Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
4
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Balance Sheets
June 30, 2023 (unaudited) and December 31, 2022
(derived from audited financial statements)
(in thousands, except share and per share data)
June 30, 2023 December 31, 2022
Assets
Cash and cash equivalents $ 42,969 $ 35,363
Other interest bearing deposits — 249
Available for sale ("AFS") securities, at fair value (amortized cost of $ 187,172 , net of allowance for credit losses of $ 0 at June 30, 2023)
161,135 165,991
Held to maturity ("HTM") securities, at amortized cost, net of allowance for credit losses of $ 0 at June 30, 2023
93,800 96,379
Equity investments 2,299 1,794
Other investments 16,347 15,834
Loans receivable 1,424,988 1,411,784
Allowance for credit losses ( 23,164 ) ( 17,939 )
Loans receivable, net 1,401,824 1,393,845
Loans held for sale 2,394 —
Mortgage servicing rights, net 4,008 4,262
Office properties and equipment, net 19,827 20,493
Accrued interest receivable 5,702 5,285
Intangible assets 2,052 2,449
Goodwill 31,498 31,498
Foreclosed and repossessed assets, net 1,199 1,271
Bank owned life insurance ("BOLI") 25,290 24,954
Other assets 19,493 16,719
TOTAL ASSETS $ 1,829,837 $ 1,816,386
Liabilities and Stockholders’ Equity
Liabilities:
Deposits $ 1,464,682 $ 1,424,720
Federal Home Loan Bank (“FHLB”) 122,530 142,530
Other borrowings 67,357 72,409
Other liabilities 9,710 9,639
Total liabilities 1,664,279 1,649,298
Stockholders’ Equity:
Common stock—$ 0.01 par value, authorized 30,000,000 ; 10,470,175 and 10,425,119 shares issued and outstanding, respectively
105 104
Additional paid-in capital 119,404 119,240
Retained earnings 64,926 65,400
Accumulated other comprehensive loss ( 18,877 ) ( 17,656 )
Total stockholders’ equity 165,558 167,088
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,829,837 $ 1,816,386
See accompanying condensed notes to unaudited consolidated financial statements.
5
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Operations (unaudited)
Three and Six Months Ended June 30, 2023 and 2022
(in thousands, except per share data)
Three Months Ended Six Months Ended
June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Interest and dividend income:
Interest and fees on loans $ 17,960 $ 14,893 $ 35,086 $ 28,660
Interest on investments 2,817 1,810 5,364 3,419
Total interest and dividend income 20,777 16,703 40,450 32,079
Interest expense:
Interest on deposits 6,162 985 10,510 2,053
Interest on FHLB and FRB borrowed funds 1,892 297 3,385 608
Interest on other borrowed funds 1,037 1,154 2,074 1,984
Total interest expense 9,091 2,436 15,969 4,645
Net interest income before provision for credit losses 11,686 14,267 24,481 27,434
Provision for credit losses 450 400 500 400
Net interest income after provision for credit losses 11,236 13,867 23,981 27,034
Non-interest income:
Service charges on deposit accounts 488 482 973 970
Interchange income 591 614 1,142 1,163
Loan servicing income 499 600 1,068 1,301
Gain on sale of loans 904 414 1,202 1,136
Loan fees and service charges 88 141 168 233
Net gains (losses) on investment securities 10 ( 75 ) 66 ( 112 )
Other 333 196 586 394
Total non-interest income 2,913 2,372 5,205 5,085
Non-interest expense:
Compensation and related benefits 5,336 5,589 10,674 10,987
Occupancy 1,359 1,343 2,782 2,708
Data processing 1,444 1,415 2,904 2,716
Amortization of intangible assets 193 399 397 798
Mortgage servicing rights expense, net 148 195 306 ( 132 )
Advertising, marketing and public relations 151 250 287 462
FDIC premium assessment 203 118 404 233
Professional services 306 368 811 770
Gain on repossessed assets, net ( 9 ) ( 2 ) ( 38 ) ( 9 )
New market tax credit depletion — 162 — 325
Other 715 625 1,440 1,272
Total non-interest expense 9,846 10,462 19,967 20,130
Income before provision for income taxes 4,303 5,777 9,219 11,989
Provision for income taxes 1,097 1,411 2,351 2,917
Net income attributable to common stockholders $ 3,206 $ 4,366 $ 6,868 $ 9,072
Per share information:
Basic earnings $ 0.31 $ 0.41 $ 0.66 $ 0.86
Diluted earnings $ 0.31 $ 0.41 $ 0.66 $ 0.86
Cash dividends paid $ — $ — $ 0.29 $ 0.26
See accompanying condensed notes to unaudited consolidated financial statements.
6
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Comprehensive Income (Loss) (unaudited)
Three and Six months ended June 30, 2023 and 2022
(in thousands)
Three Months Ended Six Months Ended
June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Net income attributable to common stockholders $ 3,206 $ 4,366 $ 6,868 $ 9,072
Other comprehensive gain (loss), net of tax:
Securities available for sale
Net unrealized losses arising during period, net of tax ( 2,277 ) ( 5,315 ) ( 1,212 ) ( 12,438 )
Reclassification adjustment for net gains included in net income, net of tax ( 9 ) — ( 9 ) —
Other comprehensive loss, net of tax ( 2,286 ) ( 5,315 ) ( 1,221 ) ( 12,438 )
Comprehensive income (loss) $ 920 $ ( 949 ) $ 5,647 $ ( 3,366 )
See accompanying condensed notes to unaudited consolidated financial statements.
7
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statement of Changes in Stockholders’ Equity (unaudited)
Six Months Ended June 30, 2023
(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, 2023 10,425,119 $ 104 $ 119,240 $ 65,400 $ ( 17,656 ) $ 167,088
Net income — — — 3,662 — 3,662
Other comprehensive income, net of tax — — — — 1,065 1,065
Forfeiture of unvested shares ( 1,168 ) — — — — —
Surrender of restricted shares of common stock ( 10,287 ) — ( 129 ) — — ( 129 )
Restricted common stock awarded under the equity incentive plan 50,606 1 — — — 1
Restricted common stock issued upon achievement of the 2020 performance criteria 18,551 — — — — —
Amortization of restricted stock — — 216 — — 216
Cumulative change in accounting principle for adoption of ASU 2016-13 — — — ( 4,432 ) — ( 4,432 )
Cumulative change in accounting principle for adoption of ASU 2023-02 — — — 130 — 130
Cash dividends ($ 0.29 per share)
— — — ( 3,040 ) — ( 3,040 )
Balance at March 31, 2023 10,482,821 105 119,327 61,720 ( 16,591 ) 164,561
Net income — — — 3,206 — 3,206
Other comprehensive loss, net of tax — — — — ( 2,286 ) ( 2,286 )
Forfeiture of unvested shares ( 1,500 ) — — — — —
Common stock options exercised 3,000 — 28 — — 28
Common stock repurchased ( 14,146 ) — ( 117 ) — — ( 117 )
Amortization of restricted stock — — 166 — — 166
Balance at June 30, 2023 10,470,175 $ 105 $ 119,404 $ 64,926 $ ( 18,877 ) $ 165,558
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, 2022
(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, 2022 10,502,442 $ 105 $ 119,925 $ 50,675 $ 161 $ 170,866
Net income — — — 4,706 — 4,706
Other comprehensive loss, net of tax — — — — ( 7,123 ) ( 7,123 )
Surrender of restricted shares of common stock ( 10,119 ) — ( 141 ) — — ( 141 )
Restricted common stock awarded under the equity incentive plan 38,586 — — — — —
Restricted stock issued upon achievement of the 2019 performance criteria 11,834 — — — — —
Common stock options exercised 2,500 — 20 — — 20
Common stock repurchased ( 18,462 ) — ( 211 ) ( 77 ) — ( 288 )
Stock option expense — — 1 — — 1
Amortization of restricted stock — — 195 — — 195
Cash dividends ($ 0.26 per share)
— — — ( 2,742 ) — ( 2,742 )
Balance at March 31, 2022 10,526,781 105 119,789 52,562 ( 6,962 ) 165,494
Net income — — — 4,366 — 4,366
Other comprehensive loss, net of tax — — — — ( 5,315 ) ( 5,315 )
Forfeiture of unvested shares ( 866 ) — — — — —
Common stock awarded under the equity incentive plan 4,500 — — — — —
Stock option expense — — 1 — — 1
Amortization of restricted stock — — 197 — — 197
Balance at June 30, 2022 10,530,415 105 119,987 56,928 ( 12,277 ) 164,743
Net income — — — 3,993 — 3,993
Other comprehensive loss, net of tax — — — — ( 4,980 ) ( 4,980 )
Forfeiture of unvested shares ( 1,260 ) — — — — —
Surrender of restricted shares of common stock ( 120 ) — ( 2 ) — — ( 2 )
Restricted common stock awarded under the equity incentive plan 2,136 — — — — —
Common stock repurchased ( 52,961 ) — ( 603 ) ( 88 ) — ( 691 )
Stock option expense — — 1 — — 1
Amortization of restricted stock — — 255 — — 255
Balance, September 30, 2022 10,478,210 105 119,638 60,833 ( 17,257 ) 163,319
Net income — — — 4,696 — 4,696
Other comprehensive loss, net of tax — — — — ( 399 ) ( 399 )
Forfeiture of unvested shares ( 500 ) — — — — —
Surrender of restricted shares of common stock ( 491 ) — ( 7 ) — — ( 7 )
Common stock options exercised 5,400 — 51 — — 51
Common stock repurchased ( 57,500 ) ( 1 ) ( 655 ) ( 129 ) — ( 785 )
Amortization of restricted stock — — 213 — — 213
Balance, December 31, 2022 10,425,119 $ 104 $ 119,240 $ 65,400 $ ( 17,656 ) $ 167,088
See accompanying condensed notes to unaudited consolidated financial statements.
9
CITIZENS COMMUNITY BANCORP, INC.
