beginning balance, July 1, 2021 $ 10,890 $ 2,182 $ 771 $ 362 $ 855 $ 15,060
Charge-offs — — — ( 12 ) — ( 12 )
Recoveries 4 10 — 5 — 19
Provision 1,004 ( 218 ) ( 185 ) ( 80 ) ( 83 ) 438
Total allowance on originated loans 11,898 1,974 586 275 772 15,505
Purchased credit impaired loans — — — — — —
Other acquired loans:
Beginning balance, July 1, 2021 1,468 81 231 5 — 1,785
Charge-offs — — — ( 24 ) — ( 24 )
Recoveries — 3 1 — — 4
Provision ( 371 ) ( 10 ) ( 106 ) 49 — ( 438 )
Total allowance on other acquired loans 1,097 74 126 30 — 1,327
Total allowance on acquired loans 1,097 74 126 30 — 1,327
Ending balance, September 30, 2021 $ 12,995 $ 2,048 $ 712 $ 305 $ 772 $ 16,832
27
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Nine months ended September 30, 2021
Allowance for Loan Losses:
Beginning balance, January 1, 2021 $ 10,271 $ 2,112 $ 1,041 $ 489 $ 906 $ 14,819
Charge-offs ( 51 ) — — ( 49 ) — ( 100 )
Recoveries 10 48 9 36 — 103
Provision 1,668 ( 186 ) ( 464 ) ( 201 ) ( 134 ) 683
Total allowance on originated loans 11,898 1,974 586 275 772 15,505
Purchased credit impaired loans — — — — — —
Other acquired loans:
Beginning balance, January 1, 2021 1,684 141 335 64 — 2,224
Charge-offs ( 200 ) ( 7 ) — ( 27 ) — ( 234 )
Recoveries — 13 3 4 — 20
Provision ( 387 ) ( 73 ) ( 212 ) ( 11 ) — ( 683 )
Total allowance on other acquired loans 1,097 74 126 30 — 1,327
Total allowance on acquired loans 1,097 74 126 30 — 1,327
Ending balance, September 30, 2021 $ 12,995 $ 2,048 $ 712 $ 305 $ 772 $ 16,832
Allowance for Loan Losses at September 30, 2021:
Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 1,033 $ 271 $ 59 $ — $ — $ 1,363
Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 11,962 $ 1,777 $ 653 $ 305 $ 772 $ 15,469
Loans Receivable as of September 30, 2021: —
Ending balance of originated loans $ 792,115 $ 147,272 $ 72,907 $ 27,103 $ — $ 1,039,397
Ending balance of purchased credit-impaired loans 9,183 1,219 1,097 — — 11,499
Ending balance of other acquired loans 155,220 19,876 29,698 516 — 205,310
Ending balance of loans $ 956,518 $ 168,367 $ 103,702 $ 27,619 $ — $ 1,256,206
Ending balance: individually evaluated for impairment $ 22,744 $ 6,451 $ 7,705 $ 291 $ — $ 37,191
Ending balance: collectively evaluated for impairment $ 933,774 $ 161,916 $ 95,997 $ 27,328 $ — $ 1,219,015
28
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Three months ended September 30, 2020
Allowance for Loan Losses:
Beginning balance, July 1, 2020 $ 8,297 $ 1,778 $ 980 $ 480 $ 574 $ 12,109
Charge-offs — ( 103 ) ( 4 ) ( 10 ) — ( 117 )
Recoveries 74 — 2 18 — 94
Provision 430 188 ( 15 ) 64 56 723
Total allowance on originated loans 8,801 1,863 963 552 630 12,809
Purchased credit impaired loans — — — — — —
Other acquired loans:
Beginning balance, July 1, 2020 746 334 112 72 — 1,264
Charge-offs — — ( 47 ) — — ( 47 )
Recoveries 1 30 — 2 — 33
Provision 623 ( 58 ) 199 13 — 777
Total allowance on other acquired loans 1,370 306 264 87 — 2,027
Total allowance on acquired loans 1,370 306 264 87 — 2,027
Ending balance, September 30, 2020 $ 10,171 $ 2,169 $ 1,227 $ 639 $ 630 $ 14,836
29
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Nine months ended September 30, 2020
Allowance for Loan Losses:
Beginning balance, January 1, 2020 $ 6,205 $ 1,643 $ 879 $ 467 $ 357 $ 9,551
Charge-offs — ( 632 ) ( 4 ) ( 124 ) — ( 760 )
Recoveries 74 — 7 55 — 136
Provision 2,522 852 81 154 273 3,882
Total allowance on originated loans $ 8,801 $ 1,863 $ 963 $ 552 $ 630 $ 12,809
Purchased credit impaired loans — — — — — —
Other acquired loans
Beginning balance, January 1, 2020 526 27 163 53 — 769
Charge-offs — ( 159 ) ( 74 ) ( 2 ) — ( 235 )
Recoveries 77 30 14 4 — 125
Provision 767 408 161 32 — 1,368
Total allowance on other acquired loans 1,370 306 264 87 — 2,027
Total allowance on acquired loans 1,370 306 264 87 — 2,027
Ending balance, September 30, 2020 $ 10,171 $ 2,169 $ 1,227 $ 639 $ 630 $ 14,836
Allowance for Loan Losses at September 30, 2020:
Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 772 $ 159 $ 249 $ 1 $ — $ 1,181
Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 9,399 $ 2,010 $ 978 $ 638 $ 630 $ 13,655
Loans Receivable as of September 30, 2020
Ending balance of originated loans $ 535,698 $ 243,449 $ 96,647 $ 41,756 $ — $ 917,550
Ending balance of purchased credit-impaired loans 21,453 2,077 1,553 — — 25,083
Ending balance of other acquired loans 215,671 31,970 50,201 1,409 — 299,251
Ending balance of loans $ 772,822 $ 277,496 $ 148,401 $ 43,165 $ — $ 1,241,884
Ending balance: individually evaluated for impairment $ 33,596 $ 7,894 $ 9,833 $ 366 $ — $ 51,689
Ending balance: collectively evaluated for impairment $ 739,226 $ 269,602 $ 138,568 $ 42,799 $ — $ 1,190,195
30
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Allowance for Loan Losses at December 31, 2020:
Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 698 $ 190 $ 226 $ 1 $ — $ 1,115
Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 11,257 $ 2,063 $ 1,150 $ 552 $ 906 $ 15,928
Loans Receivable as of December 31, 2020:
