Attached files

file filename
EX-32.2 - EX-32.2 - County Bancorp, Inc.icbk-ex322_8.htm
EX-32.1 - EX-32.1 - County Bancorp, Inc.icbk-ex321_6.htm
EX-31.2 - EX-31.2 - County Bancorp, Inc.icbk-ex312_7.htm
EX-31.1 - EX-31.1 - County Bancorp, Inc.icbk-ex311_9.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended March 31, 2017

OR

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

For the transition period from _________ to __________

Commission File Number: 001-36808

 

COUNTY BANCORP, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

Wisconsin

39-1850431

(State or other jurisdiction of

incorporation or organization)

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

 

 

860 North Rapids Road

Manitowoc, WI

54221

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (920) 686-9998

 

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

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

Large accelerated filer

 

  

Accelerated filer

 

 

 

 

 

Non-accelerated filer

 

  (Do not check if a smaller reporting company)

  

Smaller reporting company

 

 

 

 

 

 

 

 

Emerging Growth Company

 

 

 

 

 

 

 

 

 

 

 

 

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

 

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

As of May 9, 2017, the registrant had 6,619,119 shares of common stock, $0.01 par value per share, outstanding.

 

 

 

 


 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

1

 

Consolidated Balance Sheets

1

 

Consolidated Statements of Operations

2

 

Consolidated Statements of Comprehensive Income

3

 

Consolidated Statements of Shareholders’ Equity

4

 

Consolidated Statements of Cash Flows

5

 

Notes to Unaudited Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

24

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

38

Item 4.

Controls and Procedures

38

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

39

Item 1A.

Risk Factors

39

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

39

Item 3.

Defaults Upon Senior Securities

39

Item 4.

Mine Safety Disclosures

39

Item 5.

Other Information

39

Item 6.

Exhibits

40

Signatures

41

Exhibit Index

42

 

 

 

i


 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31, 2017 and December 31, 2016

(Unaudited)

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,185

 

 

$

42,679

 

Securities available-for-sale, at fair value

 

 

115,431

 

 

 

123,437

 

FHLB Stock, at cost

 

 

4,124

 

 

 

5,688

 

Loans held for sale

 

 

2,841

 

 

 

1,162

 

Loans, net of allowance for loan losses of $13,428 as of March 31, 2017;

   $12,645 as of December 31, 2016

 

 

1,035,581

 

 

 

1,017,841

 

Premises and equipment, net

 

 

10,803

 

 

 

9,819

 

Loan servicing rights

 

 

9,059

 

 

 

9,264

 

Other real estate owned, net

 

 

6,995

 

 

 

3,161

 

Cash surrender value of bank owned life insurance

 

 

17,045

 

 

 

11,448

 

Deferred tax asset, net

 

 

5,643

 

 

 

5,486

 

Goodwill

 

 

5,038

 

 

 

5,038

 

Core deposit intangible, net of accumulated amortization of $501 as of

   March 31, 2017; $360 as of December 31, 2016

 

 

1,300

 

 

 

1,441

 

Accrued interest receivable and other assets

 

 

6,369

 

 

 

6,206

 

Total assets

 

$

1,251,414

 

 

$

1,242,670

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

96,407

 

 

$

118,657

 

Interest-bearing

 

 

884,910

 

 

 

858,861

 

Total deposits

 

 

981,317

 

 

 

977,518

 

Other borrowings

 

 

1,780

 

 

 

2,152

 

Advances from FHLB

 

 

110,300

 

 

 

107,895

 

Subordinated debentures

 

 

15,470

 

 

 

15,451

 

Accrued interest payable and other liabilities

 

 

8,473

 

 

 

8,366

 

Total liabilities

 

 

1,117,340

 

 

 

1,111,382

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Preferred stock-variable rate, non-cumulative, nonparticipating, $1,000 stated

   value; 15,000 shares authorized; 8,000 shares issued at March 31, 2017 and

   December 31, 2016

 

 

8,000

 

 

 

8,000

 

Common stock - $0.01 par value; 50,000,000 authorized; 7,048,093 shares issued

   and 6,615,232 shares outstanding at March 31, 2017; 7,018,248 shares issued

   and 6,586,335 shares outstanding at December 31, 2016

 

 

27

 

 

 

26

 

Surplus

 

 

50,982

 

 

 

50,553

 

Retained earnings

 

 

80,060

 

 

 

77,907

 

Treasury stock, at cost; 432,861 shares at March 31, 2017; 431,913 shares at

   December 31, 2016

 

 

(4,828

)

 

 

(4,828

)

Accumulated other comprehensive loss

 

 

(167

)

 

 

(370

)

Total shareholders' equity

 

 

134,074

 

 

 

131,288

 

Total liabilities and shareholders' equity

 

$

1,251,414

 

 

$

1,242,670

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

1

 


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

 

 

 

For the Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands except per share data)

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

Loans, including fees

 

$

11,554

 

 

$

8,730

 

Taxable securities

 

 

425

 

 

 

240

 

Tax-exempt securities

 

 

97

 

 

 

109

 

Federal funds sold and other

 

 

60

 

 

 

39

 

Total interest and dividend income

 

 

12,136

 

 

 

9,118

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Deposits

 

 

2,437

 

 

 

1,812

 

FHLB advances and other borrowed funds

 

 

381

 

 

 

303

 

Subordinated debentures

 

 

120

 

 

 

66

 

Total interest expense

 

 

2,938

 

 

 

2,181

 

Net interest income

 

 

9,198

 

 

 

6,937

 

Provision for loan losses

 

 

761

 

 

 

812

 

Net interest income after provision for loan losses

 

 

8,437

 

 

 

6,125

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

Services charges

 

 

325

 

 

 

277

 

Gain on sale of loans, net

 

 

25

 

 

 

100

 

Loan servicing fees

 

 

1,205

 

 

 

1,447

 

Other

 

 

161

 

 

 

113

 

Total non-interest income

 

 

1,716

 

 

 

1,937

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

4,057

 

 

 

3,001

 

Occupancy

 

 

177

 

 

 

93

 

Information processing

 

 

362

 

 

 

280

 

Write-down of other real estate owned

 

 

 

 

 

84

 

Other

 

 

1,299

 

 

 

1,133

 

Total non-interest expense

 

 

5,895

 

 

 

4,591

 

Income before income taxes

 

 

4,258

 

 

 

3,471

 

Income tax expense

 

 

1,626

 

 

 

1,295

 

NET INCOME

 

$

2,632

 

 

$

2,176

 

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE:

 

 

 

 

 

 

 

 

Basic

 

$

0.39

 

 

$

0.36

 

Diluted

 

$

0.38

 

 

$

0.35

 

Dividends paid per share

 

$

0.06

 

 

$

0.05

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

 

2

 


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

 

 

For the Three Months Ended March 31,

 

 

2017

 

 

2016

 

 

(dollars in thousands)

 

Net income

$

2,632

 

 

$

2,176

 

Other comprehensive income:

 

 

 

 

 

 

 

Unrealized gains on securities available-for-sale

 

333

 

 

 

669

 

Income tax expense

 

(130

)

 

 

(261

)

Total other comprehensive income

 

203

 

 

 

408

 

Comprehensive income

$

2,835

 

 

$

2,584

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

3

 


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

 

 

 

Preferred

Stock

 

 

Common

Stock

 

 

Surplus

 

 

Retained

Earnings

 

 

Treasury

Stock

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Total

Shareholders'

Equity

 

 

 

(dollars in thousands)

 

Balance at December 31, 2015

 

$

8,000

 

 

$

19

 

 

$

34,717

 

 

$

68,825

 

 

$

(4,758

)

 

$

221

 

 

$

107,024

 

Net income

 

 

 

 

 

 

 

 

 

 

 

2,176

 

 

 

 

 

 

 

 

 

2,176

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

408

 

 

 

408

 

Stock compensation expense, net of tax

 

 

 

 

 

 

 

 

128

 

 

 

 

 

 

 

 

 

 

 

 

128

 

Cash dividends declared on common stock

 

 

 

 

 

 

 

 

 

 

 

(289

)

 

 

 

 

 

 

 

 

(289

)

Cash dividends declared on preferred stock

 

 

 

 

 

 

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

(81

)

Cash dividends declared on SBLF preferred

   stock

 

 

 

 

 

 

 

 

 

 

 

(21

)

 

 

 

 

 

 

 

 

(21

)

Proceeds from exercise of common stock

   options (1,943 shares)

 

 

 

 

 

 

 

 

33

 

 

 

 

 

 

 

 

 

 

 

 

33

 

Balance at March 31, 2016

 

$

8,000

 

 

$

19

 

 

$

34,878

 

 

$

70,610

 

 

$

(4,758

)

 

$

629

 

 

$

109,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2016

 

$

8,000

 

 

$

26

 

 

$

50,553

 

 

$

77,907

 

 

$

(4,828

)

 

$

(370

)

 

$

131,288

 

Net income

 

 

 

 

 

 

 

 

 

 

 

2,632

 

 

 

 

 

 

 

 

 

2,632

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

203

 

 

 

203

 

Stock compensation expense, net of tax

 

 

 

 

 

 

 

 

109

 

 

 

 

 

 

 

 

 

 

 

 

109

 

Cash dividends declared on common stock

 

 

 

 

 

 

 

 

 

 

 

(397

)

 

 

 

 

 

 

 

 

(397

)

Cash dividends declared on preferred stock

 

 

 

 

 

 

 

 

 

 

 

(82

)

 

 

 

 

 

 

 

 

(82

)

Proceeds from exercise of common stock

   options (22,657 shares)

 

 

 

 

 

1

 

 

 

320

 

 

 

 

 

 

 

 

 

 

 

 

321

 

Balance at March 31, 2017

 

$

8,000

 

 

$

27

 

 

$

50,982

 

 

$

80,060

 

 

$

(4,828

)

 

$

(167

)

 

$

134,074

 

 

See accompanying notes to unaudited consolidated financial statements.