Consolidated Statements of Cash Flows (unaudited)
Six Months Ended June 30, 2023 and 2022
(in thousands)
Six Months Ended
June 30, 2023 June 30, 2022
Cash flows from operating activities:
Net income attributable to common stockholders $ 6,868 $ 9,072
Adjustments to reconcile net income to net cash provided by operating activities:
Investment securities net (discount accretion) premium amortization ( 34 ) 57
Depreciation expense 1,203 1,163
Provision for credit losses 500 400
Net realized (gain) loss on equity securities ( 54 ) 113
Net realized gain on debt securities ( 12 ) —
Increase in mortgage servicing rights resulting from transfers of financial assets ( 52 ) ( 227 )
Mortgage servicing rights amortization and impairment, net 306 ( 132 )
Amortization of intangible assets 397 798
Amortization of restricted stock 382 392
Net stock based compensation expense — 2
Decrease in deferred income taxes 129 676
Increase in cash surrender value of life insurance ( 336 ) ( 310 )
Net gain from disposals of foreclosed and repossessed assets ( 38 ) ( 9 )
Gain on sale of loans held for sale, net ( 1,202 ) ( 1,136 )
New market tax credit depletion expense — 325
Net change in:
Loans held for sale ( 1,192 ) 6,634
Accrued interest receivable and other assets ( 1,047 ) 388
Other liabilities ( 1,466 ) ( 1,759 )
Total adjustments ( 2,516 ) 7,375
Net cash provided by operating activities 4,352 16,447
Cash flows from investing activities:
Net decrease in other interest bearing deposits 249 6
Purchase of available for sale securities ( 11,007 ) ( 5,760 )
Proceeds from principal payments of available for sale securities 9,128 14,577
Proceeds from sales of available for sale securities 5,105 —
Purchase of held to maturity securities — ( 35,342 )
Proceeds from principal payments and maturities of held to maturity securities 2,571 7,204
Purchase of equity investments ( 450 ) ( 150 )
Net (purchases) sales of other investments ( 513 ) 406
Proceeds from sales of foreclosed and repossessed assets 254 38
Net increase in loans ( 13,199 ) ( 36,445 )
Net capital expenditures ( 547 ) ( 1,583 )
Proceeds from disposal of office properties and equipment 10 —
New market tax credit investment — ( 4,056 )
Net cash used in investing activities ( 8,399 ) ( 61,105 )
10
Cash flows from financing activities:
Federal Home Loan Bank advances 15,000 44,000
Amortization of fair value adjustments for acquired Federal Home Loan Bank advances — 3
Federal Home Loan Bank advance call payments — ( 27,500 )
Federal Home Loan Bank advance termination payments — ( 15,015 )
Federal Home Loan Bank maturities ( 35,000 ) ( 11,000 )
Amortization of debt issuance costs 115 107
Proceeds from other borrowings, net of origination costs — 34,197
Other borrowings principal reductions ( 5,167 ) ( 5,606 )
Net increase in deposits 39,962 12,675
Common stock restricted shares 1 —
Repurchase shares of common stock ( 117 ) ( 288 )
Surrender of restricted shares of common stock ( 129 ) ( 141 )
Common stock options exercised 28 20
Cash dividends paid ( 3,040 ) ( 2,742 )
Net cash provided by financing activities 11,653 28,710
Net increase (decrease) in cash and cash equivalents 7,606 ( 15,948 )
Cash and cash equivalents at beginning of period 35,363 47,691
Cash and cash equivalents at end of period $ 42,969 $ 31,743
Supplemental cash flow information:
Cash paid during the period for:
Interest on deposits $ 10,088 $ 2,121
Interest on borrowings $ 5,363 $ 2,148
Income taxes $ 2,505 $ 1,880
Supplemental noncash disclosure:
Transfers from loans receivable to other real estate owned ("OREO") $ 144 $ 65
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, and operates under the title of Citizens Community Bancorp, Inc. 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 23 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 June 30, 2023, 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 credit 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, 2022, filed with the SEC on March 7, 2023; the matters described in “Risk Factors” in Item 1A of the quarterly reports on Form 10-Q for the quarter ended March 31, 2023, filed with the SEC on May 4, 2023; 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.
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
12
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. 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.
Allowance for Credit Losses – Held to Maturity Securities - The Company measures expected credit losses on held to maturity debt securities on a collective basis by major security type. For agency mortgage-backed securities there are no expected credit losses as they are guaranteed by the U.S. government, are highly rated by major rating agencies, and have a long history of no credit losses. For other securities, the estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts.
Allowance for Credit Losses – Available for Sale Securities - The Company measures the allowance for credit losses on available for sale debt securities by evaluating securities in an unrealized loss position using a two-step process. First, the Company assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost. If it is determined that the Company intends or will be required to sell the security, it is written down to its fair value through income. For agency mortgage-backed and asset-backed securities that do not meet the criteria in step one, there are no expected credit losses as they are guaranteed by the U.S. government, are highly rated by major rating agencies, and have a long history of no credit losses. For other debt securities that do not meet the criteria in step one, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and the allowance for credit losses on available for sale investments is recorded for the credit loss, limited by the amount that the fair value is less that the amortized cost basis. Any impairment that has not been recorded though an allowance for credit losses is recognized in other comprehensive income.
Equity investments - 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.
Also included in equity investments are the Company’s investments in a Volker Rule-compliant Small Business Investment Company ("SBIC") and an investment fund. The SBIC and investment fund meet the definition of investment companies, as defined in ASC 946, Financial Services - Investment Companies. These investments seek returns by investing in various small businesses and do not have redemption rights. Distributions from the investments will be received as the underlying investments, which generally have a life of 10 years, are liquidated. We elected the practical expedient available in Topic 820, Fair Value Measurements, which permits the use of net asset value ("NAV") per share or equivalent to value investments in entities that are or are similar to investment companies. SBICs and investment funds report their investments at estimated fair value. We record the unrealized gains and losses resulting from changes in the fair value of these investments as gains or losses on equity securities in our consolidated statements of operations. The carrying value of these investments is equal to the capital account as provided by the investee and adjusted as necessary.
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 $ 16,347 at June 30, 2023 consisted of $ 8,153 of FHLB stock, $ 5,686 of
13
Federal Reserve Bank stock and $ 2,508 of Bankers’ Bank stock. Other investments totaling $ 15,834 at December 31, 2022 consisted of $ 7,652 of FHLB stock and $ 5,674 of Federal Reserve Bank stock and $ 2,508 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 noncredit discount on purchased credit deteriorated (PCD) loans. Interest income is accrued on the unpaid principal balance of these loans and is presented as a separate line item on the consolidated balance sheets. 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;
• 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.
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 Credit Losses – Loans The allowance for credit losses (“ACL”) is a valuation allowance for current expected credit losses in the Company’s loan portfolio. Prior to January 1, 2023, the valuation allowance was established for probable and inherent credit losses. Loan losses are charged against the ACL when management believes that the collectability of a loan balance is unlikely. Subsequent recoveries, if any, are credited to the ACL. In determining the allowance, the company estimates credit losses over the loan’s entire contractual term, adjusted for expected prepayments when appropriate. The allowance estimate considers relevant available information from internal and external sources relating to historical loss experience; known and inherent risks in our portfolio; information about specific borrowers’ ability to repay; estimated collateral values; current economic conditions; reasonable and supportable forecasts for future conditions; and other relevant factors determined by management. To ensure that the ACL is maintained at an adequate level, a detailed analysis is performed on a quarterly basis and an appropriate provision is made to adjust the allowance. The entire ACL balance is available for any loan that, in management’s judgment, should be charged off.
The determination of the ACL requires significant judgement to estimate credit losses. The ACL on loans is measured collectively on a pooled basis when similar risk characteristics exist, and on an individual basis when management determines that the loan does not share similar risk characteristics with other loans. The ACL on loans collectively evaluated is measured using the loss rate model. The Company categorizes its loan portfolio into four segments based on similar risk characteristics. Loans within each segment are pooled based on individual loan characteristics. Aggregated risk drivers are then calculated at a pool level. Risk drivers are identified attributes that have proven to be predictive of loan loss rates and vary based on loan segment and type. A loss rate is calculated and applied to the pool utilizing a model that combines the pool’s risk drivers, historical loss experience, and reasonable and supportable future economic forecasts to project lifetime losses. The loss rate is then combined with the loans balance and contractual maturity, adjusted for expected prepayments, to determine expected future losses. Future and supportable economic forecasts are based on national economic conditions and their reversion to the mean is implicit in the model and generally occurs over a period of two years.
14
Qualitative adjustments are made to the allowance calculated on collectively evaluated loans to incorporate factors not included in the model. Qualitative factors include but are not limited to, lending policies and procedures, the experience and ability of lending and other staff, the volume and severity of problem credits, quality of the loan review system, and other external factors.
Loans that exhibit different risk characteristics from the pool are individually evaluated for impairment. Loans can be identified for individual evaluation for a variety of reasons including delinquency, nonaccrual status, risk rating and loan modification. Accruing loans that exhibit different risk characteristics from their pool may also be within scope. On these loans, an allowance may be established so that the loan is reported, net, at the lower of (a) its amortized cost; (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 the loan is collateral dependent. Collateral dependency is determined using the practical expedient when: 1) the borrower is experiencing financial difficulty; and 2) repayment is expected to be provided substantially through the sale or operation of the collateral.
The Company has elected to not measure an ACL on accrued interest as it writes off accrued interest in a timely manner.
Allowance for Credit Losses - Unfunded Commitments - The ACL on unfunded commitments is a liability for credit losses on commitments to originate or fund loans, and standby letters of credit. It is included in “Other liabilities” on the consolidated balance sheets. Expected credit losses are estimated over the contractual period in which the Company is exposed to credit risk via a commitment that cannot be unconditionally canceled, adjusted for projected prepayments when appropriate. In addition,the estimate of the liability considers the likelihood that funding will occur. The ACL on unfunded commitments is adjusted through provision for credit losses on consolidated statements of operations. Because the business processes and risks associated with unfunded commitments are essentially the same as loans, the Company uses the same process to estimate the liability.
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 as 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 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.
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
15
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 June 30, 2023, 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, 2022. The Company has monitored events and conditions since December 31, 2022, and has determined that no triggering event has occurred that would require goodwill to be tested for impairment.
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.
New Markets Tax Credits - As a part of its commitment to the communities it serves, in the first quarter of 2022, the Company made an investment in an LLC that is sponsoring a community development project that has been awarded a New Markets Tax Credit (NMTC) through the U.S. Department of the Treasury’s Community Development Financial Institutions Fund. This investment is Community Reinvestment Act eligible and is designed to generate a return primarily through the realization of the tax credit. This LLC is considered a Variable Interest Entity (VIE) as the Company represents the holder of the equity investment at risk, but does not have the ability to direct the activities that most significantly affect the performance of the LLC. As such, the Company is not the primary beneficiary of the VIE and the LLC has not been consolidated. With the adoption of ASU 2023-02 on January 1, 2023 discussed in Recent Accounting Pronouncements - Adopted below, the investment is accounted for using the proportional amortization method, which requires amortizing the investment in the period of and in proportion to the recognition of the related tax credit. Amortization of the investment is included in provision for income taxes and the utilization of the tax credit is recorded as a reduction in provision for income taxes. Prior to the adoption of ASU 2023-02 the investment was accounted for using the equity method of accounting and was amortized through non-interest expense
As of June 30, 2023, the carrying amount of this investment, which is included in other assets in the consolidated balance sheets, was $ 3,189 . Prior to the adoption of ASU 2023-02, the carrying value of the investment as of December 31, 2022 was $ 3,350 . The risk of loss with this investment is limited to its carrying value and is tied to its ability to operate in compliance with the rules and regulations necessary for the qualification of the tax credit generated by the investment. As of June 30, 2023, there were no known instances of noncompliance associated with the investment.
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 sheets. Debt issuance costs with a Company call option that originated prior to 2020 and senior note 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 statements of operations. Debt issuance costs that originated in 2020 and thereafter, are amortized through the first Company call option date of the corresponding debt, as a
16
component of interest expense on other borrowed funds in the consolidated statements 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 sheets, 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 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’s 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.