Ending balance of originated loans $ 586,826 $ 243,449 $ 92,543 $ 37,907 $ — $ 960,725
Ending balance of purchased credit-impaired loans 15,100 1,534 1,312 — — 17,946
Ending balance of other acquired loans 195,213 28,057 43,791 1,157 — 268,218
Ending balance of loans $ 797,139 $ 273,040 $ 137,646 $ 39,064 $ — $ 1,246,889
Ending balance: individually evaluated for impairment $ 26,303 $ 7,115 $ 9,621 $ 358 $ — $ 43,397
Ending balance: collectively evaluated for impairment $ 770,836 $ 265,925 $ 128,025 $ 38,706 $ — $ 1,203,492
Loans receivable by loan type as of the end of the periods shown below were as follows:
Commercial/Agricultural Real Estate Loans C&I/Agricultural Operating Residential Mortgage Consumer Installment Totals
September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020 September 30, 2021 December 31, 2020
Performing loans
Performing TDR loans $ 4,711 $ 4,695 $ 3,685 $ 3,836 $ 2,883 $ 3,142 $ 44 $ 49 $ 11,323 $ 11,722
Performing loans other 942,813 786,533 163,308 266,975 99,147 131,470 27,484 38,856 1,232,752 1,223,834
Total performing loans 947,524 791,228 166,993 270,811 102,030 134,612 27,528 38,905 1,244,075 1,235,556
Nonperforming loans (1)
Nonperforming TDR loans 3,337 4,691 600 1,287 426 777 3 — 4,366 6,755
Nonperforming loans other 5,657 1,220 774 942 1,246 2,257 88 159 7,765 4,578
Total nonperforming loans 8,994 5,911 1,374 2,229 1,672 3,034 91 159 12,131 11,333
Total loans $ 956,518 $ 797,139 $ 168,367 $ 273,040 $ 103,702 $ 137,646 $ 27,619 $ 39,064 $ 1,256,206 $ 1,246,889
(1) Nonperforming loans are either 90+ days past due or nonaccrual.
As of September 30, 2021 the Company had $ 320,105 in unused commitments, compared to $ 247,324 in unused commitments as of December 31, 2020.
31
An aging analysis of the Company’s commercial/agricultural real estate, C&I, agricultural operating, residential mortgage, consumer installment and purchased third party loans as of September 30, 2021 and December 31, 2020, respectively, was as follows:
30-59 Days Past Due and Accruing 60-89 Days Past Due and Accruing Greater Than 89 Days Past Due and Accruing Total
Past Due and Accruing Nonaccrual Loans Total Past Due Accruing and Nonaccrual Loans Current Total
Loans
September 30, 2021
Commercial/Agricultural real estate:
Commercial real estate $ 5,613 $ — $ — $ 5,613 $ 872 $ 6,485 $ 631,839 $ 638,324
Agricultural real estate 345 — — 345 3,567 3,912 72,722 76,634
Multi-family real estate — — — — — — 156,022 156,022
Construction and land development 48 — — 48 4,555 4,603 80,935 85,538
C&I/Agricultural operating:
Commercial and industrial 21 — — 21 311 332 106,803 107,135
C&I SBA PPP loans — — — — — — 31,301 31,301
Agricultural operating 199 — — 199 1,063 1,262 28,669 29,931
Residential mortgage:
Residential mortgage 2,085 782 409 3,276 1,098 4,374 95,407 99,781
Purchased HELOC loans 232 — — 232 165 397 3,524 3,921
Consumer installment:
Originated indirect paper 105 1 14 120 51 171 17,518 17,689
Other Consumer 37 4 2 43 24 67 9,863 9,930
Total $ 8,685 $ 787 $ 425 $ 9,897 $ 11,706 $ 21,603 $ 1,234,603 $ 1,256,206
December 31, 2020
Commercial/Agricultural real estate:
Commercial real estate $ 9,568 $ 467 $ — $ 10,035 $ 679 $ 10,714 $ 496,961 $ 507,675
Agricultural real estate 411 48 — 459 5,084 5,543 63,252 68,795
Multi-family real estate 308 — — 308 148 456 121,696 122,152
Construction and land development 3,898 — — 3,898 — 3,898 94,619 98,517
C&I/Agricultural operating:
Commercial and industrial 436 491 — 927 357 1,284 115,269 116,553
SBA PPP loans — — — — — — 123,702 123,702
Agricultural operating 1,499 200 — 1,699 1,872 3,571 29,214 32,785
Residential mortgage:
Residential mortgage 2,238 372 516 3,126 2,217 5,343 126,043 131,386
Purchased HELOC loans 338 94 67 499 234 733 5,527 6,260
Consumer installment:
Originated indirect paper 90 37 — 127 133 260 25,591 25,851
Other Consumer 100 14 3 117 23 140 13,073 13,213
Total $ 18,886 $ 1,723 $ 586 $ 21,195 $ 10,747 $ 31,942 $ 1,214,947 $ 1,246,889
32
At September 30, 2021, the Company individually evaluated loans for impairment with a recorded investment of $ 37,191 , consisting of (1) $ 11,499 purchased credit impaired (“PCI”) loans, with a carrying amount of $ 10,813 ; (2) $ 13,198 TDR loans, net of TDR PCI loans; and (3) $ 12,494 of substandard non-TDR, non-PCI loans. The $ 37,191 total of loans individually evaluated for impairment includes $ 11,323 of performing TDR loans. At December 31, 2020, the Company individually evaluated loans for impairment with a recorded investment of $ 43,397 , consisting of (1) $ 17,946 PCI loans, with a carrying amount of $ 16,859 ; (2) $ 15,634 TDR loans, net of TDR PCI loans; and (3) $ 9,817 of substandard non-TDR, non-PCI loans. The $ 43,397 total of loans individually evaluated for impairment includes $ 11,722 of performing TDR loans. A loan is identified as impaired when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Performing TDRs consist of loans that have been modified and are performing in accordance with the modified terms for a sufficient length of time, generally six months, or loans that were modified on a proactive basis.