 

 

 

 

4

 


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended March 31, 2017 and 2016

(Unaudited)

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(dollars in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

2,632

 

 

$

2,176

 

Adjustments to reconcile net income to cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization of premises and equipment

 

 

231

 

 

 

177

 

Amortization of core deposit intangible

 

 

141

 

 

 

 

Amortization of subordinated debentures

 

 

19

 

 

 

 

Provision for loan losses

 

 

761

 

 

 

812

 

Realized gain on sales of other real estate owned

 

 

(375

)

 

 

 

Write-down of other real estate owned

 

 

 

 

 

84

 

Realized gain on sales of premises and equipment

 

 

(38

)

 

 

(8

)

Increase in cash surrender value of bank owned life insurance

 

 

(97

)

 

 

(72

)

Deferred income tax expense

 

 

(289

)

 

 

(402

)

Stock compensation expense, net

 

 

109

 

 

 

128

 

Net amortization of securities

 

 

256

 

 

 

134

 

Net change in:

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(163

)

 

 

(69

)

Loans held for sale

 

 

(1,679

)

 

 

5,221

 

Loan servicing rights

 

 

205

 

 

 

(150

)

Accrued interest payable and other liabilities

 

 

107

 

 

 

(102

)

Net cash provided by (used in) operating activities

 

 

1,820

 

 

 

7,929

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Proceeds from maturities, principal repayments, and call of securities available for sale

 

 

10,438

 

 

 

4,128

 

Purchases of securities available for sale

 

 

(2,352

)

 

 

 

Purchases (redemption) of FHLB stock

 

 

1,564

 

 

 

(217

)

Purchases of bank owned life insurance

 

 

(5,500

)

 

 

 

 

Loan originations and principal collections, net

 

 

(23,013

)

 

 

(27,817

)

Proceeds from sales of premises and equipment

 

 

75

 

 

 

13

 

Purchases of premises and equipment

 

 

(1,252

)

 

 

(1,188

)

Proceeds from sales of other real estate owned

 

 

1,052

 

 

 

 

Net cash used in investing activities

 

 

(18,988

)

 

 

(25,081

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

Net decrease in demand and savings deposits

 

 

(34,072

)

 

 

(30,117

)

Net increase in certificates of deposits

 

 

37,871

 

 

 

51,072

 

Net change in other borrowings

 

 

(372

)

 

 

(538

)

Proceeds from FHLB advances

 

 

84,660

 

 

 

45,200

 

Repayment of FHLB advances

 

 

(82,255

)

 

 

(28,200

)

Proceeds from issuance of common stock

 

 

321

 

 

 

33

 

Redemption of SBLF preferred stock

 

 

 

 

 

(15,000

)

Dividends paid on SBLF preferred stock

 

 

 

 

 

(21

)

Dividends paid on preferred stock

 

 

(82

)

 

 

(81

)

Dividends paid on common stock

 

 

(397

)

 

 

(289

)

Net cash provided by financing activities

 

 

5,674

 

 

 

22,059

 

Net change in cash and cash equivalents

 

 

(11,494

)

 

 

4,907

 

Cash and cash equivalents, beginning of period

 

 

42,679

 

 

 

14,907

 

Cash and cash equivalents, end of period

 

$

31,185

 

 

$

19,814

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

2,737

 

 

$

2,023

 

Income taxes

 

$

 

 

 

650

 

Noncash investing activities:

 

 

 

 

 

 

 

 

Transfer from loans to other real estate owned

 

$

4,511

 

 

$

159

 

Loans charged off

 

$

17

 

 

$

 

 

See accompanying notes to unaudited consolidated financial statements.

5


 

County Bancorp, Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

NOTE 1 – BASIS OF PRESENTATION

The unaudited consolidated financial statements of County Bancorp, Inc. (“we,” “us,” ”our,” or the “Company”) and its subsidiaries, including Investors Community Bank (the “Bank”), have been prepared, in the opinion of management, to reflect all adjustments necessary for a fair presentation of the financial position, results of operations, and cash flows as of and for the three months ended March 31, 2017 for the interim period.  The results of operations for the three months ended March 31, 2017 may not necessarily be indicative of the results to be expected for the year ending December 31, 2017, or for any other period.

Management of the Company is required to make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported amounts of income and expenses during the reported periods.  Actual results could differ significantly from those estimates.

These unaudited interim financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”).  Certain information in footnote disclosure normally included in financial statements prepared in accordance with GAAP has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).  These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

The Company qualifies as an “emerging growth company” under the Jumpstart Our Business Startups Act (the “JOBS Act”). Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards. As an emerging growth company, the Company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company elected to take advantage of the benefits of this extended transition period.

New Accounting Pronouncements

In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation to simplify several aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, an option to recognize gross stock compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statement of cash flows. The amendments in this update became effective beginning January 1, 2017 and did not have a significant impact the Company’s financial statements.

In March 2017, the FASB issued updated guidance codified within ASU-2017-08, Receivables – Nonrefundable Fees and Other Costs, which is intended to enhance the accounting for the amortization of premiums for purchased callable debt securities.  The amendment is effective for fiscal years beginning after December 15, 2018, with early adoption permitted including adoption in an interim period.  The Company is currently evaluating the effects this ASU will have on its consolidated financial statements.  

 

 

 

6


 

NOTE 2 – EARNINGS PER SHARE

Earnings per common share is computed using the two-class method.  Basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the applicable period.  Diluted earnings per share is computed using the weighted-average number of shares determined for the basic earnings per common share plus the dilutive effect of share-based compensation using the treasury stock method.

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

Net income from continuing operations

 

$

2,632

 

 

$

2,176

 

Less:  preferred stock dividends

 

 

82

 

 

 

102

 

Income available to common shareholders for basic

   earnings per common share

 

$

2,550

 

 

$

2,074

 

 

 

 

 

 

 

 

 

 

Average number of common shares issued

 

 

7,319,565

 

 

 

6,560,578

 

Less: weighted average treasury shares

 

 

432,229

 

 

 

421,608

 

Less: weighted average nonvested equity incentive plan shares

 

 

291,574

 

 

 

359,885

 

Weighted average number of common shares outstanding

 

 

6,595,762

 

 

 

5,779,085

 

Effect of dilutive options

 

 

131,740

 

 

 

108,969

 

Weighted average number of common shares outstanding

   used to calculate diluted earnings per common share

 

 

6,727,502

 

 

 

5,888,054

 

 

 

 

NOTE 3 – SECURITIES AVAILABLE-FOR-SALE

The amortized cost and fair value of securities available-for-sale as of March 31, 2017 and December 31, 2016 were as follows:

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal securities

 

$

41,218

 

 

$

115

 

 

$

(119

)

 

$

41,214

 

Mortgage-backed securities

 

 

70,859

 

 

 

306

 

 

 

(538

)

 

 

70,627

 

Asset-backed securities

 

 

3,629

 

 

 

4

 

 

 

(43

)

 

 

3,590

 

 

 

$

115,706

 

 

$

425

 

 

$

(700

)

 

$

115,431

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

1,000

 

 

$

 

 

$

 

 

$

1,000

 

Municipal securities

 

 

45,638

 

 

 

57

 

 

 

(239

)

 

 

45,456

 

Mortgage-backed securities

 

 

73,648

 

 

 

292

 

 

 

(632

)

 

 

73,308

 

Asset-backed securities

 

 

3,761

 

 

 

3

 

 

 

(91

)

 

 

3,673

 

 

 

$

124,047

 

 

$

352

 

 

$

(962

)

 

$

123,437

 

7


 

The amortized cost and fair value of securities at March 31, 2017 and December 31, 2016, by contractual maturity, are shown below.  Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

Due in one year or less

 

$

14,409

 

 

$

14,370

 

Due from one to five years

 

 

22,765

 

 

 

22,802

 

Due from five to ten years

 

 

7,673

 

 

 

7,632

 

Due after ten years

 

 

 

 

 

 

Mortgage-backed securities

 

 

70,859

 

 

 

70,627

 

 

 

$

115,706

 

 

$

115,431

 

December 31, 2016

 

 

 

 

 

 

 

 

Due in one year or less

 

$

17,396

 

 

$

17,311

 

Due from one to five years

 

 

25,960

 

 

 

25,912

 

Due from five to ten years

 

 

7,043

 

 

 

6,906

 

Due after ten years

 

 

 

 

 

 

Mortgage-backed securities

 

 

73,648

 

 

 

73,308

 

 

 

$

124,047

 

 

$

123,437

 

There were no security sales for the three months ended March 31, 2017 and 2016.  