The Company accounts for revenue from contracts with customers in accordance with ASC Topic 606, “Revenue from Contracts with Customers.” Topic 606 provides that revenue from contracts with customers be recognized when performance obligations under the terms of a contract are satisfied. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing service. The Company does not have any materially significant payment terms as payment is received shortly after the satisfaction of the performance obligation. The non-interest income line items recognized under the scope of Topic 606 are as follows:
Service charges on deposit accounts - Service charges on accounts consist of monthly service fees, transaction-based fees, overdraft services and other deposit account related fees. The Company’s performance obligation for monthly services fees is generally satisfied over the period in which the service is provided. Revenue for these monthly fees is recognized during the service period. Other deposit account related fees are largely transactional based, and therefore, the Company’s performance obligation is satisfied at the time the service is provided. Payment for service charges on deposit accounts are primarily received immediately or in the following month through a direct charge to a customer’s account.
Interchange income - The Company earns interchange fees when cardholder debit card transaction are processed through card association networks. The interchange rates are generally set by the card association based upon purchase volumes and other factors. Interchange fees represent a percentage of the underlying transaction value. The Company has a continuous contract, based on customary business practices, with the card association networks to make funds available for settlement of card transactions. The Company’s performance obligation is satisfied over time as it makes funds available, and the related income is recognized when received.
Gain (loss) on repossessed assets - The Company records a gain or loss from the sale of repossessed assets, when control of the property or asset transfers to the buyer, which generally occurs at the time of an executed deed or sales agreement. When the Company finances the sale of repossessed assets to a buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the repossessed asset is derecognized and the gain or loss on sale is recorded upon transfer of control of the property to the buyer. In determining the gain on sale or loss on the sale, the Company adjust the transaction price and related gain or loss on sale if a significant financing component is present.
17
Non-interest income outside of the scope of Revenue from Contracts with Customers, Topic 606 is recognized on the accrual basis of accounting as services are provided or as transactions occur. Non-interest income outside of the scope of Topic 606 includes mortgage banking activities, loan fees and service charges, net gains (losses) on investment securities, and other, which is primarily made up of BOLI related income.
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 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 was effective immediately upon issuance and will remain in effect through December 31, 2024. 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.
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 was permitted; however, the Company elected not to adopt the ASU early.
The Company formed a cross-functional team to implement ASU 2016-13. Key objectives of the team included selecting a loss estimation methodology, establishing processes and controls, data validation, creation of supporting analytics, documentation of policies and procedures, and developing disclosures. As previously disclosed, the Company is utilizing a third-party model to assist in loss estimation including pooling loans with similar risk characteristics and modeling methodologies.
The Company adopted ASU 2016-13 using the modified retrospective approach effective January 1, 2023. Results for the periods beginning on and after January 1, 2023 are presented under ASU 2016-13 while prior period amounts are reported in accordance with previously applicable accounting standards. The company recorded a reduction to retained earnings of $ 4,432 upon the adoption of ASU 2016-13, primarily due to the requirement to estimate credit losses over the life of the loan and the duration of the Company’s portfolio. The Company also recorded an increase to the ACL of $ 4,706 . This increase was made up
18
of two components, $ 4,576 for non-purchased credit deteriorated (“PCD”) loans and $ 130 for PCD loans. An ACL on unfunded commitments of $ 1,537 was also established. The Company elected not to record an allowance on HTM securities as the portfolio consists almost entirely of agency-backed securities that inherently have minimal nonpayment risk. The transition adjustment included corresponding increases in deferred tax assets.
The Company adopted ASU 2016-13 using the prospective transition approach for financial assets considered PCD. These assets were previously classified as purchase credit impaired ("PCI") and accounted for under ASC 310-30 prior to January 1, 2023. In accordance with the standard, the Company did not reassess whether the PCI assets met the criteria of PCD assets as of the adoption date. The amortized cost of the PCD assets were adjusted to reflect the addition of $ 130 to the allowance for credit losses. This adjustment is included in the discussion of the transition adjustment above. The remaining noncredit discount, based on the adjusted amortized cost, will be accreted into interest income at the effective interest rate over the remaining life of the assets.
The following table illustrates the impact of ASU 2016-13 adoption in thousands
Pre-ASU 2016-13 Adoption
December 31, 2022 Impact of
ASU 2016-13 Adoption As Reported under ASU 2016-13
January 1, 2023
Allowance for credit losses:
Commercial/Agricultural Real Estate $ 14,085 $ 4,510 $ 18,595
C&I/Agricultural operating 2,318 ( 331 ) 1,987
Residential Mortgage 599 1,119 1,718
Consumer Installment 129 216 345
Unallocated 808 ( 808 ) —
Total allowance for credit losses on loans 17,939 4,706 22,645
Allowance for credit losses on unfunded commitments — 1,537 1,537
Total allowance for credit losses $ 17,939 $ 6,243 $ 24,182
ASU 2022-02, Financial Instruments-Credit Losses (Topic 326), Troubled Debt Restructurings and Vintage Disclosures - The ASU addresses and amends areas identified by the FASB as part of its post-implementation review of the accounting standard that introduced the current expected credit losses model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the current expected credit losses model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require disclosure of current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The company adopted ASU 2022-02 in conjunction with ASU 2016-13 on January 1, 2023 using the prospective approach.
ASU 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method - This ASU expands the use of the proportional amortization method in accounting for tax credit investments to all tax credit investments that meet certain criteria. The Company has determined that its New Markets Tax Credit investment qualifies for use of the proportional amortization method under this ASU and has elected to early adopt the update as of January 1, 2023 using the modified retrospective approach. The transition adjustment resulted in an increase to retained earnings of $ 130 . Amortization of the investment will now be recognized in the period of and proportional to recognition of the related tax credit and included in provision for income taxes in the consolidated statements of operations. Prior to adoption of this amendment, the amortization was included in other non-interest expense as a separate line item.
The Company chose to adopt ASU 2023-02 because it felt that the proportional amortization method more accurately reflects the economic substance of its tax credit investment. Proportional amortization better matches the cost of the investment with the benefits received, and including the amortization of the investment in provision for income taxes better reflects the benefit the Company receives from the transaction. For the three and six months ended June 30, 2023, adopting ASU 2023-02 increased net income $ 33 and $ 65 , respectively.
Recently Issued, But Not Yet Effective Accounting Pronouncements
None
19
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 June 30, 2023 and December 31, 2022, respectively, were as follows:
Available for sale securities Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
June 30, 2023
U.S. government agency obligations $ 18,820 $ 107 $ 224 $ 18,703
Mortgage-backed securities 94,382 — 18,406 75,976
Corporate debt securities 47,147 — 6,894 40,253
Asset-backed securities 26,823 10 630 26,203
Total available for sale securities $ 187,172 $ 117 $ 26,154 $ 161,135
December 31, 2022
U.S. government agency obligations $ 18,373 $ 173 $ 233 $ 18,313
Mortgage-backed securities 97,458 — 18,848 78,610
Corporate debt securities 44,636 — 4,385 40,251
Asset-backed securities 29,877 — 1,060 28,817
Total available for sale securities $ 190,344 $ 173 $ 24,526 $ 165,991
Held to maturity securities Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Estimated
Fair Value
June 30, 2023
Obligations of states and political subdivisions $ 600 $ — $ 49 $ 551
Mortgage-backed securities 93,200 5 19,075 74,130
Total held to maturity securities $ 93,800 $ 5 $ 19,124 $ 74,681
December 31, 2022
Obligations of states and political subdivisions $ 600 $ — $ 54 $ 546
Mortgage-backed securities 95,779 7 19,553 76,233
Total held to maturity securities $ 96,379 $ 7 $ 19,607 $ 76,779
At June 30, 2023, the Bank has pledged mortgage-backed securities with a carrying value of $ 29,984 as collateral against a borrowing line of credit with the Federal Reserve Bank. As of June 30, 2023, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of June 30, 2023, the Bank has pledged U.S. Government Agency securities with a carrying value of $ 1,979 and mortgage-backed securities with a carrying value of $ 2,161 as collateral against specific municipal deposits. As of June 30, 2023, the Bank also has mortgage-backed securities with a carrying value of $ 223 pledged as collateral to the Federal Home Loan Bank of Des Moines.
At December 31, 2022, the Bank had pledged certain of its mortgage-backed securities with a carrying value of $ 5,421 as collateral to secure a line of credit with the Federal Reserve Bank. As of December 31, 2022, there were no borrowings outstanding on this Federal Reserve Bank line of credit. As of December 31, 2022, the Bank had pledged certain of its U.S. Government Agency securities with a carrying value of $ 2,602 and mortgage-backed securities with a carrying value of $ 2,219 as collateral against specific municipal deposits. As of December 31, 2022, the Bank also had mortgage-backed securities with a carrying value of $ 142 pledged as collateral to the Federal Home Loan Bank of Des Moines.
For the three and six month periods ended June 30, 2023 gross sales of available securities were $ 5,105 , gross gains on the sale of available for sale securities were $ 12 , and gross losses on the sale of available for sale securities were $ 0 .
For the three and six month periods ended June 30, 2022, there were no sales of available for sale securities.
20
The estimated fair value of securities at June 30, 2023 and December 31, 2022, 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.
June 30, 2023 December 31, 2022
Available for sale securities Amortized
Cost Estimated
Fair Value Amortized
Cost Estimated
Fair Value
Due in one year or less $ — $ — $ — $ —
Due after one year through five years 10,079 9,604 8,525 8,184
Due after five years through ten years 48,112 41,511 45,622 41,427
Due after ten years 34,599 34,044 38,739 37,770
Total securities with contractual maturities $ 92,790 $ 85,159 $ 92,886 $ 87,381
Mortgage-backed securities 94,382 75,976 97,458 78,610
Total available for sale securities $ 187,172 $ 161,135 $ 190,344 $ 165,991
June 30, 2023 December 31, 2022
Held to maturity securities Amortized
Cost Estimated
Fair Value Amortized
Cost Estimated
Fair Value
Due in one year or less $ 100 $ 97 $ — $ —
Due after one year through five years 500 454 450 415
Due after five years through ten years — — 150 131
Total securities with contractual maturities 600 551 600 546
Mortgage-backed securities 93,200 74,130 95,779 76,233
Total held to maturity securities $ 93,800 $ 74,681 $ 96,379 $ 76,779
21
Securities with unrealized losses at June 30, 2023 and December 31, 2022, 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
June 30, 2023
U.S. government agency obligations $ 940 $ 6 $ 2,840 $ 218 $ 3,780 $ 224
Mortgage-backed securities 12 — 75,964 18,406 75,976 18,406
Corporate debt securities 11,099 928 29,154 5,966 40,253 6,894
Asset-backed securities — — 24,977 630 24,977 630
Total $ 12,051 $ 934 $ 132,935 $ 25,220 $ 144,986 $ 26,154
December 31, 2022
U.S. government agency obligations $ 3,169 $ 138 $ 1,138 $ 95 $ 4,307 $ 233
Mortgage-backed securities 9,654 896 68,907 17,952 78,561 18,848
Corporate debt securities 21,547 1,688 18,704 2,697 40,251 4,385
Asset-backed securities 7,955 221 20,862 839 28,817 1,060
Total $ 42,325 $ 2,943 $ 109,611 $ 21,583 $ 151,936 $ 24,526
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
June 30, 2023
Obligations of states and political subdivisions $ — $ — $ 551 $ 49 $ 551 $ 49
Mortgage-backed securities 109 3 73,809 19,072 73,918 19,075
Total $ 109 $ 3 $ 74,360 $ 19,121 $ 74,469 $ 19,124
December 31, 2022
Obligations of states and political subdivisions $ — $ — $ 546 $ 54 $ 546 $ 54
Mortgage-backed securities 16,627 2,416 59,367 17,137 75,994 19,553
Total $ 16,627 $ 2,416 $ 59,913 $ 17,191 $ 76,540 $ 19,607
At June 30, 2023 no ACL was established for available for sale or held to maturity securities. Substantially all the held to maturity portfolio is made up of agency backed mortgage securities. These securities are guaranteed by the U.S. government, are highly rated by major rating agencies, and have a long history of no credit losses. Accordingly, the Company does not expect to incur credit losses on these securities. Unrealized losses on available-for-sale investment securities have not been recognized into income because the issuers’ bonds are agency backed securities or other securities that all principal and interest is expected to be received on a timely basis. Furthermore, the Company does not intend to sell, and it is likely that management will not be required to sell, the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates. The issuers continue to make timely principal and interest payments on their bonds.