A summary of the Company’s loans individually evaluated for impairment as of September 30, 2021, December 31, 2020 and September 30, 2020 was as follows:
Three Months Ended Nine Months Ended
Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
September 30, 2021
With No Related Allowance Recorded:
Commercial/Agricultural real estate $ 16,820 $ 16,820 $ — $ 19,618 $ 172 $ 20,417 $ 663
C&I/Agricultural operating 3,451 3,451 — 3,484 29 4,893 119
Residential mortgage 7,291 7,291 — 7,498 79 7,917 240
Consumer installment 291 291 — 284 3 324 9
Total $ 27,853 $ 27,853 $ — $ 30,884 $ 283 $ 33,551 $ 1,031
With An Allowance Recorded:
Commercial/Agricultural real estate $ 5,924 $ 5,924 $ 1,033 $ 3,558 $ — $ 4,107 $ 62
C&I/Agricultural operating 3,000 3,000 271 3,041 41 1,891 82
Residential mortgage 414 414 59 547 2 747 17
Consumer installment — — — — — 1 —
Total $ 9,338 $ 9,338 $ 1,363 $ 7,146 $ 43 $ 6,746 $ 161
September 30, 2021 Totals:
Commercial/Agricultural real estate $ 22,744 $ 22,744 $ 1,033 $ 23,176 $ 172 $ 24,524 $ 725
C&I/Agricultural operating 6,451 6,451 271 6,525 70 6,784 201
Residential mortgage 7,705 7,705 59 8,045 81 8,664 257
Consumer installment 291 291 — 284 3 325 9
Total $ 37,191 $ 37,191 $ 1,363 $ 38,030 $ 326 $ 40,297 $ 1,192
33
Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized
December 31, 2020
With No Related Allowance Recorded:
Commercial/Agricultural real estate $ 24,013 $ 24,013 $ — $ 32,264 $ 1,894
C&I/Agricultural operating 6,334 6,334 — 7,906 284
Residential mortgage 8,542 8,542 — 8,619 450
Consumer installment 356 356 — 368 30
Total $ 39,245 $ 39,245 $ — $ 49,157 $ 2,658
With An Allowance Recorded:
Commercial/Agricultural real estate $ 2,290 $ 2,290 $ 698 $ 2,217 $ 100
C&I/Agricultural operating 781 781 190 636 22
Residential mortgage 1,079 1,079 226 1,255 54
Consumer installment 2 2 1 35 1
Total $ 4,152 $ 4,152 $ 1,115 $ 4,143 $ 177
December 31, 2020 Totals
Commercial/Agricultural real estate $ 26,303 $ 26,303 $ 698 $ 34,481 $ 1,994
C&I/Agricultural operating 7,115 7,115 190 8,542 306
Residential mortgage 9,621 9,621 226 9,874 504
Consumer installment 358 358 1 403 31
Total $ 43,397 $ 43,397 $ 1,115 $ 53,300 $ 2,835
Three Months Ended Nine Months Ended
Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
September 30, 2020
With No Related Allowance Recorded:
Commercial/Agricultural real estate $ 30,419 $ 30,419 $ — $ 30,344 $ 454 $ 35,467 $ 1,374
C&I/Agricultural operating 6,860 6,860 — 7,070 35 8,169 188
Residential mortgage 8,715 8,715 — 8,668 107 8,705 356
Consumer installment 363 363 — 363 6 371 23
Total $ 46,357 $ 46,357 $ — $ 46,445 $ 602 $ 52,712 $ 1,941
With An Allowance Recorded:
Commercial/Agricultural real estate $ 3,177 $ 3,177 $ 772 $ 3,597 $ 48 $ 2,660 $ 73
C&I/Agricultural operating 1,034 1,034 159 669 — 762 12
Residential mortgage 1,118 1,118 249 970 7 1,275 36
Consumer installment 3 3 1 9 — 35 —
Total $ 5,332 $ 5,332 $ 1,181 $ 5,245 $ 55 $ 4,732 $ 121
September 30, 2020 Totals:
Commercial/Agricultural real estate $ 33,596 $ 33,596 $ 772 $ 33,941 $ 502 $ 38,127 $ 1,447
C&I/Agricultural operating 7,894 7,894 159 7,739 35 8,931 200
Residential mortgage 9,833 9,833 249 9,638 114 9,980 392
Consumer installment 366 366 1 372 6 406 23
Total $ 51,689 $ 51,689 $ 1,181 $ 51,690 $ 657 $ 57,444 $ 2,062
34
Troubled Debt Restructuring – A TDR includes a loan modification where a borrower is experiencing financial difficulty, and the Bank grants a concession to that borrower that the Bank would not otherwise consider, except for the borrower’s financial difficulties. Concessions may include: extension of the loan’s term, renewals of existing balloon loans, reductions in interest rates and consolidating existing Bank loans at modified terms. A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, it remains there until a sufficient period of performance under the restructured terms has occurred at which time it is returned to accrual status. There was one delinquent accruing TDR loan greater than 60 days past due with a recorded investment of $ 42 at September 30, 2021, compared to one such loan with a recorded investment of $ 20 at December 31, 2020.
Following is a summary of TDR loans by accrual status as of September 30, 2021 and December 31, 2020.
September 30, 2021 December 31, 2020
Troubled debt restructure loans:
Accrual status $ 11,365 $ 11,742
Non-accrual status 4,324 6,735
Total $ 15,689 $ 18,477
There were two loan commitments totaling $ 160 meeting our TDR criteria as of September 30, 2021 and no loan commitments meeting our TDR criteria as of December 31, 2020. There were unused lines of credit totaling $ 51 and $ 15 meeting our TDR criteria as of September 30, 2021 and December 31, 2020, respectively.