At March 31, 2017 and December 31, 2016, no securities were pledged to secure the FHLB advances besides FHLB stock of $4.1 million and $5.7 million, respectively.   At March 31, 2017 and December 31, 2016, the carrying amount of securities pledged to secure the Federal Reserve Bank Line of Credit was $10.9 million and $11.2 million, respectively.  

The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses that are not deemed to be other-than-temorarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2017 and December 31, 2016:

 

 

 

Less Than 12 Months

 

 

12 Months or Greater

 

 

Total

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal securities

 

$

14,929

 

 

$

(117

)

 

$

869

 

 

$

(2

)

 

$

15,798

 

 

$

(119

)

Mortgage-backed securities

 

 

41,193

 

 

 

(538

)

 

 

 

 

 

 

 

 

41,193

 

 

 

(538

)

Asset-backed securities

 

 

2,725

 

 

 

(43

)

 

 

 

 

 

 

 

 

2,725

 

 

 

(43

)

 

 

$

58,847

 

 

$

(698

)

 

$

869

 

 

$

(2

)

 

$

59,716

 

 

$

(700

)

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Municipal securities

 

 

24,924

 

 

 

(236

)

 

 

604

 

 

 

(3

)

 

 

25,528

 

 

 

(239

)

Mortgage-backed securities

 

 

48,719

 

 

 

(632

)

 

 

 

 

 

 

 

 

48,719

 

 

 

(632

)

Asset-backed securities

 

 

2,745

 

 

 

(91

)

 

 

 

 

 

 

 

 

2,745

 

 

 

(91

)

 

 

$

76,388

 

 

$

(959

)

 

$

604

 

 

$

(3

)

 

$

76,992

 

 

$

(962

)

The unrealized loss on the investments at March 31, 2017 and December 31, 2016 was due to normal fluctuations and pricing inefficiencies.  The contractual terms of the investments do not permit the issuers to settle the securities at a price less than the amortized cost basis of the investment.  Because the Company does not intend to sell the investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of the amortized cost basis, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2017 and December 31, 2016.

 

 

8


 

NOTE 4 – LOANS

The components of loans were as follows:  

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

629,049

 

 

$

624,632

 

Commercial real estate loans

 

 

281,308

 

 

 

270,475

 

Commercial loans

 

 

90,744

 

 

 

89,944

 

Residential real estate loans

 

 

47,840

 

 

 

45,276

 

Installment and consumer other

 

 

68

 

 

 

159

 

  Total gross loans

 

 

1,049,009

 

 

 

1,030,486

 

Allowance for loan losses

 

 

(13,428

)

 

 

(12,645

)

    Loans, net

 

$

1,035,581

 

 

$

1,017,841

 

 

Changes in the allowance for loan losses by portfolio segment for the three months ended March 31, 2017 and 2016 were as follows: 

March 31, 2017

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Installment and

Consumer Other

 

 

Total

 

 

 

 

 

(dollars in thousands)

 

 

 

Balance, beginning of year

 

$

8,173

 

 

$

2,762

 

 

$

1,239

 

 

$

470

 

 

$

1

 

 

$

12,645

 

 

 

Provision for loan losses

 

 

132

 

 

 

180

 

 

 

424

 

 

 

25

 

 

 

 

 

 

761

 

 

 

Loans charged off

 

 

 

 

 

 

 

 

(17

)

 

 

 

 

 

 

 

 

(17

)

 

 

Recoveries

 

 

 

 

 

13

 

 

 

26

 

 

 

 

 

 

 

 

 

39

 

 

 

Balance, end of period

 

$

8,305

 

 

$

2,955

 

 

$

1,672

 

 

$

495

 

 

$

1

 

 

$

13,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2016

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Installment and

Consumer Other

 

 

Total

 

 

 

 

 

(dollars in thousands)

 

 

 

Balance, beginning of year

 

$

6,355

 

 

$

2,237

 

 

$

1,268

 

 

$

533

 

 

$

12

 

 

$

10,405

 

 

 

Provision for loan losses

 

 

535

 

 

 

217

 

 

 

(97

)

 

 

167

 

 

 

(10

)

 

 

812

 

 

 

Loans charged off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

Balance, end of period

 

$

6,891

 

 

$

2,454

 

 

$

1,171

 

 

$

700

 

 

$

2

 

 

$

11,218

 

 

 

 

9


 

The following tables present the balances in the allowance for loan losses and the recorded balance in loans by portfolio segment and based on impairment method as of March 31, 2017 and December 31, 2016: 

 

 

March 31, 2017

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

308

 

 

$

7,997

 

 

$

8,305

 

Commercial real estate loans

 

 

377

 

 

 

2,578

 

 

 

2,955

 

Commercial loans

 

 

882

 

 

 

790

 

 

 

1,672

 

Residential real estate loans

 

 

 

 

 

495

 

 

 

495

 

Installment and consumer other

 

 

 

 

 

1

 

 

 

1

 

Total ending allowance for loan losses

 

 

1,567

 

 

 

11,861

 

 

 

13,428

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

 

9,354

 

 

 

619,695

 

 

 

629,049

 

Commercial real estate loans

 

 

4,212

 

 

 

277,096

 

 

 

281,308

 

Commercial loans

 

 

3,146

 

 

 

87,598

 

 

 

90,744

 

Residential real estate loans

 

 

66

 

 

 

47,774

 

 

 

47,840

 

Installment and consumer other

 

 

 

 

 

68

 

 

 

68

 

Total loans

 

 

16,778

 

 

 

1,032,231

 

 

 

1,049,009

 

Net loans

 

$

15,211

 

 

$

1,020,370

 

 

$

1,035,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

546

 

 

$

7,627

 

 

$

8,173

 

Commercial real estate loans

 

 

377

 

 

 

2,385

 

 

 

2,762

 

Commercial loans

 

 

413

 

 

 

826

 

 

 

1,239

 

Residential real estate loans

 

 

 

 

 

470

 

 

 

470

 

Installment and consumer other

 

 

 

 

 

1

 

 

 

1

 

Total ending allowance for loan losses

 

 

1,336

 

 

 

11,309

 

 

 

12,645

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

 

13,044

 

 

 

611,588

 

 

 

624,632

 

Commercial real estate loans

 

 

4,952

 

 

 

265,523

 

 

 

270,475

 

Commercial loans

 

 

3,376

 

 

 

86,568

 

 

 

89,944

 

Residential real estate loans

 

 

68

 

 

 

45,208

 

 

 

45,276

 

Installment and consumer other

 

 

 

 

 

159

 

 

 

159

 

Total loans

 

 

21,440

 

 

 

1,009,046

 

 

 

1,030,486

 

Net loans

 

$

20,104

 

 

$

997,737

 

 

$

1,017,841

 

10


 

 

The following table presents the aging of the recorded investment in past due loans at March 31, 2017 and December 31, 2016:

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90+ Days

Past Due

 

 

Total

Past Due

 

 

Loans Not

Past Due

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

266

 

 

$

 

 

$

6,098

 

 

$

6,364

 

 

$

622,685

 

Commercial real estate loans

 

 

645

 

 

 

 

 

 

2,710

 

 

 

3,355

 

 

 

277,953

 

Commercial loans

 

 

 

 

 

 

 

 

2,666

 

 

 

2,666

 

 

 

88,078

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,840

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

   Total

 

$

911

 

 

$

 

 

$

11,474

 

 

$

12,385

 

 

$

1,036,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

12

 

 

$

 

 

$

9,680

 

 

$

9,692

 

 

$

614,940

 

Commercial real estate loans

 

 

 

 

 

287

 

 

 

2,710

 

 

 

2,997

 

 

 

267,478

 

Commercial loans

 

 

371

 

 

 

 

 

 

2,695

 

 

 

3,066

 

 

 

86,878

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,276

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

159

 

   Total

 

$

383

 

 

$

287

 

 

$

15,085

 

 

$

15,755

 

 

$

1,014,731

 

 

The following table lists information on nonaccrual, restructured, and certain past due loans at March 31, 2017 and December 31, 2016:

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

 

2016

 

 

 

(dollars in thousands)

 

Nonaccrual loans, 90 days or more past due

 

$

11,474

 

 

$

15,085

 

Nonaccrual loans 30-89 days past due

 

 

645

 

 

 

371

 

Nonaccrual loans, less than 30 days past due

 

 

3,144

 

 

 

4,651

 

Restructured loans not on nonaccrual status

 

 

4,446

 

 

 

4,300

 

90 days or more past due and still accruing

 

 

 

 

 

 

   Total

 

 

19,709

 

 

 

24,407

 

 

 

The following table presents the recorded investment in nonaccrual loans and loans past due 90 days or more at March 31, 2017 and December 31, 2016:

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

 

2016

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

8,658

 

 

$

12,323

 

Commercial real estate loans

 

 

3,580

 

 

 

4,340

 

Commercial loans

 

 

2,959

 

 

 

3,376

 

Residential real estate loans

 

 

66

 

 

 

68

 

   Total

 

$

15,263

 

 

$

20,107

 

 

The average recorded investment in total impaired loans for the three months ended March 31, 2017 and for the year ended December 31, 2016 amounted to approximately $19.1 million and $25.9 million, respectively.  Impaired loans include nonaccrual loans, restructured loans, and loans that are 90 days or more past due and still accruing.  Interest income recognized on total impaired loans for the three months ended March 31, 2017 and for the year ended December 31, 2016 amounted to approximately $0.1 million and $0.4 million, respectively.  For nonaccrual loans included in impaired loans, the interest income that would have been recognized had those loans been performing in accordance with their original terms would have been approximately $0.3 million and $1.5 million for the three months ended March 31, 2017 and for the year ended December 31, 2016, respectively.  