22
NOTE 3 – LOANS AND ALLOWANCE FOR CREDIT LOSSES
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 underwritten 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.
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. 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.
23
Loans are stated at the principal amount outstanding net of unearned net deferred fees and costs and loans in process, unearned discounts on acquired loans, and allowance for credit losses (“ACL”). Unearned net deferred fees and costs includes deferred loan origination fees reduced by loan origination costs and is amortized to interest income over the life of the related loan using methods that approximated the effective interest rate method. Interest on substantially all loans is credited to income based on the principal amount outstanding. A summary of loans at June 30, 2023 follows:
June 30, 2023
Amortized Cost % of Total
Commercial/Agricultural real estate:
Commercial real estate $ 730,391 51.3 %
Agricultural real estate 86,959 6.1 %
Multi-family real estate 208,109 14.6 %
Construction and land development 104,891 7.4 %
C&I/Agricultural operating:
Commercial and industrial 133,248 9.4 %
Agricultural operating 24,381 1.7 %
Residential mortgage:
Residential mortgage 119,118 8.4 %
Purchased HELOC loans 3,216 0.2 %
Consumer installment:
Originated indirect paper 8,189 0.6 %
Other consumer 6,486 0.5 %
Total loans receivable $ 1,424,988 100 %
Less Allowance for credit losses ( 23,164 )
Net loans receivable $ 1,401,824
24
Loans are stated at the unpaid principal balance outstanding at December 31, 2022.
December 31, 2022
Loan Principal Balance % of Total
Commercial/Agricultural real estate:
Commercial real estate $ 725,971 51.5 %
Agricultural real estate 87,908 6.2 %
Multi-family real estate 208,908 14.8 %
Construction and land development 102,492 7.3 %
C&I/Agricultural operating:
Commercial and industrial 136,013 9.6 %
Agricultural operating 28,806 2.0 %
Residential mortgage:
Residential mortgage 105,389 7.5 %
Purchased HELOC loans 3,262 0.2 %
Consumer installment:
Originated indirect paper 10,236 0.7 %
Other consumer 7,150 0.5 %
Gross Loans $ 1,416,135 100.3 %
Less:
Unearned net deferred fees and costs and loans in process ( 2,585 ) ( 0.2 ) %
Unamortized discount on acquired loans ( 1,766 ) ( 0.1 ) %
Total loans receivable $ 1,411,784 100.0 %
Less Allowance for loan losses ( 17,939 )
Net loans $ 1,393,845
25
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.
26
Below is a summary of the amortized cost of loans summarized by class, credit quality risk rating and year of origination as of June 30, 2023 and gross charge-offs for the six months ended June 30, 2023:
Amortized Cost Basis by Origination Year
2023 2022 2021 2020 2019 Prior Revolving Revolving to Term Total
Commercial/Agricultural real estate:
Commercial real estate
Risk rating 1 to 5 $ 22,448 $ 141,385 $ 249,536 $ 93,201 $ 72,994 $ 118,947 $ 10,375 $ — $ 708,886
Risk rating 6 — — 9,303 331 — 68 — — 9,702
Risk rating 7 — 189 — 4,551 194 6,869 — — 11,803
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 22,448 $ 141,574 $ 258,839 $ 98,083 $ 73,188 $ 125,884 $ 10,375 $ — $ 730,391
Current period gross charge-offs $ — $ — $ 10 $ — $ — $ 4 $ — $ — $ 14
Agricultural real estate
Risk rating 1 to 5 $ 13,788 $ 20,893 $ 11,544 $ 7,932 $ 5,431 $ 16,081 $ 2,317 $ — $ 77,986
Risk rating 6 — 173 5,510 — 300 742 — — 6,725
Risk rating 7 — 405 — — 101 1,742 — — 2,248
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 13,788 $ 21,471 $ 17,054 $ 7,932 $ 5,832 $ 18,565 $ 2,317 $ — $ 86,959
Current period gross charge-offs $ — $ — $ — $ 32 $ — $ — $ — $ — $ 32
Multi-family real estate
Risk rating 1 to 5 $ 3,016 $ 42,403 $ 87,547 $ 46,598 $ 8,764 $ 19,781 $ — $ — $ 208,109
Risk rating 6 — — — — — — — — —
Risk rating 7 — — — — — — — — —
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 3,016 $ 42,403 $ 87,547 $ 46,598 $ 8,764 $ 19,781 $ — $ — $ 208,109
Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Construction and land development
Risk rating 1 to 5 $ 23,344 $ 37,514 $ 31,531 $ 9,151 $ 120 $ 832 $ 2,192 $ — $ 104,684
Risk rating 6 — — — — — 113 — — 113
Risk rating 7 — — — — — 94 — — 94
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 23,344 $ 37,514 $ 31,531 $ 9,151 $ 120 $ 1,039 $ 2,192 $ — $ 104,891
Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Commercial/Agricultural operating:
Commercial and industrial
Risk rating 1 to 5 $ 11,045 $ 34,065 $ 27,896 $ 13,251 $ 5,554 $ 3,227 $ 35,328 $ — $ 130,366
Risk rating 6 — — — — — — 2,870 — 2,870
Risk rating 7 — — — — 8 4 — — 12
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 11,045 $ 34,065 $ 27,896 $ 13,251 $ 5,562 $ 3,231 $ 38,198 $ — $ 133,248
Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Agricultural operating
Risk rating 1 to 5 $ 2,778 $ 3,234 $ 986 $ 545 $ 378 $ 2,500 $ 11,171 $ — $ 21,592
Risk rating 6 96 — 50 345 — — 563 — 1,054
Risk rating 7 — 548 750 — 36 252 149 — 1,735
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 2,874 $ 3,782 $ 1,786 $ 890 $ 414 $ 2,752 $ 11,883 $ — $ 24,381
Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
27
Continued Amortized Cost Basis by Origination Year
2023 2022 2021 2020 2019 Prior Revolving Revolving to Term Total
Residential mortgage:
Residential mortgage
Risk rating 1 to 5 $ 17,300 $ 33,892 $ 9,376 $ 2,727 $ 2,373 $ 36,053 $ 14,249 $ — $ 115,970
Risk rating 6 — — — — — — — — —
Risk rating 7 — — — — 14 3,031 50 53 3,148
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 17,300 $ 33,892 $ 9,376 $ 2,727 $ 2,387 $ 39,084 $ 14,299 $ 53 $ 119,118
Current period gross charge-offs $ — $ — $ 10 $ — $ — $ 14 $ — $ — $ 24
Purchased HELOC loans
Risk rating 1 to 5 $ — $ — $ — $ — $ — $ — $ 3,216 $ — $ 3,216
Risk rating 6 — — — — — — — — —
Risk rating 7 — — — — — — — — —
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ — $ — $ — $ — $ — $ — $ 3,216 $ — $ 3,216
Current period gross charge-offs $ — $ — $ — $ — $ — $ — $ — $ — $ —
Consumer installment:
Originated indirect paper
Risk rating 1 to 5 $ — $ — $ — $ — $ — $ 8,148 $ — $ — $ 8,148
Risk rating 6 — — — — — — — — —
Risk rating 7 — — — — — 41 — — 41
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ — $ — $ — $ — $ — $ 8,189 $ — $ — $ 8,189
Current period gross charge-offs $ — $ — $ — $ — $ — $ 13 $ — $ — $ 13
Other consumer
Risk rating 1 to 5 $ 1,083 $ 1,989 $ 1,042 $ 772 $ 584 $ 429 $ 577 $ — $ 6,476
Risk rating 6 — — — — — — — — —
Risk rating 7 7 — — — — 2 1 — 10
Risk rating 8 — — — — — — — — —
Risk rating 9 — — — — — — — — —
Total $ 1,090 $ 1,989 $ 1,042 $ 772 $ 584 $ 431 $ 578 $ — $ 6,486
Current period gross charge-offs $ — $ — $ 1 $ 10 $ — $ 3 $ — $ — $ 14
Total loans receivable $ 94,905 $ 316,690 $ 435,071 $ 179,404 $ 96,851 $ 218,956 $ 83,058 $ 53 $ 1,424,988
Total current period gross charge-offs $ — $ — $ 21 $ 42 $ — $ 34 $ — $ — $ 97
28
Below is a summary of the unpaid principal balance of loans summarized by class and credit quality risk rating as of December 31, 2022:
1 to 5 6 7 8 9 TOTAL
Commercial/Agricultural real estate:
Commercial real estate $ 712,658 $ 5,771 $ 7,542 $ — $ — $ 725,971
Agricultural real estate 84,215 549 3,144 — — 87,908
Multi-family real estate 208,908 — — — — 208,908
Construction and land development 102,385 — 107 — — 102,492
C&I/Agricultural operating:
Commercial and industrial 129,748 5,526 739 — — 136,013
Agricultural operating 26,418 324 2,064 — — 28,806
Residential mortgage:
Residential mortgage 101,730 — 3,659 — — 105,389
Purchased HELOC loans 3,262 — — — — 3,262
Consumer installment:
Originated indirect paper 10,190 — 46 — — 10,236
Other consumer 7,132 — 18 — — 7,150
Gross loans $ 1,386,646 $ 12,170 $ 17,319 $ — $ — $ 1,416,135
Less:
Unearned net deferred fees and costs and loans in process ( 2,585 )
Unamortized discount on acquired loans ( 1,766 )
Allowance for loan losses ( 17,939 )
Loans receivable, net $ 1,393,845
Allowance for Credit Losses - Loans- On January 1, 2023, the Company adopted Accounting Standards Update (“ASU”) 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial instruments and transitioned to the Current Expected Credit Loss (“CECL”) model to estimate losses based on the lifetime of the loan. Under the new methodology, the ACL is comprised of collectively evaluated and individually evaluated components. The allowance for credit losses (“ACL”) represents the Company’s best estimate of the reserve necessary to adequately account for probable losses expected over the remaining life of the assets. The provision for credit losses is the charge against current earnings that is determined by the Company as the amount needed to maintain an adequate allowance for credit losses. In determining the adequacy of the allowance for credit losses, and therefore the provision to be charged to current earnings, the Company relies predominantly on a disciplined credit review and approval process that extends to the full range of the Company’s credit exposure. The review process is directed by the overall lending policy and is intended to identify, at the earliest possible stage, the borrowers who might be facing financial difficulty. Factors considered by the Company in evaluating the overall adequacy of the allowance include historical net loan losses, the level and composition of nonaccrual, past due and modifications, trends in volumes and terms of loans, effects of changes in risk selection and underwriting standards or lending practices, lending staff changes, concentrations of credit, industry conditions and the current economic conditions in the region where the Company operates. The Company estimates the appropriate level of allowance for credit losses by evaluating loans collectively on a pooled basis when similar risk characteristics exist, and on an individual basis when management determines that a loan does not share similar risk characteristics with other loans.