The following provides detail, including specific reserve and reasons for modification, related to loans identified as TDRs during the three and nine months ended September 30, 2021 and September 30, 2020:
Number of Contracts Maturity Extension Modified Payment Modified Under- writing Other Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Specific Reserve
Three months ended September 30, 2021
TDRs:
Commercial/Agricultural real estate — $ — $ — $ — $ — $ — $ — $ —
C&I/Agricultural operating — — — — — — — —
Residential mortgage 4 186 — 188 — 374 374 —
Consumer installment — — — — — — — —
Totals 4 $ 186 $ — $ 188 $ — $ 374 $ 374 $ —
Number of Contracts Maturity Extension Modified Payment Modified Under- writing Other Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Specific Reserve
Nine months ended September 30, 2021
TDRs:
Commercial/Agricultural real estate 3 $ 39 $ 81 $ — $ — $ 120 $ 120 $ —
C&I/Agricultural operating 1 — — 240 — 240 240 —
Residential mortgage 6 252 — 202 — 454 454 —
Consumer installment 2 6 — 18 — 24 24 —
Totals 12 $ 297 $ 81 $ 460 $ — $ 838 $ 838 $ —
35
Number of Contracts Maturity Extension Modified Payment Modified Under- writing Other Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Specific Reserve
Three months ended September 30, 2020
TDRs:
Commercial/Agricultural real estate 3 $ 3,550 $ — $ 276 $ — $ 3,826 $ 3,826 $ —
C&I/Agricultural operating 2 3,000 — — — 3,000 3,000 —
Residential mortgage 8 59 500 32 — 591 591 —
Consumer installment — — — — — — — —
Totals 13 $ 6,609 $ 500 $ 308 $ — $ 7,417 $ 7,417 $ —
Number of Contracts Maturity Extension Modified Payment Modified Under- writing Other Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Specific Reserve
Nine months ended September 30, 2020
TDRs:
Commercial/Agricultural real estate 12 $ 4,442 $ 198 $ 293 $ — $ 4,933 $ 4,933 $ —
C&I/Agricultural operating 5 3,295 78 — — 3,373 3,373 —
Residential mortgage 13 148 858 117 — 1,123 1,123 —
Consumer installment 2 3 — 4 — 7 7 —
Totals 32 $ 7,888 $ 1,134 $ 414 $ — $ 9,436 $ 9,436 $ —
A summary of loans by loan segment modified in a troubled debt restructuring as of September 30, 2021 and September 30, 2020, was as follows:
September 30, 2021 September 30, 2020
Number of
Modifications Recorded
Investment Number of
Modifications Recorded
Investment
Troubled debt restructurings:
Commercial/Agricultural real estate 23 $ 8,048 34 $ 10,517
C&I/Agricultural operating 8 4,285 17 5,358
Residential mortgage 45 3,308 50 3,850
Consumer installment 7 48 7 53
Total troubled debt restructurings 83 $ 15,689 108 $ 19,778
36
The following table provides the number of loans modified in a TDR during the previous twelve months which subsequently defaulted during the three and nine months ended September 30, 2021 and September 30, 2020, as well as the recorded investment in these restructured loans as of September 30, 2021 and September 30, 2020:
Three Months Ended
September 30, 2021 September 30, 2020
Number of
Modifications Recorded
Investment Number of
Modifications Recorded
Investment
Troubled debt restructurings:
Commercial/Agricultural real estate — $ — — $ —
C&I/Agricultural operating — — 1 250
Residential mortgage — — — —
Consumer installment — — — —
Total troubled debt restructurings — $ — 1 $ 250
Nine Months Ended
September 30, 2021 September 30, 2020
Number of
Modifications Recorded
Investment Number of
Modifications Recorded
Investment
Troubled debt restructurings:
Commercial/Agricultural real estate — $ — 5 $ 1,892
C&I/Agricultural operating — — 1 250
Residential mortgage 1 19 — —
Consumer installment — — — —
Total troubled debt restructurings 1 $ 19 6 $ 2,142
37
All acquired loans were initially recorded at fair value at the acquisition date. The outstanding balance and the carrying amount of acquired loans included in the consolidated balance sheet are as follows:
September 30, 2021 December 31, 2020
Accountable for under ASC 310-30 (Purchased Credit Impaired “PCI” loans)
Outstanding balance $ 11,499 $ 17,946
Carrying amount $ 10,813 $ 16,859
Accountable for under ASC 310-20 (non-PCI loans)
Outstanding balance $ 205,310 $ 268,218
Carrying amount $ 201,930 $ 264,242
Total acquired loans
Outstanding balance $ 216,809 $ 286,164
Carrying amount $ 212,743 $ 281,101
The following table provides changes in accretable yield for all acquired loans from prior acquisitions with deteriorated credit quality:
2021 2020
Balance at beginning of period, January 1 $ 3,976 $ 3,201
Acquisitions — —
Reduction due to unexpected early payoffs ( 102 ) ( 99 )
Reclass from non-accretable difference 298 2,704
Accretion ( 792 ) ( 756 )
Balance at end of period, September 30 $ 3,380 $ 5,050
The following table provides changes in non-accretable yield for all acquired loans from prior acquisitions with deteriorated credit quality:
September 30, 2021 December 31, 2020
Balance at beginning of period $ 1,087 $ 6,290
Additions to non-accretable difference for acquired purchased credit impaired loans — —
Non-accretable difference realized as interest from payoffs of purchased credit impaired loans ( 103 ) ( 1,693 )
Transfers from non-accretable difference to accretable discount ( 298 ) ( 2,754 )
Non-accretable difference used to reduce loan principal balance — ( 505 )
Non-accretable difference transferred to OREO due to loan foreclosure — ( 251 )
Balance at end of period $ 686 $ 1,087
38
NOTE 4 – MORTGAGE SERVICING RIGHTS
Mortgage servicing rights-- Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid balances of these loans as of September 30, 2021 and December 31, 2020 were $ 557,148 and $ 553,655 , respectively, and consisted of one to four family residential real estate loans. These loans are serviced primarily for the Federal Home Loan Mortgage Corporation, Federal Home Loan Bank and the Federal National Mortgage Association. Custodial escrow balances maintained in connection with the foregoing loan servicing, and included in deposits were $ 6,669 and $ 2,868 at September 30, 2021 and December 31, 2020, respectively.
Mortgage servicing rights activity for the three and nine month periods ended September 30, 2021 and September 30, 2020 were as follows:
As of and for the Three Months Ended As of and for the Three Months Ended As of and for the Nine Months Ended As of and for the Nine Months Ended
September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Mortgage servicing rights:
Mortgage servicing rights, beginning of period $ 4,964 $ 4,940 $ 5,266 $ 4,541
Increase in mortgage servicing rights resulting from transfers of financial assets 256 592 858 1,546
Amortization during the period ( 418 ) ( 353 ) ( 1,322 ) ( 908 )
Mortgage servicing rights, end of period 4,802 5,179 4,802 5,179
Valuation allowance:
Valuation allowance, beginning of period ( 1,102 ) ( 1,431 ) ( 2,014 ) ( 259 )
Additions — ( 250 ) — ( 1,422 )
Recoveries 382 — 1,294 —
Valuation allowance, end of period ( 720 ) ( 1,681 ) ( 720 ) ( 1,681 )
Mortgage servicing rights, net $ 4,082 $ 3,498 $ 4,082 $ 3,498
Fair value of mortgage servicing rights; end of period $ 4,161 $ 3,509 $ 4,161 $ 3,509
The current period change in valuation allowance is included in non-interest expense as mortgage servicing rights expense, net on the consolidated statement of operations. Servicing fees totaled $ 354 and $ 353 for the three months ended September 30, 2021 and September 30, 2020, respectively. Servicing fees totaled $ 1,058 and $ 1,033 for the nine months ended September 30, 2021 and September 30, 2020, respectively. Late fees and ancillary fees related to loan servicing are not material.