 

Troubled Debt Restructurings

 

11


 

The Company has allocated approximately $0.3 million and $0.5 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDR”) at March 31, 2017 and December 31, 2016, respectively.  The Company had no additional lending commitments at March 31, 2017 or December 31, 2016 to customers with outstanding loans that are classified as TDRs.

A TDR on nonaccrual status is classified as a nonaccrual loan until evaluation supports reasonable assurance of repayment and there has been a satisfactory period of performance according to the modified terms of the loan.  Once this assurance is reached, the TDR is classified as a restructured loan.  There were no unfunded commitments on these loans at March 31, 2017 and December 31, 2016.  The following table presents the TDRs by loan class at March 31, 2017 and December 31, 2016:

 

 

Non-Accrual

 

 

Restructured and Accruing

 

 

Total

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

4,262

 

 

$

4,075

 

 

$

8,337

 

Commercial real estate loans

 

 

645

 

 

 

322

 

 

 

967

 

Commercial loans

 

 

 

 

 

49

 

 

 

49

 

   Total

 

$

4,907

 

 

$

4,446

 

 

$

9,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

7,947

 

 

$

3,925

 

 

$

11,872

 

Commercial real estate loans

 

 

1,400

 

 

 

325

 

 

 

1,725

 

Commercial loans

 

 

371

 

 

 

50

 

 

 

421

 

   Total

 

$

9,718

 

 

$

4,300

 

 

$

14,018

 

 The following table provides the number of loans modified in a troubled debt restructuring investment by class for the three months ended March 31, 2017 and 2016:

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

Number of Loans

 

 

Recorded Investment

 

 

Number of Loans

 

 

Recorded Investment

 

 

 

(dollars in thousands)

 

Troubled debt restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Agricultural loans

 

 

1

 

 

$

325

 

 

 

3

 

 

$

5,351

 

      Total

 

 

1

 

 

$

325

 

 

 

3

 

 

$

5,351

 

The following table provides the troubled debt restructurings for the three months ended March 31, 2017 and 2016 grouped by type of concession:

 

 

For the Three Months Ended

 

 

For the Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

Number of Loans

 

 

Recorded Investment

 

 

Number of Loans

 

 

Recorded Investment

 

 

 

(dollars in thousands)

 

Agricultural loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Combination of extension of term and interest rate

     concessions

 

 

1

 

 

 

325

 

 

 

3

 

 

 

5,351

 

      Total

 

 

1

 

 

$

325

 

 

 

3

 

 

$

5,351

 

12


 

Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of the borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. Beginning in the third quarter of 2016, the substandard category was separated in to performing and impaired subcategories to provide more detailed analysis of this category of loans. The Company analyzes agricultural, commercial, and commercial real estate loans individually by classifying the credits as to credit risk. The process of analyzing loans for changes in risk rating is ongoing through routine monitoring of the portfolio and annual internal credit reviews for credits with total exposure in excess of $300,000. The Company uses the following definitions for credit risk ratings:

Sound. Credits classified as sound show very good probability of ongoing ability to meet and/or exceed obligations.

Acceptable. Credits classified as acceptable show a good probability of ongoing ability to meet and/or exceed obligations.

Satisfactory. Credits classified as satisfactory show fair probability of ongoing ability to meet and/or exceed obligations.

Low Satisfactory.  Credits classified as low satisfactory show fair probability of ongoing ability to meet and/or exceed obligations.  Low satisfactory credits may be newer or have a less established track record of financial performance, inconsistent earnings, or may be going through an expansion.

Watch. Credits classified as watch show some questionable probability of ongoing ability to meet and/or exceed obligations.

Special Mention. Credits classified as special mention show potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loans or of the institution’s credit position at some future date.

Substandard – Performing.  Credits classified as substandard – performing generally have well-defined weaknesses. Collateral coverage is adequate and the loans are not considered impaired.  Payments are being made and the loans are on accrual status. 

Substandard - Impaired. Credits classified as substandard generally have well-defined weaknesses that jeopardize the repayment of the debt. They have a distinct possibility that a loss will be sustained if the deficiencies are not corrected.  Loans are considered impaired.  Loans are either exhibiting signs of delinquency, are on non-accrual or are identified as a TDR. 

Doubtful. Credits classified as doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable.

The Company categorizes residential real estate, installment and consumer other loans as satisfactory at the time of origination based on information obtained as to the ability of the borrower(s) to service their debt, such as current financial information, employment status and history, historical payment experience, credit scores and type and amount of collateral among other factors. The Company updates relevant information on these types of loans at the time of refinance, troubled debt restructuring or other indications of financial difficulty, downgrading as needed using the same category descriptions as for agricultural, commercial, and commercial real estate loans. In addition, the Company further considers current payment status as an indicator of which risk category to assign the borrower.

The greater the level of deteriorated risk as indicated by a loan’s assigned risk category, the greater the likelihood a loss will occur in the future. If the loan is substandard - impaired, then the loan loss reserves for the loan are recorded at the loss level of impairment. If the loan is not impaired, then its loan loss reserves are determined by the application of a loss rate that increases with risk in accordance with the allowance for loan loss analysis.

13


 

Based on the most recent analysis performed by management, the risk category of loans by class of loans was as follows as of March 31, 2017 and December 31, 2016: 

 

 

As of  March 31, 2017

 

 

 

 

 

 

Sound/

Acceptable/

Satisfactory/

Low Satisfactory

 

 

Watch

 

 

Special

Mention

 

 

Substandard Performing

 

 

Substandard

Impaired

 

 

Total

Loans

 

 

 

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

496,288

 

 

$

94,393

 

 

$

13,436

 

 

$

15,578

 

 

 

9,354

 

 

$

629,049

 

 

 

 

Commercial real estate loans

 

 

227,648

 

 

 

32,326

 

 

 

4,153

 

 

 

12,969

 

 

 

4,212

 

 

 

281,308

 

 

 

 

Commercial loans

 

 

75,680

 

 

 

6,405

 

 

 

1,414

 

 

 

4,099

 

 

 

3,146

 

 

 

90,744

 

 

 

 

Residential real estate loans

 

 

43,768

 

 

 

4,006

 

 

 

 

 

 

 

 

 

66

 

 

 

47,840

 

 

 

 

Installment and consumer other

 

 

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

 

Total

 

$

843,452

 

 

$

137,130

 

 

$

19,003

 

 

$

32,646

 

 

$

16,778

 

 

$

1,049,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

Sound/

Acceptable/

Satisfactory/

Low Satisfactory

 

 

Watch

 

 

Special

Mention

 

 

Substandard Performing

 

 

Substandard

Impaired

 

 

Total

Loans

 

 

 

 

 

 

(dollars in thousands)

 

 

 

 

Agricultural loans

 

$

502,084

 

 

$

84,801

 

 

$

12,657

 

 

$

12,046

 

 

$

13,044

 

 

$

624,632

 

 

 

 

Commercial real estate loans

 

 

225,038

 

 

 

27,368

 

 

 

378

 

 

 

12,739

 

 

 

4,952

 

 

 

270,475

 

 

 

 

Commercial loans

 

 

74,221

 

 

 

6,624

 

 

 

1,632

 

 

 

4,091

 

 

 

3,376

 

 

 

89,944

 

 

 

 

Residential real estate loans

 

 

40,556

 

 

 

4,151

 

 

 

501

 

 

 

 

 

 

68

 

 

 

45,276

 

 

 

 

Installment and consumer other

 

 

159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

159

 

 

 

 

Total

 

$

842,058

 

 

$

122,944

 

 

$

15,168

 

 

$

28,876

 

 

$

21,440

 

 

$

1,030,486

 

 

 

 

 

NOTE 5 – LOAN SERVICING RIGHTS

Loans serviced for others are not included in the accompanying consolidated balance sheets.  The risks inherent in servicing assets relate primarily to changes in prepayments that result from shifts in interest rates.  The unpaid principal balances of mortgage and other loans serviced for others were approximately $582.0 million and $577.0 million at March 31, 2017 and December 31, 2016, respectively.  The fair value of these rights were approximately $12.2 million at both March 31, 2017 and December 31, 2016.  The fair value of servicing rights was determined using an assumed discount rate of 10 percent and prepayment speeds primarily ranging from 4 percent to 9 percent, depending upon the stratification of the specific right, and nominal credit losses.

The following summarizes servicing rights capitalized and amortized, along with the aggregate activity in related valuation allowances:

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

Loan servicing rights:

 

 

 

 

 

 

 

 

  Balance, beginning of period

 

$

9,264

 

 

$

8,145

 

    Additions

 

 

413

 

 

 

4,794

 

    Disposals

 

 

(73

)

 

 

(1,552

)

    Amortization

 

 

(545

)

 

 

(2,123

)

  Balance, end of period

 

$

9,059

 

 

$

9,264

 

 

 

 

NOTE 6 – GOODWILL AND CORE DEPOSIT INTANGIBLE

The excess of the purchase price in an acquisition over the fair value of net assets acquired consists primarily of goodwill and the core deposit intangible. Goodwill is not amortized but is instead subject to impairment tests on at least an annual basis. Core deposit intangible, which arose from value ascribed to the deposit base of a bank acquired, has an estimated finite life and is amortized on an accelerated basis to expense over a 66-month period.