29
The following tables present the balance and activity in the allowance for credit losses (“ACL”) - loans by portfolio segment for the three and six months ended June 30, 2023:
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Three months ended June 30, 2023
Allowance for Credit Losses - Loans:
ACL - Loans, at beginning of period $ 18,496 $ 1,848 $ 2,000 $ 335 $ — $ 22,679
Charge-offs ( 14 ) — ( 10 ) ( 16 ) — ( 40 )
Recoveries 27 16 36 10 — 89
Additions to ACL - Loans via provision for credit losses charged to operations 424 ( 406 ) 426 ( 8 ) — 436
ACL - Loans, at end of period $ 18,933 $ 1,458 $ 2,452 $ 321 $ — $ 23,164
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Six months ended June 30, 2023
Allowance for Credit Losses - Loans:
ACL - Loans, at beginning of period $ 14,085 $ 2,318 $ 599 $ 129 $ 808 $ 17,939
Cumulative effect of ASU 2016-13 adoption 4,510 ( 331 ) 1,119 216 ( 808 ) 4,706
Charge-offs ( 46 ) — ( 24 ) ( 27 ) — ( 97 )
Recoveries 30 31 40 22 — 123
Additions to ACL - Loans via provision for credit losses charged to operations 354 ( 560 ) 718 ( 19 ) — 493
ACL - Loans, at end of period $ 18,933 $ 1,458 $ 2,452 $ 321 $ — $ 23,164
Allowance for Credit Losses - Unfunded Commitments - In addition to the ACL - Loans, the Company has established an ACL - Unfunded Commitments of $ 1,544 at June 30, 2023 and $ 0 at December 31, 2022, classified in other liabilities on the consolidated balance sheets. The following table presents the balance and activity in the ACL - Unfunded Commitments for the three and six months ended June 30, 2023.
June 30, 2023 and Three Months Ended June 30, 2023 and Six Months Ended
ACL - Unfunded commitments - beginning of period $ 1,530 $ —
Cumulative effect of ASU 2016-13 adoption — 1,537
Additions to ACL - Unfunded commitments via provision for credit losses charged to operations 14 7
ACL - Unfunded commitments - End of period $ 1,544 $ 1,544
Provision for credit losses - The provision for credit losses is determined by the Company as the amount to be added to the ACL loss accounts for various types of financial instruments (including loans and off-balance sheet credit exposures) after net charge-offs have been deducted to bring the ACL to a level that, in managements judgement, is necessary to absorb expected credit losses over the lives of the respective financial instruments. The following table presents the components of the provision for credit losses.
June 30, 2023 and Three Months Ended June 30, 2023 and Six Months Ended
Provision for credit losses on:
Loans $ 436 $ 493
Unfunded commitments 14 7
Total provision for credit losses $ 450 $ 500
30
Allowance for Loan Losses - Prior to the adoption of ASU 2016-13, the Allowance for Loan Losses (“ALL”) represented management’s estimate of probable and inherent credit losses in the Bank’s loan portfolio. Estimating the amount of the ALL required 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 have been susceptible to significant change.
There were many factors affecting the ALL; some were quantitative, while others required qualitative judgment. The process for determining the ALL (which management believed adequately considered potential factors which resulted in probable credit losses), included subjective elements and, therefore, may have been susceptible to significant change. To the extent actual outcomes differed from management estimates, additional provision for loan losses could have been required that could have adversely affected the Company’s earnings or financial position in future periods. Allocations of the ALL may have been made for specific loans but the entire ALL was available for any loan that, in management’s judgment, should have been charged-off or for which an actual loss was realized.
As an integral part of their examination process, various regulatory agencies also reviewed the Bank’s ALL. Such agencies may have required that changes in the ALL be recognized when such regulators’ credit evaluations differed from those of our management based on information available to the regulators at the time of their examinations.
Changes in the ALL by loan type for the periods presented below were as follows:
Three months ended June 30, 2022 Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Allowance for Loan Losses:
Beginning balance, April 1, 2022 $ 12,394 $ 2,104 $ 460 $ 160 $ 782 $ 15,900
Charge-offs ( 122 ) ( 247 ) ( 35 ) ( 14 ) — ( 418 )
Recoveries 3 9 — 11 — 23
Provision 427 44 47 ( 14 ) 44 548
Total allowance on originated loans 12,702 1,910 472 143 826 16,053
Purchased credit impaired loans — — — — — —
Other acquired loans:
Beginning balance, April 1, 2022 789 58 62 9 — 918
Charge-offs — — ( 21 ) ( 2 ) — ( 23 )
Recoveries — — 25 — — 25
Provision ( 125 ) ( 7 ) ( 18 ) 2 — ( 148 )
Total allowance on other acquired loans 664 51 48 9 — 772
Total allowance on acquired loans 664 51 48 9 — 772
Ending balance, June 30, 2022 $ 13,366 $ 1,961 $ 520 $ 152 $ 826 $ 16,825
31
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Six months ended June 30, 2022
Allowance for Loan Losses:
Beginning balance, January 1, 2022 $ 12,354 $ 1,959 $ 518 $ 225 $ 774 $ 15,830
Charge-offs ( 157 ) ( 310 ) ( 35 ) ( 23 ) — ( 525 )
Recoveries 6 19 1 21 — 47
Provision 499 242 ( 12 ) ( 80 ) 52 701
Total allowance on originated loans $ 12,702 $ 1,910 $ 472 $ 143 $ 826 $ 16,053
Purchased credit impaired loans — — — — — —
Other acquired loans
Beginning balance, January 1, 2022 856 69 130 28 — 1,083
Charge-offs — — ( 33 ) ( 2 ) — ( 35 )
Recoveries — — 25 — — 25
Provision ( 192 ) ( 18 ) ( 74 ) ( 17 ) — ( 301 )
Total allowance on other acquired loans 664 51 48 9 — 772
Total allowance on acquired loans 664 51 48 9 — 772
Ending balance, June 30, 2022 $ 13,366 $ 1,961 $ 520 $ 152 $ 826 $ 16,825
Allowance for Loan Losses at June 30, 2022:
Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 809 $ — $ 34 $ — $ — $ 843
Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 12,557 $ 1,961 $ 486 $ 152 $ 826 $ 15,982
Loans Receivable as of June 30, 2022
Ending balance of originated loans $ 943,305 $ 144,400 $ 69,126 $ 20,208 $ — $ 1,177,039
Ending balance of purchased credit-impaired loans 6,848 652 985 — — 8,485
Ending balance of other acquired loans 125,688 18,419 21,883 313 — 166,303
Ending balance of loans $ 1,075,841 $ 163,471 $ 91,994 $ 20,521 $ — $ 1,351,827
Ending balance: individually evaluated for impairment $ 19,305 $ 4,375 $ 5,955 $ 161 $ — $ 29,796
Ending balance: collectively evaluated for impairment $ 1,056,536 $ 159,096 $ 86,039 $ 20,360 $ — $ 1,322,031
32
Commercial/Agricultural Real Estate C&I/Agricultural operating Residential Mortgage Consumer Installment Unallocated Total
Allowance for Loan Losses at December 31, 2022:
Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 519 $ 249 $ 48 $ 10 $ — $ 826
Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 13,566 $ 2,069 $ 551 $ 119 $ 808 $ 17,113
Loans Receivable as of December 31, 2022:
Ending balance of originated loans $ 1,017,529 $ 150,239 $ 88,045 $ 17,130 $ — $ 1,272,943
Ending balance of purchased credit-impaired loans 5,748 362 890 — — 7,000
Ending balance of other acquired loans 102,002 14,218 19,716 256 — 136,192
Ending balance of loans $ 1,125,279 $ 164,819 $ 108,651 $ 17,386 $ — $ 1,416,135
Ending balance: individually evaluated for impairment $ 16,874 $ 3,292 $ 5,998 $ 755 $ — $ 26,919
Ending balance: collectively evaluated for impairment $ 1,108,405 $ 161,527 $ 102,653 $ 16,631 $ — $ 1,389,216
33
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 June 30, 2023 and December 31, 2022, respectively, was as follows:
(Loan balances at amortized cost) 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
June 30, 2023
Commercial/Agricultural real estate:
Commercial real estate $ 127 $ — $ — $ 127 $ 11,359 $ 11,486 $ 718,905 $ 730,391
Agricultural real estate — — — — 1,712 1,712 85,247 86,959
Multi-family real estate — — — — — — 208,109 208,109
Construction and land development — — — — 94 94 104,797 104,891
C&I/Agricultural operating:
Commercial and industrial — — — — 4 4 133,244 133,248
Agricultural operating 15 — — 15 1,436 1,451 22,930 24,381
Residential mortgage:
Residential mortgage 973 757 492 2,222 1,029 3,251 115,867 119,118
Purchased HELOC loans 456 — — 456 — 456 2,760 3,216
Consumer installment:
Originated indirect paper 17 — — 17 27 44 8,145 8,189
Other consumer 20 6 — 26 2 28 6,458 6,486
Total $ 1,608 $ 763 $ 492 $ 2,863 $ 15,663 $ 18,526 $ 1,406,462 $ 1,424,988
(Loan balances at unpaid principal balance) 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
December 31, 2022
Commercial/Agricultural real estate:
Commercial real estate $ 202 $ 88 $ — $ 290 $ 5,736 $ 6,026 $ 719,945 $ 725,971
Agricultural real estate 4,992 — — 4,992 2,742 7,734 80,174 87,908
Multi-family real estate — — — — — — 208,908 208,908
Construction and land development 3,975 — — 3,975 — 3,975 98,517 102,492
C&I/Agricultural operating:
Commercial and industrial — 26 — 26 552 578 135,435 136,013
Agricultural operating 826 — — 826 890 1,716 27,090 28,806
Residential mortgage:
Residential mortgage 767 479 236 1,482 1,253 2,735 102,654 105,389
Purchased HELOC loans — — — — — — 3,262 3,262
Consumer installment:
Originated indirect paper 15 — — 15 27 42 10,194 10,236
Other consumer 39 2 10 51 4 55 7,095 7,150
Total $ 10,816 $ 595 $ 246 $ 11,657 $ 11,204 $ 22,861 $ 1,393,274 $ 1,416,135
34
Nonaccrual Loans - The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated at June 30, 2023 with no allowance for credit losses and interest income that would have been recorded under the original terms of such nonaccrual loans:
June 30, 2023 Total Nonaccrual Loans Nonaccrual with no Allowance for Credit Losses Interest Income Not Recorded for Nonaccrual loans
Commercial/Agricultural real estate:
Commercial real estate $ 11,359 $ 11,342 $ 512
Agricultural real estate 1,712 1,712 90
Multi-family real estate — — —
Construction and land development 94 94 1
C&I/Agricultural operating:
Commercial and industrial 4 4 —
Agricultural operating 1,436 1,436 42
Residential mortgage:
Residential mortgage 1,029 787 27
Purchased HELOC loans — — —
Consumer installment:
Originated indirect paper 27 27 1
Other consumer 2 2 —
Total $ 15,663 $ 15,404 $ 673
The Company’s policy is to discontinue the accrual of interest income on all loans for which principal or interest is past due 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;
• Closed ended consumer installment loans past due 120 days or more; and
• Residential mortgage and open ended consumer installment loans past due 180 days or more.