To estimate the fair value of the MSR asset, a valuation model is applied at the loan level to calculate the present value of the expected future cash flows. The valuation model incorporates various assumptions that would impact market participants’ estimations of future servicing income. Central to the valuation model is the discount rate. Fair value at September 30, 2021 was determined using discount rates ranging from 9 % to 12 %. Other assumptions utilized in the valuation model include, but are not limited to, prepayment speed, servicing costs, delinquencies, costs of advances, foreclosure costs, ancillary income, and income earned on float and escrow.
39
NOTE 5 – LEASES
We have operating leases for our corporate offices ( 1 ), bank branch offices ( 5 ), and an ATM location ( 1 ). Our leases have remaining lease terms ranging from approximately 1.50 to 6.75 years, some of which include options to extend the leases for up to 5 additional years. As of September 30, 2021, we have no additional lease commitments that have not yet commenced. The Company also leases a portion of some of its facilities and receives rental income from such lease agreements, all of which are considered operating leases.
Nine Months Ended
September 30, 2021 September 30, 2020
The components of total lease cost were as follows:
Operating lease cost $ 418 $ 460
Variable lease cost 36 32
Total lease cost $ 454 $ 492
The components of total lease income were as follows:
Operating lease income $ 27 $ 11
Supplemental cash flow information related to leases was as follows:
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases $ 415 $ 477
Right-of-use assets obtained in exchange for lease obligations:
Operating leases $ 2 $ —
September 30, 2021 December 31, 2020
Supplemental balance sheet information related to leases was as follows:
Operating lease right-of-use assets $ 2,286 $ 2,657
Operating lease liabilities $ 2,354 $ 2,762
Weighted average remaining lease term in years; operating leases 5.76 6.32
Weighted average discount rate; operating leases 2.72 % 2.70 %
40
Cash obligations and receipts under lease contracts are as follows:
Fiscal years ending December 31, Payments Receipts
2021 $ 139 $ 9
2022 558 34
2023 506 27
2024 419 10
2025 403
Thereafter 826
Total 2,851 $ 80
Less: effects of discounting ( 497 )
Lease liability recognized $ 2,354
41
NOTE 6 – DEPOSITS
The following is a summary of deposits by type at September 30, 2021 and December 31, 2020, respectively:
September 30, 2021 December 31, 2020
Non-interest bearing demand deposits $ 280,611 $ 238,348
Interest bearing demand deposits 381,315 301,764
Savings accounts 229,623 196,348
Money market accounts 291,242 245,549
Certificate accounts 225,524 313,247
Total deposits $ 1,408,315 $ 1,295,256
Brokered deposits included above: $ 2,520 $ 2,516
At September 30, 2021, the scheduled maturities of time deposits were as follows for the year ended, except December 31, 2021 which is the three months ended:
December 31, 2021 $ 47,190
December 31, 2022 155,717
December 31, 2023 13,333
December 31, 2024 6,205
December 31, 2025 1,894
After December 31, 2025 1,185
Total $ 225,524
Time deposits of $250 or more were $ 24,741 and $ 46,660 at September 30, 2021 and December 31, 2020, respectively.
42
NOTE 7 – FEDERAL HOME LOAN BANK AND FEDERAL RESERVE BANK ADVANCES AND OTHER BORROWINGS
A summary of Federal Home Loan Bank advances and other borrowings at September 30, 2021 and December 31, 2020 is as follows:
September 30, 2021 December 31, 2020
Stated Maturity Amount Range of Stated Rates Amount Range of Stated Rates
Federal Home Loan Bank advances (1), (2), (3), (4) 2021 $ — — % — % $ 8,000 0.00 % 2.16 %
2022 11,000 2.45 % 2.45 % 15,000 2.34 % 2.45 %
2023 20,000 1.43 % 1.44 % 20,000 1.43 % 1.44 %
2024 20,530 0.00 % 1.45 % 20,530 0.00 % 1.45 %
2025 5,000 1.45 % 1.45 % 5,000 1.45 % 1.45 %
2029 42,500 1.00 % 1.13 % 42,500 1.00 % 1.13 %
2030 12,500 0.52 % 0.86 % 12,500 0.52 % 0.86 %
Subtotal 111,530 123,530
Unamortized discount on acquired notes ( 18 ) ( 32 )
Federal Home Loan Bank advances, net $ 111,512 $ 123,498
Senior Notes (5) 2031 $ 28,856 3.50 % 3.50 % $ 28,856 3.25 % 3.50 %
Subordinated Notes (6) 2027 $ 15,000 6.75 % 6.75 % $ 15,000 6.75 % 6.75 %
2030 15,000 6.00 % 6.00 % 15,000 6.00 % 6.00 %
$ 30,000 $ 30,000
Unamortized debt issuance costs $ ( 456 ) $ ( 528 )
Total other borrowings $ 58,400 $ 58,328
Totals $ 169,912 $ 181,826
(1) The FHLB advances bear fixed rates, require interest-only monthly payments, and are collateralized by a blanket lien on pre-qualifying first mortgages, home equity lines, multi-family loans and certain other loans which had a pledged balance of $ 782,715 and $ 723,862 at September 30, 2021 and December 31, 2020, respectively. At September 30, 2021, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $ 162,875 compared to $ 118,391 as of December 31, 2020.
(2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $ 123,530 and $ 162,530 , during the nine months ended September 30, 2021 and the twelve months ended December 31, 2020, respectively.
(3) The weighted-average interest rates on FHLB borrowings maturing within twelve months as of September 30, 2021 and December 31, 2020 were 2.45 % and 1.02 %, respectively.