 

Management will periodically review the carrying value of its long-lived and intangible assets to determine if any impairment has occurred, in which case an impairment charge would be recorded as an expense in the period of impairment, or whether changes in circumstances have occurred that would require a revision to the remaining useful life which would impact expense prospectively. In

14


 

making such determination, management evaluates whether there are any adverse qualitative factors indicating that an impairment may exist, as well as the performance, on an undiscounted basis, of the underlying operations or assets which give rise to the intangible.

 

Goodwill:  Goodwill resulted from the acquisition of Fox River Valley Bancorp, Inc. (“Fox River Valley”) on May 13, 2016.  The carrying amount of goodwill was $5.0 million at March 31, 2017 and December 31, 2016.

 

Core deposit intangible:  Core deposit intangible, primarily related to acquired customer relationships, is amortized over their estimated finite lives.  The core deposit intangible related to the Fox River Valley acquisition had a gross carrying amount of $1.8 million. Amortization on core deposit intangible was $501 thousand at March 31, 2017 and $360 thousand at December 31, 2016.

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(dollars in thousands)

 

Core deposit intangible:

 

 

 

 

 

 

 

 

     Gross carrying amount

 

$

1,801

 

 

$

1,801

 

     Accumulated amortization

 

 

(501

)

 

 

(360

)

     Net book value

 

$

1,300

 

 

$

1,441

 

Additions during the period

 

$

 

 

$

1,801

 

 

 

NOTE 7 – DEPOSITS

Deposits are summarized as follows at March 31, 2017 and December 31, 2016:

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

Demand deposits

 

$

96,407

 

 

$

118,657

 

Savings

 

 

250,475

 

 

 

262,296

 

Certificates of deposit

 

 

634,435

 

 

 

596,565

 

Total deposits

 

$

981,317

 

 

$

977,518

 

At March 31, 2017 and December 31, 2016, brokered deposits amounted to $211.7 million and $193.6 million, respectively, and are included in savings and certificates of deposit categories.

 

 

 

15


 

NOTE 8—ADVANCES FROM FHLB AND OTHER BORROWINGS

The Bank had advances outstanding from the FHLB in the amount of $110.3 million and $107.9 million on March 31, 2017 and December 31, 2016, respectively. These advances, rates, and maturities were as follows:

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

Maturity

 

Rate

 

 

2017

 

 

2016

 

 

 

 

 

 

(dollars in thousands)

 

Fixed rate, fixed term

 

01/03/2017

 

 

0.94

%

 

 

-

 

 

 

595

 

Fixed rate, fixed term

 

02/27/2017

 

 

0.76

%

 

 

-

 

 

 

5,000

 

Fixed rate, fixed term

 

03/15/2017

 

 

1.46

%

 

 

-

 

 

 

2,000

 

Fixed rate, fixed term

 

05/10/2017

 

 

0.72

%

 

 

10,000

 

 

 

-

 

Fixed rate, fixed term

 

06/16/2017

 

 

0.80

%

 

 

10,000

 

 

 

10,000

 

Fixed rate, fixed term

 

08/11/2017

 

 

0.83

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

11/15/2017

 

 

0.95

%

 

 

3,800

 

 

 

3,800

 

Fixed rate, fixed term

 

12/29/2017

 

 

1.27

%

 

 

3,000

 

 

 

3,000

 

Fixed rate, fixed term

 

01/02/2018

 

 

1.23

%

 

 

1,000

 

 

 

1,000

 

Fixed rate, fixed term

 

01/12/2018

 

 

0.85

%

 

 

8,000

 

 

 

8,000

 

Fixed rate, fixed term

 

02/12/2018

 

 

0.91

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

04/23/2018

 

 

1.07

%

 

 

2,300

 

 

 

2,300

 

Fixed rate, fixed term

 

06/18/2018

 

 

0.93

%

 

 

10,000

 

 

 

10,000

 

Fixed rate, fixed term

 

07/16/2018

 

 

1.21

%

 

 

762

 

 

 

762

 

Fixed rate, fixed term

 

07/16/2018

 

 

1.21

%

 

 

1,038

 

 

 

1,038

 

Fixed rate, fixed term

 

08/20/2018

 

 

1.15

%

 

 

1,000

 

 

 

1,000

 

Fixed rate, fixed term

 

08/20/2018

 

 

1.15

%

 

 

800

 

 

 

800

 

Fixed rate, fixed term

 

08/20/2018

 

 

1.27

%

 

 

2,200

 

 

 

2,200

 

Fixed rate, fixed term

 

12/31/2018

 

 

1.65

%

 

 

3,000

 

 

 

3,000

 

Fixed rate, fixed term

 

02/27/2019

 

 

1.47

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

07/15/2019

 

 

1.11

%

 

 

8,000

 

 

 

8,000

 

Fixed rate, fixed term

 

08/14/2019

 

 

1.77

%

 

 

2,000

 

 

 

2,000

 

Fixed rate, fixed term

 

02/20/2020

 

 

1.71

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

07/16/2020

 

 

1.85

%

 

 

800

 

 

 

800

 

Fixed rate, fixed term

 

08/25/2020

 

 

1.84

%

 

 

3,000

 

 

 

3,000

 

Fixed rate, fixed term

 

08/27/2020

 

 

1.88

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

12/30/2020

 

 

2.09

%

 

 

4,000

 

 

 

4,000

 

Fixed rate, fixed term

 

12/31/2020

 

 

1.94

%

 

 

600

 

 

 

600

 

Fixed rate, fixed term

 

06/15/2021

 

 

1.39

%

 

 

5,000

 

 

 

5,000

 

Fixed rate, fixed term

 

08/16/2021

 

 

2.29

%

 

 

3,000

 

 

 

3,000

 

Fixed rate, fixed term

 

12/30/2021

 

 

2.29

%

 

 

2,000

 

 

 

2,000

 

 

 

 

 

 

 

 

 

$

110,300

 

 

$

107,895

 

 

 

The terms of security agreements with the FHLB require the Bank to pledge collateral for its borrowings. The collateral consists of qualifying first mortgage loans, certain securities available for sale, and stock of the FHLB.

The Bank had no irrevocable letters of credit with the FHLB as of March 31, 2017 and December 31, 2016.

Future maturities of borrowings were as follows:

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

1 year or less

 

$

45,800

 

 

$

29,395

 

1 to 2 years

 

 

26,100

 

 

 

35,100

 

2 to 3 years

 

 

15,000

 

 

 

15,000

 

3 to 4 years

 

 

13,400

 

 

 

18,400

 

Over 4 years

 

 

10,000

 

 

 

10,000

 

 

 

$

110,300

 

 

$

107,895

 

16


 

 

 

As of March 31, 2017 and December 31, 2016, the Bank also had a $50.0 million line-of-credit available with the Federal Reserve Bank of Chicago.  Borrowings under this line of credit are limited by the amount of securities pledged by the Bank as collateral, which totaled $10.9 million and $11.3 million at March 31, 2017 and December 31, 2016, respectively.  There were no outstanding advances included in other borrowings at March 31, 2017 and December 31, 2016, respectively.  

Other borrowings are borrowings as a result of sold loans that do not qualify for sale accounting. These agreements are recorded as financing transactions as the Bank maintains effective control over the transferred loans. The dollar amount of the loans underlying the sale agreements continues to be carried in the Bank’s loan portfolio, and the transfer is reported as a secured borrowing with pledge of collateral.  At March 31, 2017 and December 31, 2016, the amounts of these borrowings were $1.6 million and $2.0 million, respectively.

Also included in other borrowings is the capital lease for our full service banking location in Appleton, Wisconsin that was assumed in connection with our merger of Fox River Valley.  Under the terms of the current triple-net lease the Company is obligated to pay monthly rent of $15 thousand, and the lease term expires in April 2018.  As of March 31, 2017, liability remaining under the capital lease was $155 thousand, and the amortization related to the lease was $34 thousand and was included in other non-interest expense.  As of December 31, 2016, liability remaining under the capital lease was $189 thousand, and the amortization related to the lease was $85 thousand and was included in other non-interest expense.  

The following table sets forth information concerning balances and interest rates on other borrowings as of and for the periods indicated:

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(dollars in thousands)

 

Balance outstanding at end of period

 

$

1,780

 

 

$

2,152

 

Average amount outstanding during the period

 

 

1,863

 

 

 

3,047

 

Maximum amount outstanding at any month end

 

 

1,825

 

 

 

3,930

 

Weighted average interest rate during the period

 

 

5.80

%

 

 

5.30

%

Weighted average interest rate at end of period

 

 

5.62

%

 

 

5.32

%

 

 

 

 

NOTE 9 – EQUITY INCENTIVE PLAN

Under the Company’s 2016 Long Term Incentive Plan (the “Plan”), the Company may grant options to purchase shares of common stock and issue restricted stock to its directors, officers, and employees.  Both qualified and non-qualified stock options and restricted stock may be granted and issued, respectively, under the Plan.  As of March 31, 2017, 21,196 options or shares of restricted stock have been granted under the Plan.