The accrual of interest is discontinued earlier when, in the opinion of management, there is reasonable doubt as to the timely collection of interest or principal. Once interest accruals are discontinued, accrued but uncollected interest is charged against current year income. Subsequent receipts on non-accrual loans are recorded as a reduction of principal, and interest income is recorded only after principal recovery is reasonably assured. Interest on loans determined to be modified is recognized on an accrual basis in accordance with the restructured terms if the loan is in compliance with the modified terms. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.
The amount of interest income recognized by the Company for the three and six months ended June 30, 2023, due to nonaccrual loan payoffs was $ 75 and $ 85 , respectively.
Collateral Dependent Loans - A loan is considered to be collateral dependent when, based upon management’s assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. For collateral dependent loans, expected credit losses are based on the fair value of the collateral at the balance sheet date, with consideration for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The following table presents the amortized cost basis of collateral dependent loans by portfolio segment and collateral type that were individually evaluated to determine expected credit losses and the related allowance for credit losses as of June 30, 2023.
35
Collateral Type
June 30, 2023 Real Estate Other Assets Total Without an Allowance With an Allowance Allowance Allocation
Commercial/Agricultural real estate:
Commercial real estate $ 12,373 $ — $ 12,373 $ 12,356 $ 17 $ 13
Agricultural real estate 8,828 — 8,828 8,828 — —
Multi-family real estate — — — — — —
Construction and land development 207 — 207 207 — —
C&I/Agricultural operating:
Commercial and industrial — 2,862 2,862 2,862 — —
Agricultural operating — 1,735 1,735 1,735 — —
Residential mortgage:
Residential mortgage 3,252 — 3,252 2,877 375 80
Purchased HELOC loans — — — — — —
Consumer installment:
Originated indirect paper — 41 41 41 — —
Other consumer — 10 10 10 — —
Total $ 24,660 $ 4,648 $ 29,308 $ 28,916 $ 392 $ 93
There were no outstanding commitments to borrowers experiencing financial difficulty as of June 30, 2023. There were unused lines of credit totaling $ 64 on loans with borrowers experiencing financial difficulties as of June 30, 2023.
At December 31, 2022, the Company individually evaluated loans for impairment with a recorded investment of $ 26,823 , consisting of (1) $ 7,000 PCI loans, with a carrying amount of $ 6,904 ; (2) $ 7,018 TDR loans, net of TDR PCI loans; and (3) $ 12,901 of substandard non-TDR, non-PCI loans. The $ 26,823 recorded investment of loans individually evaluated for impairment includes $ 5,171 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.
36
A summary of the Company’s loans individually evaluated for impairment as of December 31, 2022 and June 30, 2022 was as follows:
Twelve Months Ended
Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized
December 31, 2022
With No Related Allowance Recorded:
Commercial/Agricultural real estate $ 9,741 $ 9,766 $ — $ 13,657 $ 549
C&I/Agricultural operating 2,744 2,754 — 4,467 200
Residential mortgage 5,846 5,907 — 6,304 276
Consumer installment 745 745 — 307 5
Total $ 19,076 $ 19,172 $ — $ 24,735 $ 1,030
With An Allowance Recorded:
Commercial/Agricultural real estate $ 7,108 $ 7,108 $ 519 $ 6,028 $ 273
C&I/Agricultural operating 538 538 249 273 48
Residential mortgage 91 91 48 298 65
Consumer installment 10 10 10 2 2
Total $ 7,747 $ 7,747 $ 826 $ 6,601 $ 388
December 31, 2022 Totals
Commercial/Agricultural real estate $ 16,849 $ 16,874 $ 519 $ 19,685 $ 822
C&I/Agricultural operating 3,282 3,292 249 4,740 248
Residential mortgage 5,937 5,998 48 6,602 341
Consumer installment 755 755 10 309 7
Total $ 26,823 $ 26,919 $ 826 $ 31,336 $ 1,418
37
Three Months Ended Six Months Ended
Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
June 30, 2022
With No Related Allowance Recorded:
Commercial/Agricultural real estate $ 13,290 $ 13,502 $ — $ 13,565 $ 169 $ 15,514 $ 305
C&I/Agricultural operating 4,246 4,375 — 5,131 32 4,961 82
Residential mortgage 5,684 5,754 — 6,066 62 6,482 133
Consumer installment 162 161 — 186 2 226 4
Total $ 23,382 $ 23,792 $ — $ 24,948 $ 265 $ 27,183 $ 524
With An Allowance Recorded:
Commercial/Agricultural real estate $ 5,803 $ 5,803 $ 809 $ 6,142 $ 3 $ 5,458 $ 14
C&I/Agricultural operating — — — 219 — 276 10
Residential mortgage 201 201 34 256 1 467 2
Consumer installment — — — — — 1 —
Total $ 6,004 $ 6,004 $ 843 $ 6,617 $ 4 $ 6,202 $ 26
June 30, 2022
Commercial/Agricultural real estate $ 19,093 $ 19,305 $ 809 $ 19,707 $ 172 $ 20,972 $ 319
C&I/Agricultural operating 4,246 4,375 — 5,350 32 5,237 92
Residential mortgage 5,885 5,955 34 6,322 63 6,949 135
Consumer installment 162 161 — 186 2 227 4
Total $ 29,386 $ 29,796 $ 843 $ 31,565 $ 269 $ 33,385 $ 550
38
The tables below detail Loan Modifications Made to Borrowers Experiencing Financial Difficulty during the three months ended June 30, 2023:
Term Extension
Loan Class Amortized Cost Basis at
June 30, 2023 % of Total Class of Financing Receivables
Commercial and industrial $ 8 0.01 %
Agricultural operating $ 179 0.73 %
Other-Than-Insignificant Payment Delay
Loan Class Amortized Cost Basis at
June 30, 2023 % of Total Class of Financing Receivables
Residential mortgage $ 69 0.06 %
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty during the three months ended June 30, 2023:
Term Extension
Loan Class Financial Effect
Commercial and industrial A weighted average of 3 months was added to the term of the loans
Agricultural operating A weighted average of 3 months was added to the term of the loans
Other-Than-Insignificant Payment Delay
Loan Class Financial Effect
Residential mortgage Payments were deferred a weighted average of 6 months
The tables below detail Loan Modifications Made to Borrowers Experiencing Financial Difficulty during the six months ended June 30, 2023:
Term Extension
Loan Class Amortized Cost Basis at
June 30, 2023 % of Total Class of Financing Receivables
Commercial real estate $ 5,337 0.73 %
Commercial and industrial $ 8 0.01 %
Agricultural operating $ 179 0.73 %
Residential mortgage $ 37 0.03 %
Other-Than-Insignificant Payment Delay
Loan Class Amortized Cost Basis at
June 30, 2023 % of Total Class of Financing Receivables
Residential mortgage $ 69 0.06 %
Other consumer $ 22 0.34 %
39
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty during the six months ended June 30, 2023:
Term Extension
Loan Class Financial Effect
Commercial real estate A weighted average of 6 months was added to the term of the loans
Commercial and industrial A weighted average of 3 months was added to the term of the loans
Agricultural operating A weighted average of 3 months was added to the term of the loans
Residential mortgage A weighted average of 17 months was added to the term of the loans
Other-Than-Insignificant Payment Delay
Loan Class Financial Effect
Residential mortgage Payments were deferred a weighted average of 6 months
Other consumer Payments were deferred a weighted average of 3 months
The Company closely monitors the performance of loans that have been modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. No loan modified during the three and six months ended June 30, 2023 has subsequently defaulted. The following table shows the performance of such loans that have been modified during the six months ended June 30, 2023.
Current 30-59 Days Past Due 60-89 Days Past Due Greater Than 89 Days Past Due
Commercial real estate $ 5,337 $ — $ — $ —
Commercial and industrial 8 — — —
Agricultural operating 179
Residential mortgage 106 — — —
Other consumer 22 — — —
Total $ 5,652 $ — $ — $ —
40
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 accruing, delinquent TDR loan greater than 60 days past due, with a recorded investment of $ 15 at December 31, 2022.
Following is a summary of TDR loans by accrual status as of December 31, 2022.
December 31, 2022
Troubled debt restructure loans:
Accrual status $ 5,171
Non-accrual status 2,617
Total $ 7,788
There was one TDR commitment totaling $ 26 meeting our TDR criteria as of December 31, 2022. There were unused lines of credit totaling $ 484 meeting our TDR criteria as of December 31, 2022.
The following provides detail, including specific reserve and reasons for modification, related to loans identified as TDRs during the three and six months ended June 30, 2022:
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 June 30, 2022
TDRs:
Commercial/Agricultural real estate 1 $ — $ — $ 425 $ — $ 425 $ 425 $ —
C&I/Agricultural operating 2 — — 446 — 446 446 —
Residential mortgage 2 32 — — — 32 32 —
Consumer installment — — — — — — — —
Totals 5 $ 32 $ — $ 871 $ — $ 903 $ 903 $ —
Number of Contracts Maturity Extension Modified Payment Modified Under- writing Other Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Specific Reserve
Six months ended June 30, 2022
TDRs:
Commercial/Agricultural real estate 5 $ 1,241 $ — $ 425 $ — $ 1,666 $ 1,666 $ —
C&I/Agricultural operating 3 — — 596 — 596 596 —
Residential mortgage 6 63 — 507 — 570 570 —
Consumer installment — — — — — — — —
Totals 14 $ 1,304 $ — $ 1,528 $ — $ 2,832 $ 2,832 $ —
There were no loans modified in a TDR during the previous twelve months which subsequently defaulted during the three and six months ended June 30, 2022.
41
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 June 30, 2023 and December 31, 2022 were $ 503,022 and $ 523,736 , 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 $ 4,753 and $ 2,649 at June 30, 2023 and December 31, 2022, respectively.
Mortgage servicing rights activity for the six month periods ended June 30, 2023 and June 30, 2022 were as follows:
As of and for the Three Months Ended As of and for the Three Months Ended As of and for the Six Months Ended As of and for the Six Months Ended
June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Mortgage servicing rights:
Mortgage servicing rights, beginning of period $ 4,120 $ 4,614 $ 4,262 $ 4,727
Increase in mortgage servicing rights resulting from transfers of financial assets 36 101 52 227
Amortization during the period ( 148 ) ( 195 ) ( 306 ) ( 434 )
Mortgage servicing rights, end of period 4,008 4,520 4,008 4,520
Valuation allowance:
Valuation allowance, beginning of period — — — ( 566 )
Additions — — — —
Recoveries — — — 566
Valuation allowance, end of period — — — —
Mortgage servicing rights, net $ 4,008 $ 4,520 $ 4,008 $ 4,520
Fair value of mortgage servicing rights; end of period $ 5,705 $ 5,475 $ 5,705 $ 5,475
The current period change in valuation allowance, if applicable, is included in non-interest expense as mortgage servicing rights expense, net on the consolidated statement of operations. Servicing fees totaled $ 325 and $ 352 for the three months ended June 30, 2023 and June 30, 2022, respectively. Servicing fees totaled $ 655 and $ 703 for the six months ended June 30, 2023 and June 30, 2022, respectively. Servicing fees are included in loan servicing income on the consolidated statement of operations. 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 June 30, 2023, was determined using discount rates ranging from 9.5 % to 12.5 %. Fair value at June 30, 2022, 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.