(4) FHLB term notes totaling $ 55,000 , with various maturity dates in 2029 and 2030, can be called or replaced by the FHLB on a quarterly basis.
(5) Senior notes, entered into by the Company in June 2019 consist of the following:
(a) A term note, which was subsequently refinanced in October 2020, requiring quarterly interest-only payments through June 2022, and quarterly principal and interest payments thereafter. Interest is variable, based on US Prime rate with a floor rate of 3.25 %.
43
(b) A $ 5,000 line of credit, maturing in August 2022, that remains undrawn upon.
(6) Subordinated notes resulted from the following:
(a) The Company’s private sale in August 2017, which bears a fixed interest rate of 6.75 % for five years . In August 2022, they convert to a three-month LIBOR plus 4.90 % rate, and the interest rate will reset quarterly thereafter. Interest-only payments are due quarterly.
(b) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in August 2020, which bears a fixed interest rate of 6.00 % for five years . In September 2025, the fixed interest rate will be reset quarterly to equal the three-month term Secured Overnight Financing Rate plus 591 basis points. Interest-only payments are due semi-annually each year during the fixed interest period and quarterly during the floating interest period.
Federal Home Loan Bank Letters of Credit
The Bank has an irrevocable Standby Letter of Credit Master Reimbursement Agreement with the Federal Home Loan Bank. This irrevocable standby letter of credit (“LOC”) is supported by loan collateral as an alternative to directly pledging investment securities on behalf of a municipal customer as collateral for their interest bearing deposit balances. These balances were $ 180,250 and $ 179,400 at September 30, 2021 and December 31, 2020, respectively.
Federal Reserve Bank Paycheck Protection Program Liquidity Facility (“FRB PPPLF”) Program
The Bank has originated Small Business Association’s Paycheck Protection Program (“SBA PPP”) loans and has complied with the requirements to pledge these loans to the FRB PPPLF program which provides 100% funding for SBA PPP loans upon request This FRB PPPLF program expired on July 30, 2021. The Bank has no outstanding loan balances under this facility at September 30, 2021 and December 31, 2020. Maximum month-end borrowed amounts outstanding under this agreement were $ 0 and $ 25,136 , during the nine months ended September 30, 2021 and the twelve months ended December 31, 2020, respectively. In July 2021, the Bank pledged these SBA PPP loans to the FHLB.
NOTE 8 - CAPITAL MATTERS
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized. Although these terms are not used to represent overall financial condition, if adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At September 30, 2021, the Bank was categorized as “Well Capitalized”, under Prompt Corrective Action Provisions.
44
The Bank’s Tier 1 (leverage) and risk-based capital ratios at September 30, 2021 and December 31, 2020, respectively, are presented below:
Actual For Capital Adequacy
Purposes To Be Well Capitalized
Under Prompt Corrective
Action Provisions
Amount Ratio Amount Ratio Amount Ratio
As of September 30, 2021
Total capital (to risk weighted assets) $ 181,257 13.6 % $ 106,602 > = 8.0 % $ 133,252 > = 10.0 %
Tier 1 capital (to risk weighted assets) 164,598 12.4 % $ 79,951 > = 6.0 % 10 106,602 > = 8.0 %
Common equity tier 1 capital (to risk weighted assets) 164,598 12.4 % $ 59,963 > = 4.5 % 86,614 > = 6.5 %
Tier 1 leverage ratio (to adjusted total assets) 164,598 9.6 % 68,273 > = 4.0 % 85,342 > = 5.0 %
As of December 31, 2020
Total capital (to risk weighted assets) $ 171,702 14.7 % $ 93,381 > = 8.0 % $ 116,726 > = 10.0 %
Tier 1 capital (to risk weighted assets) 157,081 13.5 % 70,035 > = 6.0 % 93,381 > = 8.0 %
Common equity tier 1 capital (to risk weighted assets) 157,081 13.5 % 52,527 > = 4.5 % 75,872 > = 6.5 %
Tier 1 leverage ratio (to adjusted total assets) 157,081 9.9 % 63,718 > = 4.0 % 79,647 > = 5.0 %
The Company’s Tier 1 (leverage) and risk-based capital ratios at September 30, 2021 and December 31, 2020, respectively, are presented below:
Actual For Capital Adequacy
Purposes
Amount Ratio Amount Ratio
As of September 30, 2021
Total capital (to risk weighted assets) $ 175,558 13.2 % 106,602 > = 8.0 %
Tier 1 capital (to risk weighted assets) 128,899 9.7 % 79,951 > = 6.0 %
Common equity tier 1 capital (to risk weighted assets) 128,899 9.7 % 59,963 > = 4.5 %
Tier 1 leverage ratio (to adjusted total assets) 128,899 7.6 % 68,273 > = 4.0 %
As of December 31, 2020
Total capital (to risk weighted assets) $ 166,703 14.3 % $ 93,381 > = 8.0 %
Tier 1 capital (to risk weighted assets) 122,082 10.5 % 70,035 > = 6.0 %
Common equity tier 1 capital (to risk weighted assets) 122,082 10.5 % 52,527 > = 4.5 %
Tier 1 leverage ratio (to adjusted total assets) 122,082 7.7 % 63,718 > = 4.0 %
45
-
NOTE 9 – STOCK-BASED COMPENSATION
On March 27, 2018, the stockholders of Citizens Community Bancorp, Inc. approved the 2018 Equity Incentive Plan. The aggregate number of shares of common stock reserved and available for issuance under the 2018 Equity Incentive Plan is 350,000 shares. As of September 30, 2021, 163,974 restricted shares had been granted under this plan. As of September 30, 2021, no stock options had been granted under this plan.
In February 2008, the Company’s stockholders approved the Company’s 2008 Equity Incentive Plan for a term of 10 years. Due to the plan’s expiration, no new awards can be granted under this plan. As of September 30, 2021, there are 900 awarded unvested restricted shares and 65,900 awarded unexercised options remaining from the plan. Restricted shares granted under the 2008 Equity Incentive Plan were awarded at no cost to the employee and vest pro rata over a two to five-year period from the grant date. Options granted to date under this plan vest pro rata over a five-year period from the grant date. Unexercised incentive stock options expire within 10 years of the grant date.
Net compensation expense related to restricted stock awards from these plans was $ 221 and $ 614 for the three and nine months ended September 30, 2021, compared to $ 165 and $ 462 for the three and nine months ended September 30, 2020.