The exercise price of each option equals the market price of the Company’s stock on the date of grant and an option’s maximum term is ten years. Vesting periods range from one to five years from the date of grant. The restricted stock vesting periods range from one to five years from the date of issuance.

17


 

The status of the Plan as of March 31, 2017 and changes in the Plan during the three months ended March 31, 2017 were as follows:

 

 

March 31, 2017

 

 

 

Number

of

Options

 

 

Weighted-Average

Exercise Price

 

 

Aggregate

Intrinsic

Value (1)

 

 

 

(dollars in thousands except option and per share data)

 

Outstanding, beginning of year

 

 

291,059

 

 

$

15.18

 

 

 

 

 

Granted

 

 

15,615

 

 

 

27.06

 

 

 

 

 

Exercised

 

 

(22,657

)

 

 

12.80

 

 

 

 

 

Forfeited/expired

 

 

(4,868

)

 

 

21.69

 

 

 

 

 

Outstanding, end of period

 

 

279,149

 

 

$

15.93

 

 

$

3,665

 

Options exercisable at period-end

 

 

179,533

 

 

$

13.96

 

 

$

2,711

 

Weighted-average fair value of options granted during

   the period (2)

 

 

 

 

 

$

9.92

 

 

 

 

 

 

(1)

The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on March 31, 2017. This amount changes based on changes in the market value of the Company’s stock.

(2)

The fair value (present value of the estimated future benefit to the option holder) of each option grant is estimated on the date of grant using the Black-Scholes option pricing model.

Activity in restricted stock awards (“RSA”) and restricted stock units (“RSU”) for the three months ended March 31, 2017 was as follows:

 

 

March 31, 2017

 

 

 

RSAs

 

 

Weighted

Average Grant

Price

 

Outstanding, beginning of year

 

 

38,593

 

 

$

17.27

 

Granted

 

 

5,988

 

 

 

27.31

 

Vested

 

 

(2,416

)

 

 

19.77

 

Forfeited/expired

 

 

(948

)

 

 

27.31

 

Outstanding, end of period

 

 

41,217

 

 

$

18.35

 

 

 

 

March 31, 2017

 

 

 

RSUs

 

 

Weighted

Average Grant

Price

 

Outstanding, beginning of year

 

 

 

 

$

 

Granted

 

 

4,461

 

 

 

27.31

 

Vested

 

 

 

 

 

 

Forfeited/expired

 

 

 

 

 

 

Outstanding, end of period

 

 

4,461

 

 

$

27.31

 

 

For the three months ended March 31, 2017 and 2016, share-based compensation expense, including options and restricted stock awards, applicable to the Plan was $109 thousand and $128 thousand, respectively.

As of March 31, 2017, unrecognized share-based compensation expense related to nonvested options and restricted stock awards amounted to $0.8 million and is expected to be recognized over a weighted average period of 1.9 years.

 

 

 

 

NOTE 10 – REGULATORY MATTERS

The Company (on a consolidated basis) and the Bank are each subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly

18


 

additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total, Tier 1 and Tier 1 Common Equity capital to risk-weighted assets, and of Tier 1 capital to average assets, as such terms are defined in the regulations. Management believed, as of March 31, 2017 and December 31, 2016, that the Company and the Bank met all capital adequacy requirements to which they were subject.

As of March 31, 2017, the Bank’s capital ratios met those required to be considered as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based, Tier 1 Common Equity risk-based, and Tier 1 leverage ratios as set forth in the following tables.

The Company’s and the Bank’s actual capital amounts and ratios are presented in the following table:

 

 

Actual

 

 

Minimum For

Capital Adequacy

Purposes (a):

 

 

Minimum To Be Well

Capitalized Under

Prompt Corrective

Action Provisions:

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

157,553

 

 

 

13.58

%

 

$

107,283

 

 

 

9.25

%

 

Not applicable

 

 

 

 

 

Bank

 

 

152,729

 

 

 

13.18

%

 

 

107,224

 

 

 

9.25

%

 

$

115,918

 

 

 

10.00

%

Tier 1 Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

143,633

 

 

 

12.38

%

 

 

84,087

 

 

 

7.25

%

 

Not applicable

 

 

 

 

 

Bank

 

 

138,808

 

 

 

11.97

%

 

 

84,040

 

 

 

7.25

%

 

 

92,734

 

 

 

8.00

%

Tier 1 Capital (to average assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

143,633

 

 

 

11.67

%

 

 

49,250

 

 

 

4.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

138,808

 

 

 

11.28

%

 

 

49,211

 

 

 

4.00

%

 

 

61,514

 

 

 

5.00

%

Tier 1 Common Equity Ratio (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

120,163

 

 

 

10.36

%

 

 

66,689

 

 

 

5.75

%

 

Not applicable

 

 

 

 

 

Bank

 

 

138,808

 

 

 

11.97

%

 

 

66,653

 

 

 

5.75

%

 

 

75,347

 

 

 

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

154,335

 

 

 

13.59

%

 

$

97,949

 

 

 

8.625

%

 

Not applicable

 

 

 

 

 

Bank

 

 

149,278

 

 

 

13.23

%

 

 

97,295

 

 

 

8.625

%

 

$

112,805

 

 

 

10.00

%

Tier 1 Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

141,206

 

 

 

12.43

%

 

 

75,236

 

 

 

6.625

%

 

Not applicable

 

 

 

 

 

Bank

 

 

136,148

 

 

 

12.07

%

 

 

74,734

 

 

 

6.625

%

 

 

90,244

 

 

 

8.00

%

Tier 1 Capital (to average assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

141,206

 

 

 

11.48

%

 

 

49,183

 

 

 

4.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

136,148

 

 

 

11.08

%

 

 

49,144

 

 

 

4.00

%

 

 

61,430

 

 

 

5.00

%

Tier 1 Common Equity Ratio (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

117,755

 

 

 

10.37

%

 

 

58,201

 

 

 

5.125

%

 

Not applicable

 

 

 

 

 

Bank

 

 

136,148

 

 

 

12.07

%

 

 

57,813

 

 

 

5.125

%

 

 

73,323

 

 

 

6.50

%

 

(a)

The ratios for March 31, 2017 and December 31, 2016 include a capital conservation buffer of 1.25% and 0.625%, respectively.

The rules of the Basel III regulatory capital framework implemented a capital conservation buffer that is added to the minimum requirements for capital adequacy purposes.  The capital conservation buffer is subject to a three year phase-in period that began on

19


 

January 1, 2016 and will be fully phased in on January 1, 2019 at 2.5%.  The required phase-in capital conservation buffer during 2017 is 1.25%.  At the present time, the ratios for the Company and the Bank are sufficient to meet the fully phased-in conservation buffer.

 

 

NOTE 11 – FAIR VALUE MEASUREMENTS

ASC 820-10 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability is not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are independent, knowledgeable, and both able and willing to transact.

ASC 820-10 requires the use of valuation techniques that are consistent with the market approach, the income approach, and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable or unobservable. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources. Unobservable inputs reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, ASC 820-10 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

Level 1—Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2—Valuation is based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.

Level 3—Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

The following methods and assumptions were used by the Company in estimating the fair value disclosures for financial instruments:

Cash and Cash Equivalents and Interest-Bearing Deposits in Banks

The carrying amounts of cash and short-term instruments approximate fair values based on the short-term nature of the assets.

Fair values of other interest-bearing deposits in banks are estimated using discounted cash flow analyses based on current rates for similar types of deposits.

20


 

Securities Available for Sale

Where quoted prices are available in an active market, the Company classifies the securities within Level 1 of the valuation hierarchy. Securities are defined as both long and short positions. Level 1 securities include highly liquid government bonds and exchange-traded equities.

If quoted market prices are not available, the Company estimates fair values using pricing models and discounted cash flows that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes and credit spreads.

Examples of such instruments, which would generally be classified within Level 2 of the valuation hierarchy, include U.S. government and agency securities, corporate bonds and other securities. Mortgage-backed securities are included in Level 2 if observable inputs are available. In certain cases where there is limited activity or less transparency around inputs to the valuation, the Company classifies those securities in Level 3.

Loans

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for certain mortgage loans (e.g., one-to-four family residential), credit card loans, and other consumer loans are based on quoted market prices of similar loans sold in conjunction with securitization transactions, adjusted for differences in loan characteristics. Fair values for other loans (e.g., commercial and agricultural loans) are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Loans Held for Sale

The carrying value of loans held for sale generally approximates fair value based on the short-term nature of the assets. If management identifies a loan held for sale that will ultimately sell at a value less than its carrying value, it is recorded at the estimated value. 

Loan Servicing Rights

Fair value is based on market prices for comparable loan servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income.

Other Real Estate Owned

Loans on which the underlying collateral has been repossessed are adjusted to fair value upon transfer to other real estate owned. Subsequently, other real estate owned is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral, or management’s estimation of the value of the collateral. Due to the significance of the unobservable inputs, all other real estate owned is classified as Level 3.

Deposits

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, statement savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Other Borrowings

The carrying amounts of federal funds purchased, other borrowings, and other short-term borrowings maturing within 90 days approximate their fair values.