42
NOTE 5 – LEASES
We have operating leases for 1 corporate office, 4 bank branch offices, 1 former bank branch office, and 1 ATM location. Our leases have remaining lease terms ranging from approximately 1.17 to 5.00 years. Some of the leases include an option to extend, the longest of which is for two 5 year terms. As of June 30, 2023, we have no 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.
Six Months Ended
June 30, 2023 June 30, 2022
The components of total lease cost were as follows:
Operating lease cost $ 255 $ 279
Variable lease cost 38 21
Total lease cost $ 293 $ 300
The components of total lease income were as follows:
Operating lease income $ 20 $ 17
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 $ 273 $ 278
Right-of-use assets obtained in exchange for lease obligations:
Operating leases $ 225 $ —
June 30, 2023 December 31, 2022
Supplemental balance sheet information related to leases was as follows:
Operating lease right-of-use assets $ 1,699 $ 1,700
Operating lease liabilities $ 1,927 $ 1,945
Weighted average remaining lease term in years; operating leases 4.41 4.89
Weighted average discount rate; operating leases 3.17 % 2.98 %
Cash obligations and receipts under lease contracts are as follows:
Fiscal years ending December 31, Payments Receipts
2023 $ 273 $ 21
2024 549 31
2025 534 15
2026 464 7
2027 401 —
Thereafter 141 —
Total 2,362 $ 74
Less: effects of discounting ( 435 )
Lease liability recognized $ 1,927
43
NOTE 6 – DEPOSITS
The following is a summary of deposits by type at June 30, 2023 and December 31, 2022, respectively:
June 30, 2023 December 31, 2022
Non-interest bearing demand deposits $ 261,876 $ 284,722
Interest bearing demand deposits 358,226 371,210
Savings accounts 206,380 220,019
Money market accounts 288,934 323,435
Certificate accounts 349,266 225,334
Total deposits $ 1,464,682 $ 1,424,720
At June 30, 2023, the scheduled maturities of certificate accounts were as follows for the year ended, except December 31, 2023, which is the six months ended:
December 31, 2023 $ 101,540
December 31, 2024 219,975
December 31, 2025 19,169
December 31, 2026 2,206
December 31, 2027 705
After December 31, 2027 5,671
Total $ 349,266
Certificate accounts of $250 or more were $ 132,647 and $ 66,827 at June 30, 2023 and December 31, 2022, respectively.
Brokered deposits were $ 97,330 at June 30, 2023 and consisted of $ 94,096 of brokered certificate accounts and $ 3,234 of brokered money market accounts. Brokered Deposits were $ 39,841 at December 31, 2022 and consisted of $ 39,839 of brokered certificate accounts and $ 2 of brokered money market accounts.
At June 30, 2023, the scheduled maturities of brokered certificate accounts were as follows for the year ended, except December 31, 2023, which is the six months ended:
December 31, 2023 $ 35,639
December 31, 2024 44,334
December 31, 2025 (1) 8,634
December 31, 2028 (1) 5,489
Total $ 94,096
(1) The Company can call the brokered certificate accounts maturing in the years ended December 31, 2025 and 2028, monthly beginning in March 2024.
44
NOTE 7 – FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS
A summary of Federal Home Loan Bank advances and other borrowings at June 30, 2023 and December 31, 2022 is as follows:
June 30, 2023
December 31, 2022
Stated Maturity Amount Range of Stated Rates Stated Maturity Amount Range of Stated Rates
Federal Home Loan Bank advances (1), (2), (3) (4) 2023 $ 82,000 1.43 % 5.29 % 2023 $ 117,000 1.43 % 4.31 %
2024 20,530 0.00 % 1.45 % 2024 20,530 0.00 % 1.45 %
2025 5,000 1.45 % 1.45 % 2025 5,000 1.45 % 1.45 %
2028 15,000 3.57 % 3.59 %
Federal Home Loan Bank advances $ 122,530 $ 142,530
Senior Notes (5) 2034 $ 18,083 6.75 % 7.50 % 2034 $ 23,250 3.00 % 6.75 %
Subordinated Notes (6) 2030 $ 15,000 6.00 % 6.00 % 2030 $ 15,000 6.00 % 6.00 %
2032 35,000 4.75 % 4.75 % 2032 35,000 4.75 % 4.75 %
$ 50,000 $ 50,000
Unamortized debt issuance costs ( 726 ) ( 841 )
Total other borrowings $ 67,357 $ 72,409
Totals $ 189,887 $ 214,939
(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 $ 1,040,484 and $ 984,878 at June 30, 2023 and December 31, 2022, respectively. At June 30, 2023, the Bank’s available and unused portion under the FHLB borrowing arrangement was approximately $ 294,400 compared to $ 256,773 as of December 31, 2022.
(2) Maximum month-end borrowed amounts outstanding under this borrowing agreement were $ 217,530 and $ 157,530 , during the six months ended June 30, 2023 and the twelve months ended December 31, 2022, respectively.
(3) The weighted-average interest rate on FHLB borrowings maturing within twelve months as of June 30, 2023 and December 31, 2022 were 4.58 % and 4.09 %, respectively.
(4) FHLB term notes totaling $ 15,000 , with 2028 maturity dates, are callable once by the FHLB in December of 2023.
(5) Senior notes, entered into by the Company in June 2019 consist of the following:
(a) A term note, which was subsequently refinanced in March 2022 and modified in February of 2023, requiring quarterly interest-only payments through March 2027, and quarterly principal and interest payments thereafter. Interest is variable, based on US Prime rate minus 75 basis points with a floor rate of 3.00 %.
(b) A $ 5,000 line of credit, maturing August 1, 2023, that remains undrawn upon. This line was renewed effective August 1, 2023 and will mature August 1, 2024.
45
(6) Subordinated notes resulted from the following:
(a) 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. The note is callable by the Bank when, and anytime after, the floating rate is initially set. Interest-only payments are due semi-annually each year during the fixed interest period and quarterly during the floating interest period.
(b) The Company’s Subordinated Note Purchase Agreement entered into with certain purchasers in March 2022, which bears a fixed interest rate of 4.75 % for five years . In April 2027, the fixed interest rate will be reset quarterly to equal the three-month term Secured Overnight Financing Rate plus 329 basis points. The note is callable by the Bank when, and anytime after, the floating rate is initially set. 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. The letters of credit balances were $ 197,500 and $ 191,650 at June 30, 2023 and December 31, 2022, respectively.
Federal Reserve Borrowings
At June 30, 223 and December 31, 2022, the Bank had the ability to borrow $ 23,859 and $ 4,118 from the Federal Reserve Bank of Minneapolis. The ability to borrow is based on mortgage-backed securities pledged with a carrying value of $ 29,984 and $ 5,421 as of June 30, 2023 and December 31, 2022, respectively. There were no Federal Reserve borrowings outstanding as of June 30, 2023 and December 31, 2022.
In March of 2023, the Bank was approved to obtain funding from the Federal Reserve’s new Bank Term Funding Program (“BTFP”). As of June 30, 2023, the Bank has not borrowed from this facility and has not pledged any collateral to this facility.
Federal Funds Purchased Lines of Credit
As of June 30, 2023, the Bank maintains two unsecured federal funds purchased lines of credit with its banking partners which total $ 70,000 . As of December 31, 2022, the Bank maintained three unsecured federal funds purchased lines of credit with its banking partners which totaled $ 75,000 . These lines bear interest at the lender bank’s announced daily federal funds rate, mature daily and are revocable at the discretion of the lending institution. There were no borrowings outstanding on these lines of credit as of June 30, 2023 or December 31, 2022.
46
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 June 30, 2023, the Bank was categorized as “Well Capitalized”, under Prompt Corrective Action Provisions.
The Bank’s Tier 1 (leverage) and risk-based capital ratios at June 30, 2023, and December 31, 2022, 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 June 30, 2023
Total capital (to risk weighted assets) $ 230,053 14.7 % $ 125,304 > = 8.0 % $ 156,630 > = 10.0 %
Tier 1 capital (to risk weighted assets) 210,459 13.5 % 93,978 > = 6.0 % 125,304 > = 8.0 %
Common equity tier 1 capital (to risk weighted assets) 210,459 13.5 % 70,484 > = 4.5 % 101,810 > = 6.5 %
Tier 1 leverage ratio (to adjusted total assets) 210,459 11.7 % 72,054 > = 4.0 % 90,067 > = 5.0 %
As of December 31, 2022
Total capital (to risk weighted assets) $ 221,361 14.2 % $ 124,971 > = 8.0 % $ 156,213 > = 10.0 %
Tier 1 capital (to risk weighted assets) 203,422 13.0 % 93,728 > = 6.0 % 124,971 > = 8.0 %
Common equity tier 1 capital (to risk weighted assets) 203,422 13.0 % 70,296 > = 4.5 % 101,539 > = 6.5 %
Tier 1 leverage ratio (to adjusted total assets) 203,422 11.5 % 70,610 > = 4.0 % 88,262 > = 5.0 %
47
The Company’s Tier 1 (leverage) and risk-based capital ratios at June 30, 2023 and December 31, 2022, respectively, are presented below:
Actual For Capital Adequacy
Purposes
Amount Ratio Amount Ratio
As of June 30, 2023
Total capital (to risk weighted assets) $ 223,802 14.3 % $ 125,304 > = 8.0 %
Tier 1 capital (to risk weighted assets) 154,208 9.9 % 93,978 > = 6.0 %
Common equity tier 1 capital (to risk weighted assets) 154,208 9.9 % 70,484 > = 4.5 %
Tier 1 leverage ratio (to adjusted total assets) 154,208 8.6 % 72,054 > = 4.0 %
As of December 31, 2022
Total capital (to risk weighted assets) $ 218,737 14.0 % $ 124,971 > = 8.0 %
Tier 1 capital (to risk weighted assets) 150,798 9.7 % 93,728 > = 6.0 %
Common equity tier 1 capital (to risk weighted assets) 150,798 9.7 % 70,296 > = 4.5 %
Tier 1 leverage ratio (to adjusted total assets) 150,798 8.5 % 70,610 > = 4.0 %
48
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 initially reserved and available for issuance under the 2018 Equity Incentive Plan was 350,000 shares. As of June 30, 2023, 290,187 restricted shares had been granted under this plan. This amount includes 11,834 shares of performance based restricted stock granted in 2019 and issued in January 2022 upon achievement of the performance criteria and completion of the three year performance period beginning in January 2019 and ending December 31, 2021. The amount also includes 18,551 shares of performance based restricted stock granted in 2020 and issued in January 2023 upon achievement of the performance criteria and completion of the three year performance period beginning in January 2020 and ending December 31, 2022. In addition, it includes 1,119 shares of performance based restricted stock granted in 2020 and 638 shares of performance based restricted stock granted in 2021 issued in August of 2022. Both of these issuances were approved by the Compensation Committee in accordance with plan documents and were to a former employee. As of June 30, 2023, 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 June 30, 2023, there are no awarded unvested restricted shares and 54,000 awarded unexercised options remaining from the plan. 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 $ 166 and $ 382 for the three and six months ended June 30, 2023, compared to $ 197 and $ 392 for the three and six months ended June 30, 2022.