Restricted Common Stock Award
September 30, 2021 December 31, 2020
Number of Shares Weighted
Average
Grant Price Number of Shares Weighted
Average
Grant Price
Restricted Shares
Unvested and outstanding at beginning of year 57,242 $ 12.23 43,457 $ 12.76
Granted 64,399 10.78 45,507 11.79
Vested ( 18,382 ) 12.51 ( 31,722 ) 12.32
Forfeited ( 1,500 ) 10.78 — —
Unvested and outstanding at end of year 101,759 $ 11.29 57,242 $ 12.23
The Company accounts for stock option-based employee compensation related to the Company’s 2008 Equity Incentive Plan and 2018 Equity Incentive Plan using the fair-value-based method. Accordingly, management records compensation expense based on the value of the award as measured on the grant date and then the Company recognizes that cost over the vesting period for the award. The compensation cost recognized for stock option-based employee compensation related to these plans for the three and nine month periods ended September 30, 2021 was $ 2 and $ 7 , respectively. The compensation cost recognized for stock option-based employee compensation related to these plans for the three and nine month period ended September 30, 2020 was $ 3 and $ 11 , respectively.
46
Common Stock Option Awards
Option Shares Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contractual
Term in Years Aggregate
Intrinsic
Value
September 30, 2021
Outstanding at beginning of year 72,300 $ 11.05
Exercised ( 5,800 ) 8.99
Forfeited or expired ( 600 ) 13.76
Outstanding at end of period 65,900 $ 11.20 4.86
Exercisable at end of period 59,900 $ 10.95 4.75 $ 167
December 31, 2020
Outstanding at beginning of year 78,100 $ 11.18
Exercised — —
Forfeited or expired ( 5,800 ) 11.95
Outstanding at end of year 72,300 $ 11.05 5.49
Exercisable at end of year 54,100 $ 10.82 5.37 $ 4
Information related to the 2008 Equity Incentive Plan for the respective periods follows:
Nine months ended September 30, 2021 Twelve months ended December 31, 2020
Intrinsic value of options exercised $ 28 $ —
Cash received from options exercised $ 52 $ —
Tax benefit realized from options exercised $ — $ —
NOTE 10 – FAIR VALUE ACCOUNTING
ASC Topic 820-10, “ Fair Value Measurements and Disclosures ” establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The topic describes three levels of inputs that may be used to measure fair value:
Level 1- Quoted prices (unadjusted) for identical assets or liabilities in active markets that the Company has the ability to access as of the measurement date.
Level 2- Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3- Significant unobservable inputs that reflect the Company’s assumptions about the factors that market participants would use in pricing an asset or liability.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input within the valuation hierarchy that is significant to the fair value measurement.
The fair value of securities available for sale is determined by obtaining market price quotes from independent third parties wherever such quotes are available (Level 1 inputs); or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). Where such quotes are not available, we utilize independent third party valuation analysis to support our own estimates and judgments in determining fair value (Level 3 inputs).
47
Assets Measured on a Recurring Basis
The following tables present the financial instruments measured at fair value on a recurring basis as of September 30, 2021 and December 31, 2020:
Fair
Value Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
September 30, 2021
Investment securities:
U.S. government agency obligations $ 28,410 $ — $ 28,410 $ —
Obligations of states and political subdivisions 140 — 140 —
Mortgage-backed securities 120,802 — 120,802 —
Corporate debt securities 41,218 — 41,218 —
Corporate asset-backed securities 34,615 — 34,615 —
Trust preferred securities 9,240 — 9,240 —
Total $ 234,425 $ — $ 234,425 $ —
December 31, 2020
Investment securities:
U.S. government agency obligations $ 33,365 $ — $ 33,365 $ —
Obligations of states and political subdivisions 140 — 140 —
Mortgage-backed securities 40,991 — 40,991 —
Corporate debt securities 17,462 — 17,462 —
Corporate asset backed securities 35,827 — 35,827 —
Trust preferred securities 16,448 — 16,448 —
Total $ 144,233 $ — $ 144,233 $ —
Assets Measured on Nonrecurring Basis
The following tables present the financial instruments measured at fair value on a nonrecurring basis as of September 30, 2021 and December 31, 2020:
Carrying Value Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
September 30, 2021
Foreclosed and repossessed assets, net $ 4 $ — $ — $ 4
Impaired loans with allocated allowances 7,976 — — 7,976
Mortgage servicing rights 4,082 — — 4,161
Total $ 12,062 $ — $ — $ 12,141
December 31, 2020
Foreclosed and repossessed assets, net $ 197 $ — $ — $ 197
Impaired loans with allocated allowances 3,037 — — 3,037
Mortgage servicing rights 3,252 — — 3,285
Total $ 6,486 $ — $ — $ 6,519
48
The fair value of impaired loans referenced above was determined by obtaining independent third party appraisals and/or internally developed collateral valuations to support the Company’s estimates and judgments in determining the fair value of the underlying collateral supporting impaired loans.
The fair value of foreclosed and repossessed assets was determined by obtaining market price valuations from independent third parties wherever such quotes were available for other collateral owned. The Company utilized independent third party appraisals to support the Company’s estimates and judgments in determining fair value for other real estate owned.
The fair value of mortgage servicing rights was estimated using discounted cash flows based on current market rates and other factors.
The following table represents additional quantitative information about assets measured at fair value on a
recurring and nonrecurring basis and for which we have utilized Level 3 inputs to determine their fair value at
September 30, 2021.
Fair
Value Valuation Techniques (1) Significant Unobservable Inputs (2) Range
September 30, 2021
Foreclosed and repossessed assets, net $ 4 Appraisal value Estimated costs to sell 10 % - 15 %
Impaired loans with allocated allowances $ 7,976 Appraisal value Estimated costs to sell 10 % - 15 %
Mortgage servicing rights $ 4,161 Discounted cash flows Discounted rates 9 % - 12 %
December 31, 2020
Foreclosed and repossessed assets, net $ 197 Appraisal value Estimated costs to sell 10 % - 15 %
Impaired loans with allocated allowances $ 3,037 Appraisal value Estimated costs to sell 10 % - 15 %
Mortgage servicing rights $ 3,285 Discounted cash flows Discounted rates 9 % - 12 %
(1) Fair value is generally determined through independent third-party appraisals of the underlying
collateral, which generally includes various level 3 inputs which are not observable.