21


 

Advances from the Federal Home Loan Bank

Current market rates for debt with similar terms and remaining maturities are used to estimate fair value of advances from the Federal Home Loan Bank (the “FHLB”). Fair values are estimated using discounted cash flow analyses based on current market rates for similar types of borrowing arrangements.

Subordinated Debentures

The fair values of these debt instruments utilize a discounted cash flow analysis based on an estimate of current interest rates being offered by instruments with similar terms and credit quality.  Since the market for these instruments is limited, the internal evaluation represents a Level 3 measurement and approximates fair value.

Accrued Interest

The carrying amounts approximate fair value.

Commitments to Extend Credit and Standby Letters of Credit

As of March 31, 2017 and December 31, 2016, the carrying and fair values of the commitments to extend credit and standby letters of credit are not considered significant.

Assets measured at fair value on a recurring basis are summarized below:

 

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total

Fair

Value

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

 

 

$

 

 

$

 

Municipal securities

 

 

 

 

 

41,214

 

 

 

 

 

 

41,214

 

Mortgage-backed securities

 

 

 

 

 

70,627

 

 

 

 

 

 

70,627

 

Asset-backed securities

 

 

 

 

 

3,590

 

 

 

 

 

 

3,590

 

Total assets at fair value

 

$

 

 

$

115,431

 

 

$

 

 

$

115,431

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

1,000

 

 

$

 

 

$

1,000

 

Municipal securities

 

 

 

 

 

45,456

 

 

 

 

 

 

45,456

 

Mortgage-backed securities

 

 

 

 

 

73,308

 

 

 

 

 

 

73,308

 

Asset-backed securities

 

 

 

 

 

3,673

 

 

 

 

 

 

3,673

 

Total assets at fair value

 

$

 

 

$

123,437

 

 

$

 

 

$

123,437

 

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, they are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the financial instruments carried on the consolidated balance sheet by caption and by level in the fair value hierarchy for which a nonrecurring change in fair value has been recorded:

 

 

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Impairment

Losses

 

 

 

(dollars in thousands)

 

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

15,211

 

 

$

1,567

 

Other real estate owned

 

 

 

 

 

 

 

 

6,995

 

 

 

 

Total assets at fair value

 

$

 

 

$

 

 

$

22,206

 

 

$

1,567

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

20,104

 

 

$

1,336

 

Other real estate owned

 

 

 

 

 

 

 

 

3,161

 

 

 

480

 

Total assets at fair value

 

$

 

 

$

 

 

$

23,265

 

 

$

1,816

 

 

22


 

The significant inputs used in the fair value measurements for Level 3 assets measured at fair value on a nonrecurring basis are as follows:

March 31, 2017

 

 

Valuation

Techniques

 

Unobservable

Inputs

 

Range

(Average)

Impaired loans

 

Evaluation of collateral

 

Estimation of value

 

NM*

Other real estate owned

 

Appraisal

 

Appraisal adjustment

 

14%-39% (25%)

 

 

 

 

 

 

 

December 31, 2016

 

 

Valuation

Techniques

 

Unobservable

Inputs

 

Range

(Average)

Impaired loans

 

Evaluation of collateral

 

Estimation of value

 

NM*

Other real estate owned

 

Appraisal

 

Appraisal adjustment

 

7%-39% (21%)

 

 *

Not Meaningful. Evaluations of the underlying assets are completed for each impaired loan with a specific reserve. The types of collateral vary widely and could include accounts receivable, inventory, a variety of equipment, and real estate. Collateral evaluations are reviewed and discounted as appropriate based on knowledge of the specific type of collateral. In the case of real estate, an independent appraisal may be obtained. Types of discounts considered include aging of receivables, condition of the collateral, potential market for the collateral, and estimated disposal costs. These discounts will vary from loan to loan, thus providing a range would not be meaningful.

The estimated fair values, and related carrying or notional amounts, of the Company’s financial instruments are as follows:

 

 

March 31,

 

 

December 31,

 

 

 

 

 

2017

 

 

2016

 

 

 

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Input

Level

 

 

(dollars in thousands)

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

31,185

 

 

$

31,185

 

 

$

42,679

 

 

$

42,679

 

 

1

Securities available for sale

 

 

115,431

 

 

 

115,431

 

 

 

123,437

 

 

 

123,437

 

 

2

FHLB Stock

 

 

4,124

 

 

 

4,124

 

 

 

5,688

 

 

 

5,688

 

 

2

Loans, net of allowance for loan losses

 

 

1,035,581

 

 

 

1,039,016

 

 

 

1,017,841

 

 

 

1,022,391

 

 

3

Loans held for sale

 

 

2,841

 

 

 

2,841

 

 

 

1,162

 

 

 

1,162

 

 

3

Accrued interest receivable

 

 

3,371

 

 

 

3,371

 

 

 

3,151

 

 

 

3,151

 

 

2

Loan servicing rights

 

 

9,059

 

 

 

12,233

 

 

 

9,264

 

 

 

12,194

 

 

3

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time

 

 

634,435

 

 

 

638,237

 

 

 

596,565

 

 

 

600,153

 

 

3

Other deposits

 

 

346,882

 

 

 

344,122

 

 

 

380,953

 

 

 

377,980

 

 

1

Other borrowings

 

 

1,780

 

 

 

1,780

 

 

 

2,152

 

 

 

2,152

 

 

3

Advances from FHLB

 

 

110,300

 

 

 

110,781

 

 

 

107,895

 

 

 

108,517

 

 

3

Subordinated debentures

 

 

15,470

 

 

 

15,470

 

 

 

15,451

 

 

 

15,451

 

 

3

Accrued interest payable

 

 

2,080

 

 

 

2,080

 

 

 

1,879

 

 

 

1,879

 

 

2

 

 

NOTE 12 – OTHER REAL ESTATE OWNED

Changes in other real estate owned were as follows:

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

(dollars in thousands)

 

Balance, beginning of period

 

$

3,161

 

 

$

2,872

 

Assets foreclosed

 

 

4,511

 

 

 

159

 

Write-down of other real estate owned

 

 

 

 

 

(84

)

Net gain on sales of other real estate owned

 

 

375

 

 

 

 

Proceeds from sale of other real estate owned

 

 

(1,052

)

 

 

 

Balance, end of period

 

$

6,995

 

 

$

2,947

 

23


 

 

Expenses (income) applicable to other real estate owned included in non-interest expense include the following:

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

 

2017

 

 

 

2016

 

 

 

(dollars in thousands)

 

Net gain on sales of other real estate owned

 

$

(375

)

 

$

 

Write-down of other real estate owned

 

 

 

 

 

84

 

Operating expenses, net of rental income

 

 

44

 

 

 

31

 

 

 

$

(331

)

 

$

115

 

NOTE 13 – COMMITMENTS AND CONTINGENCIES

During the first quarter of 2017, the Company purchased and began renovating a building in Green Bay, Wisconsin in which it plans to relocate its existing Green Bay branch.  The project is estimated to be completed during the third quarter of 2017 at a cost of $1.7 million, of which $1.2 had been incurred at March 31, 2017.  

NOTE 14 – SUBSEQUENT EVENTS

Management evaluated subsequent events through the date the financial statements were issued. There were no significant events or transactions occurring after March 31, 2017, but prior to May 9, 2017, that provided additional evidence about conditions that existed at March 31, 2017.

On April 14, 2017, the Company closed on the sale of its current branch location in Green Bay, Wisconsin, and immediately entered into a short-term lease of the same space until renovations of the new Green Bay branch are complete.  The branch was acquired in connection with the Fox River Valley merger in May 2016, and was sold at a loss of $0.3 million.  

There were no other significant events or transactions that provided evidence about conditions that did not exist at March 31, 2017.

 

 

 

 

  

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

The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes thereto included elsewhere in this Form 10-Q.  This report contains statements that constitute forward-looking statements within the meaning of the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.  Forward-looking statements can be identified by the use of words such as “estimate,” “project,” “predict,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “may,” “might,” “should,” “indicate,” “will,” “would,” “could,” “contemplate,” “continue,” “intend,” “target” and words of similar meaning. These forward-looking statements are not historical facts and include statements of our goals, intentions, expectations, business plans, and operating strategies.

Forward-looking statements are subject to significant risks and uncertainties, and our actual results may differ materially from the results discussed in such forward-looking statements. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

         adverse changes in economic conditions in our market area and to the agriculture market generally, dairy in particular;

         adverse changes in the financial services industry and national and local real estate markets (including real estate values);

         competition among depository and other financial institutions;

         risks related to a high concentration of dairy-related collateral located in our market area;

         credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and in our allowance for loan losses and provision for loan losses;

         changes in U.S. monetary policy, the level and volatility of interest rates, the capital markets and other market conditions that may affect, among other things, our liquidity, our net interest margin, our funding sources and the value of our assets and liabilities;

24


 

         our success in introducing new financial products;

         our ability to attract and maintain deposits;

         fluctuations in the demand for loans, which may be affected by numerous factors, including commercial conditions in our market areas and by declines in the value of real estate in our market areas;

         changes in consumer spending, borrowing and saving habits that may affect deposit levels;

         costs or difficulties related to the integration of the business of acquired entities and the risk that the anticipated benefits, cost savings and any other savings from such transactions may not be fully realized or may take longer than expected to realize;

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

         any negative perception of our reputation or financial strength;

         our ability to raise additional capital on acceptable terms when needed;

         changes in laws or government regulations or policies affecting financial institutions, including increased costs of compliance with such laws and regulations;

         changes in accounting policies and practices;

         our ability to retain key members of our senior management team;

         the failure or security breaches of computer systems on which we depend;

         the ability of key third-party service providers to perform their obligations to us;

         the impact of any claims or legal actions, including any effect on our reputation;

         each of the factors and risks identified in the “Risk Factors” section included under Item 1A. of Part I of our most recent Annual Report on Form 10-K.