Restricted Common Stock Award
June 30, 2023 December 31, 2022
Number of Shares Weighted
Average
Grant Price Number of Shares Weighted
Average
Grant Price
Restricted Shares
Unvested and outstanding at beginning of year 75,626 $ 12.30 75,630 $ 11.20
Granted 50,606 12.36 43,465 13.99
Vested ( 31,803 ) 12.19 ( 40,843 ) 12.12
Forfeited ( 2,668 ) 11.37 ( 2,626 ) 11.04
Unvested and outstanding at end of period 91,761 $ 12.40 75,626 $ 12.30
The Company accounts for stock option-based employee compensation related to the Company’s 2008 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 the 2008 plan for the three and six month periods ended June 30, 2023 was $ 0 as all options have vested. The compensation cost recognized for stock option-based employee compensation related to these plans for the three and six month period ended June 30, 2022 was $ 1 and $ 2 , respectively.
49
Common Stock Option Awards
Option Shares Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contractual
Term in Years Aggregate
Intrinsic
Value
June 30, 2023
Outstanding at beginning of year 58,000 $ 11.51
Exercised ( 3,000 ) 9.21
Forfeited or expired ( 1,000 ) 13.76
Outstanding at end of period 54,000 $ 11.59 3.34 $ —
Exercisable at end of period 54,000 $ 11.59 3.34 $ —
December 31, 2022
Outstanding at beginning of year 65,900 $ 11.20
Exercised ( 7,900 ) 8.95
Forfeited or expired — —
Outstanding at end of year 58,000 $ 11.51 3.73 $ 65
Exercisable at end of year 58,000 $ 11.51 3.73 $ 65
Information related to the 2008 Equity Incentive Plan for the respective periods follows:
Six months ended June 30, 2023 Twelve months ended December 31, 2022
Intrinsic value of options exercised $ 2 $ 38
Cash received from options exercised $ 28 $ 71
Tax benefit realized from options exercised $ — $ —
50
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).
51
Assets Measured on a Recurring Basis
The following tables present the financial instruments measured at fair value on a recurring basis as of June 30, 2023 and December 31, 2022:
Fair
Value Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
June 30, 2023
Investment securities:
U.S. government agency obligations $ 18,703 $ — $ 18,703 $ —
Mortgage-backed securities 75,976 — 75,976 —
Corporate debt securities 40,253 — 40,253 —
Corporate asset-backed securities 26,203 — 26,203 —
Total investment securities 161,135 — 161,135 —
Equity Investments:
Equity Investments 423 423 — —
Equity investments measured at NAV(1) 1,876 — — —
Total equity investments 2,299 423 — —
Total $ 163,434 $ 423 $ 161,135 $ —
December 31, 2022
Investment securities:
U.S. government agency obligations $ 18,313 $ — $ 18,313 $ —
Mortgage-backed securities 78,610 — 78,610 —
Corporate debt securities 40,251 — 40,251 —
Corporate asset backed securities 28,817 — 28,817 —
Total investment securities 165,991 — 165,991 —
Equity Investments:
Equity Investments 338 338 — —
Equity investments measured at NAV(1) 1,456 — — —
Total equity investments 1,794 338 — —
Total $ 167,785 $ 338 $ 165,991 $ —
(1) Investments valued at NAV are excluded from being reported under the fair value hierarchy but are presented to permit reconciliation with the balance sheet in accordance with ASC 820-10-35-54B.
52
Assets Measured on Nonrecurring Basis
The following tables present the financial instruments measured at fair value on a nonrecurring basis as of June 30, 2023 and December 31, 2022:
Carrying Value Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1) Significant
Other
Observable
Inputs
(Level 2) Significant
Unobservable
Inputs
(Level 3)
June 30, 2023
Foreclosed and repossessed assets, net $ 1,199 $ — $ — $ 1,199
Collateral dependent loans with allowances 299 — — 299
Mortgage servicing rights 4,008 — — 5,705
Total $ 5,506 $ — $ — $ 7,203
December 31, 2022
Foreclosed and repossessed assets, net $ 1,271 $ — $ — $ 1,271
Impaired loans with allocated allowances 6,920 — — 6,920
Mortgage servicing rights 4,262 — — 5,665
Total $ 12,453 $ — $ — $ 13,856
The fair value of collateral dependent loans with allowances, and impaired loans prior to the adoption of ASU 2016-13 on January 1, 2023, 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.
53
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
June 30, 2023.
Fair
Value Valuation Techniques (1) Significant Unobservable Inputs (2) Range
June 30, 2023
Foreclosed and repossessed assets, net $ 1,199 Appraisal value Estimated costs to sell 10 % - 15 %
Collateral dependent loans with allowances $ 299 Appraisal value Estimated costs to sell 10 % - 15 %
Mortgage servicing rights $ 5,705 Discounted cash flows Discounted rates 9.5 % - 12.5 %
December 31, 2022
Foreclosed and repossessed assets, net $ 1,271 Appraisal value Estimated costs to sell 10 % - 15 %
Impaired loans with allocated allowances $ 6,920 Appraisal value Estimated costs to sell 10 % - 15 %
Mortgage servicing rights $ 5,665 Discounted cash flows Discounted rates 9.5 % - 12.5 %
(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 collateral depended loans, impaired loans prior to the adoption of ASU 2016-12, 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.
54
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:
June 30, 2023 December 31, 2022
Valuation Method Used Carrying
Amount Estimated
Fair
Value Carrying
Amount Estimated
Fair
Value
Financial assets:
Cash and cash equivalents (Level I) $ 42,969 $ 42,969 $ 35,363 $ 35,363
Other interest-bearing deposits (Level II) — — 249 250
Securities available for sale “AFS” (Level II) 161,135 161,135 165,991 165,991
Securities held to maturity “HTM” (Level II) 93,800 74,681 96,379 76,779
Equity investments (Level I) 423 423 338 338
Equity investments valued at NAV(1) N/A 1,876 1,876 1,456 1,456
Other investments (Level II) 16,347 16,347 15,834 15,834
Loans receivable, net (Level III) 1,401,824 1,343,772 1,393,845 1,342,838
Loans held for sale - Residential mortgage (Level I) 1,523 1,550 — —
Loans held for sale - SBA (Level II) 871 945 — —
Mortgage servicing rights (Level III) 4,008 5,705 4,262 5,665
Accrued interest receivable (Level I) 5,702 5,702 5,285 5,285
Financial liabilities:
Deposits (Level III) $ 1,464,682 $ 1,460,716 $ 1,424,720 $ 1,420,871
FHLB advances (Level II) 122,530 121,373 142,530 141,060
Other borrowings (Level I) 67,357 67,357 72,409 72,409
Accrued interest payable (Level I) 1,486 1,486 968 968
(1) Investments valued at NAV are excluded from being reported under the fair value hierarchy but are presented to permit reconciliation with the balance sheet in accordance with ASC 820-10-35-54B.
55
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 Six Months Ended
(Share count in thousands) June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Basic
Net income attributable to common stockholders $ 3,206 $ 4,366 $ 6,868 $ 9,072
Weighted average common shares outstanding 10,478 10,530 10,475 10,528
Basic earnings per share $ 0.31 $ 0.41 $ 0.66 $ 0.86
Diluted
Net income attributable to common stockholders $ 3,206 $ 4,366 $ 6,868 $ 9,072
Weighted average common shares outstanding 10,478 10,530 10,475 10,528
Add: Dilutive stock options outstanding — 12 2 13
Average shares and dilutive potential common shares 10,478 10,542 10,477 10,541
Diluted earnings per share $ 0.31 $ 0.41 $ 0.66 $ 0.86
Additional common stock option shares that have not been included due to their antidilutive effect 40 — 40 —
56
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 six months ended June 30, 2023 and 2022:
Three Months Ended
June 30, 2023 June 30, 2022
Before-Tax
Amount Tax Benefit
(Expense) Net-of-Tax
Amount Before-Tax
Amount Tax Benefit
(Expense) Net-of-Tax
Amount
Unrealized gain (losses) on securities:
Net unrealized losses arising during the period $ ( 3,140 ) $ 863 $ ( 2,277 ) $ ( 7,331 ) $ 2,016 $ ( 5,315 )
Reclassification adjustment for gains included in net income ( 12 ) 3 ( 9 ) — — —
Other comprehensive loss $ ( 3,152 ) $ 866 $ ( 2,286 ) $ ( 7,331 ) $ 2,016 $ ( 5,315 )
Six Months Ended
June 30, 2023 June 30, 2022
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 arising during the period $ ( 1,672 ) $ 460 $ ( 1,212 ) $ ( 17,156 ) $ 4,718 $ ( 12,438 )
Reclassification adjustment for gains included in net income ( 12 ) 3 ( 9 ) — — —
Other comprehensive loss $ ( 1,684 ) $ 463 $ ( 1,221 ) $ ( 17,156 ) $ 4,718 $ ( 12,438 )
The changes in the accumulated balances for each component of other comprehensive income (loss), net of tax for the twelve months ended December 31, 2022 and the six months ended June 30, 2023 were as follows:
Unrealized
Gains (Losses)
on AFS
Securities Other Accumulated
Comprehensive
Income (Loss), net of tax
Beginning Balance, January 1, 2022 $ 222 $ 161
Current year-to-date other comprehensive loss ( 24,575 ) ( 17,817 )
Ending balance, December 31, 2022 $ ( 24,353 ) $ ( 17,656 )
Current year-to-date other comprehensive loss ( 1,684 ) ( 1,221 )
Ending balance, June 30, 2023 $ ( 26,037 ) $ ( 18,877 )
Reclassifications out of accumulated other comprehensive income (loss) for the three and six month periods ended June 30, 2023 and June 30, 2022 were as follows:
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
Details about Accumulated Other Comprehensive Income (Loss) Components Three months ended June 30, 2023 Six months ended June 30, 2023 (1) Affected Line Item on the Statement of Operations
Unrealized gains and losses
Sale of securities $ 12 $ 12 Net gains (losses) on investment securities
Tax effect ( 3 ) ( 3 ) Provision for income taxes
Total reclassifications for the period $ 9 $ 9 Net income attributable to common stockholders
57
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
Details about Accumulated Other Comprehensive Income (Loss) Components Three months ended June 30, 2022 Six months ended June 30, 2022 (1) Affected Line Item on the Statement of Operations
Unrealized gains and losses
Sale of securities $ — $ — Net gains (losses) on investment securities
Tax effect — — Provision for income taxes
Total reclassifications for the period $ — $ — Net income attributable to common stockholders
58
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.