(2) The fair value basis of impaired loans and real estate owned may be adjusted to reflect management
estimates of disposal costs including, but not limited to, real estate brokerage commissions, legal fees,
and delinquent property taxes.
49
The table below represents what we would receive to sell an asset or what we would have to pay to transfer a liability in an orderly transaction between market participants at the measurement date. The carrying amount and estimated fair value of the Company’s financial instruments as of the dates indicated below were as follows:
September 30, 2021 December 31, 2020
Valuation Method Used Carrying
Amount Estimated
Fair
Value Carrying
Amount Estimated
Fair
Value
Financial assets:
Cash and cash equivalents (Level I) $ 102,341 $ 102,341 $ 119,440 $ 119,440
Other interest-bearing deposits (Level II) 1,512 1,543 3,752 3,818
Securities available for sale “AFS” (Level II) 234,425 234,425 144,233 144,233
Securities held to maturity “HTM” (Level II) 67,739 65,867 43,551 43,784
Equity securities with readily determinable fair value (Level I) 327 327 200 200
Other investments (Level II) 14,965 14,965 14,948 14,948
Loans receivable, net (Level III) 1,231,822 1,255,806 1,220,538 1,239,692
Loans held for sale (Level II) 1,675 1,675 3,075 3,075
Mortgage servicing rights (Level III) 4,082 4,161 3,252 3,285
Accrued interest receivable (Level I) 4,882 4,882 5,652 5,652
Financial liabilities:
Deposits (Level III) $ 1,408,315 $ 1,409,779 $ 1,295,256 $ 1,292,104
FHLB advances (Level II) 111,512 114,259 123,498 128,282
Other borrowings (Level I) 58,400 58,400 58,328 58,328
Accrued interest payable (Level I) 396 396 796 796
NOTE 11— EARNINGS PER SHARE
Earnings per share is based on the weighted average number of shares outstanding for the period. A reconciliation of the basic and diluted earnings per share is as follows:
Three Months Ended Nine Months Ended
(Share count in thousands) September 30, 2021 September 30, 2020 September 30, 2021 September 30, 2020
Basic
Net income attributable to common stockholders $ 4,997 $ 3,480 $ 15,209 $ 9,155
Weighted average common shares outstanding 10,610 11,153 10,788 11,173
Basic earnings per share $ 0.47 $ 0.31 $ 1.41 $ 0.82
Diluted
Net income attributable to common stockholders $ 4,997 $ 3,480 $ 15,209 $ 9,155
Weighted average common shares outstanding 10,610 11,153 10,788 11,173
Add: Dilutive stock options outstanding 13 — 10 —
Average shares and dilutive potential common shares 10,623 11,153 10,798 11,173
Diluted earnings per share $ 0.47 $ 0.31 $ 1.41 $ 0.82
Additional common stock option shares that have not been included due to their antidilutive effect — 73,100 21,000 69,600
50
NOTE 12 – OTHER COMPREHENSIVE INCOME (LOSS)
The following tables show the tax effects allocated to each component of other comprehensive income (loss) for the three and nine months ended September 30, 2021 and 2020:
Three months ended
September 30, 2021 September 30, 2020
Before-Tax
Amount Tax
Expense Net-of-Tax
Amount Before-Tax
Amount Tax
Expense Net-of-Tax
Amount
Unrealized (losses) gains on securities:
Net unrealized (losses) gains arising during the period $ ( 1,099 ) $ 302 $ ( 797 ) $ 1,220 $ ( 335 ) $ 885
Reclassification adjustment for gains included in net income ( 42 ) 11 ( 31 ) — — —
Other comprehensive (loss) income $ ( 1,141 ) $ 313 $ ( 828 ) $ 1,220 $ ( 335 ) $ 885
Nine Months Ended
September 30, 2021 September 30, 2020
Before-Tax
Amount Tax
Expense Net-of-Tax
Amount Before-Tax
Amount Tax
Expense Net-of-Tax
Amount
Unrealized (losses) gains on securities:
Net unrealized (losses) gains arising during the period $ ( 278 ) $ 77 $ ( 201 ) $ 2,052 $ ( 564 ) $ 1,488
Reclassification adjustment for gains included in net income ( 78 ) 21 ( 57 ) ( 156 ) 43 ( 113 )
Other comprehensive (loss) income $ ( 356 ) $ 98 $ ( 258 ) $ 1,896 $ ( 521 ) $ 1,375
The changes in the accumulated balances for each component of other comprehensive income (loss), net of tax for the twelve months ended December 31, 2020 and the nine months ended September 30, 2021 were as follows:
Unrealized
Gains (Losses)
on
Securities Other Accumulated
Comprehensive
Income (Loss), net of tax
Beginning Balance, January 1, 2020 $ ( 649 ) $ ( 471 )
Current year-to-date other comprehensive income 2,705 1,961
Ending balance, December 31, 2020 $ 2,056 $ 1,490
Current year-to-date other comprehensive loss ( 356 ) ( 258 )
Ending balance, September 30, 2021 $ 1,700 $ 1,232
51
Reclassifications out of accumulated other comprehensive income (loss) for the three and nine months ended September 30, 2021 were as follows:
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
Details about Accumulated Other Comprehensive Income (Loss) Components Three months ended September 30, 2021 Nine months ended September 30, 2021 (1) Affected Line Item on the Statement of Operations
Unrealized gains and losses
Sale of securities $ 42 $ 78 Net gains (losses) on investment securities
Tax Effect ( 11 ) ( 21 ) Provision for income taxes
Total reclassifications for the period $ 31 $ 57 Net income attributable to common stockholders
(1) Amounts in parentheses indicate decreases to income/loss.
Reclassifications out of accumulated other comprehensive income (loss) for the three and nine months ended September 30, 2020 were as follows:
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
Details about Accumulated Other Comprehensive Income (Loss) Components Three months ended September 30, 2020 Nine months ended September 30, 2020 (1) Affected Line Item on the Statement of Operations
Unrealized gains and losses
Sale of securities $ — $ 156 Net gains (losses) on investment securities
Tax Effect — ( 43 ) Provision for income taxes
Total reclassifications for the period $ — $ 113 Net income attributable to common stockholders
(1) Amounts in parentheses indicate decreases to profit/loss.
52
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.