These statements are only current predictions and are subject to known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from those anticipated by the forward-looking statements. You should not rely upon forward-looking statements as predictions of future events.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Forward-looking statements are made only as of the date of this report, and County undertakes no obligation to update any forward-looking statements contained in this report to reflect new information or events or conditions after the date hereof.

Overview

County Bancorp, Inc. is a Wisconsin corporation founded in May 1996 and is registered as a bank holding company under the Bank Holding Company Act of 1956, as amended. Our primary activities consist of operating through our wholly-owned subsidiary bank, Investors Community Bank, headquartered in Manitowoc, Wisconsin, and providing a wide range of banking and related business services through the Bank and our other subsidiaries.

On May 13, 2016, the Company acquired Fox River Valley and its wholly owned banking subsidiary, The Business Bank.  The Company paid aggregate merger consideration of approximately $14.45 million in cash and 712,830 shares of the Company’s common stock.

In addition to the Bank, we have three wholly-owned subsidiaries, County Bancorp Statutory Trust II, County Bancorp Statutory Trust III, and Fox River Valley Capital Trust I, which are Delaware statutory trusts.  The Bank is the sole shareholder of ICB Investment Corp., a Nevada corporation, and is the sole member of Investors Insurance Services, LLC and ABS 1, LLC, which are both Wisconsin limited liability companies.  

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans, and the interest we pay on interest-bearing liabilities, such as deposits. We generate most of our revenue from interest on loans and investments, and loan- and deposit-related fees. Our loan portfolio consists of a mix of agricultural, commercial real estate, commercial, and residential real estate loans. Our primary source of funding is deposits. Our largest expenses are interest on these deposits and salaries and related employee benefits. We measure our

25


 

performance through various metrics, including our pre-tax net income, net interest margin, net overhead ratio, return on average assets, earnings per share, and ratio of non-performing assets to total assets; we utilize non-GAAP metrics such as efficiency ratio, return on average common shareholders’ equity, income before provision for loan losses and income tax expense.  We are also required to maintain appropriate regulatory leverage and risk-based capital ratios.

Operational Overview

 

Total loans were $1.049 billion at March 31, 2017 compared to $1.030 billion at December 31, 2016, and $775.8 million at March 31, 2016, an increase of 1.8% and 35.2%, respectively.

 

Net interest income increased by $2.3 million from $6.9 million for the three months ended March 31, 2016, to $9.2 million for the three months ended March 31, 2017.

 

Net income for the three months ended March 31, 2017 was $2.6 million compared to $2.2 million for the three months ended March 31, 2016.

 

Income before provision for loan losses and income tax expense was $5.0 million for the three months ended March 31, 2017, compared to $4.3 million for the three months ended March 31, 2016, an increase of 16.3%.

26


 

Selected Financial Data

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

December 31, 2016

 

 

 

(unaudited)

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

12,136

 

 

$

9,118

 

 

$

45,581

 

Interest expense

 

 

2,938

 

 

 

2,181

 

 

 

10,014

 

Net interest income

 

 

9,198

 

 

 

6,937

 

 

 

35,567

 

Provision for loan losses

 

 

761

 

 

 

812

 

 

 

2,959

 

Net interest income after provision for loan losses

 

 

8,437

 

 

 

6,125

 

 

 

32,608

 

Non-interest income

 

 

1,716

 

 

 

1,937

 

 

 

8,715

 

Non-interest expense

 

 

5,895

 

 

 

4,591

 

 

 

24,146

 

Income tax expense

 

 

1,626

 

 

 

1,295

 

 

 

6,483

 

Net income

 

$

2,632

 

 

$

2,176

 

 

$

10,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.39

 

 

$

0.36

 

 

$

1.65

 

Diluted earnings per common share

 

$

0.38

 

 

$

0.35

 

 

$

1.61

 

Cash dividends per common share

 

$

0.06

 

 

$

0.05

 

 

$

0.20

 

Book value per share, end of period

 

$

19.06

 

 

$

17.52

 

 

$

18.72

 

Tangible book value per share, end of period (1)

 

$

18.10

 

 

$

17.52

 

 

$

17.74

 

Weighted average common shares - basic

 

 

6,595,762

 

 

 

5,779,085

 

 

 

6,260,040

 

Weighted average common shares - diluted

 

 

6,727,502

 

 

 

5,888,054

 

 

 

6,415,204

 

Common shares outstanding, end of period

 

 

6,615,232

 

 

 

5,786,701

 

 

 

6,586,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,251,414

 

 

$

909,557

 

 

$

1,242,670

 

Securities available-for-sale

 

 

115,431

 

 

 

79,692

 

 

 

123,437

 

Total loans

 

 

1,049,009

 

 

 

775,848

 

 

 

1,030,486

 

Allowance for loan losses

 

 

(13,428

)

 

 

(11,218

)

 

 

(12,645

)

Total deposits

 

 

981,317

 

 

 

693,181

 

 

 

977,518

 

Other borrowings and FHLB advances

 

 

112,080

 

 

 

86,852

 

 

 

110,047

 

Subordinated debentures

 

 

15,470

 

 

 

12,372

 

 

 

15,451

 

Total shareholders' equity

 

 

134,074

 

 

 

109,378

 

 

 

131,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.85

%

 

 

0.97

%

 

 

0.98

%

Return on average common shareholders' equity (1)

 

 

8.09

%

 

 

8.99

%

 

 

9.51

%

Equity to assets ratio

 

 

10.71

%

 

 

12.03

%

 

 

10.56

%

Net interest margin

 

 

3.07

%

 

 

3.19

%

 

 

3.35

%

Interest rate spread

 

 

2.88

%

 

 

2.97

%

 

 

3.16

%

Non-interest income to average assets

 

 

0.55

%

 

 

0.86

%

 

 

0.80

%

Non-interest expense to average assets

 

 

1.90

%

 

 

2.04

%

 

 

2.21

%

Net overhead ratio (2)

 

 

1.35

%

 

 

1.18

%

 

 

1.41

%

Efficiency ratio (1)

 

 

57.45

%

 

 

50.79

%

 

 

53.72

%

Dividend payout ratio

 

 

15.79

%

 

 

14.29

%

 

 

12.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

 

1.45

%

 

 

2.52

%

 

 

1.95

%

Allowance for loan losses to:

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

1.28

%

 

 

1.45

%

 

 

1.23

%

Non-performing loans

 

 

87.98

%

 

 

57.34

%

 

 

62.89

%

Net charge-offs to average loans

 

 

 

 

 

 

 

 

0.08

%

Non-performing assets to total assets (3)

 

 

1.75

%

 

 

2.47

%

 

 

1.84

%

 

 

27


 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

December 31, 2016

 

 

 

(unaudited)

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' common equity to assets

 

 

10.08

%

 

 

11.15

%

 

 

9.92

%

Tier 1 risk-based capital (Bank)

 

 

11.97

%

 

 

12.28

%

 

 

12.07

%

Total risk-based capital (Bank)

 

 

13.18

%

 

 

13.53

%

 

 

13.23

%

Tier 1 Common Equity ratio (Bank)

 

 

11.97

%

 

 

12.28

%

 

 

12.07

%

Leverage ratio (Bank)

 

 

11.28

%

 

 

11.51

%

 

 

11.08

%

(1)

Tangible book value per share, return on average common shareholders’ equity, and the efficiency ratio are not recognized under GAAP and are therefore considered to be non-GAAP financial measures.  See below for reconciliations of these financial measures to their most comparable GAAP measures.

(2)

Net overhead ratio represents the difference between noninterest expense and noninterest income, divided by average assets.

(3)

Non-performing assets consist of nonaccrual loans and other real estate owned.

 

Non-GAAP Financial Measures

“Efficiency ratio” is defined as non-interest expenses, excluding gains and losses on sales and write-downs of other real estate owned, divided by operating revenue, which is equal to net interest income plus non-interest income excluding gains and losses on sales of securities.  In our judgment, the adjustments made to non-interest expense allow investors to better assess our operating expenses in relation to our core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

December 31, 2016

 

 

 

(dollars in thousands)

 

Efficiency Ratio GAAP to Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

5,895

 

 

$

4,591

 

 

$

24,146

 

Less: net gain (loss) on sales and write-downs of OREO

 

 

375

 

 

 

(84

)

 

 

(358

)

Adjusted non-interest expense (non-GAAP)

 

$

6,270

 

 

$

4,507

 

 

$

23,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

9,198

 

 

$

6,937

 

 

$

35,567

 

Non-interest income

 

 

1,716

 

 

 

1,937

 

 

 

8,715

 

Operating revenue

 

$

10,914

 

 

$

8,874

 

 

$

44,282

 

Efficiency ratio

 

 

57.45

%

 

 

50.79

%

 

 

53.72

%

 

Return on average common shareholders’ equity is a non-GAAP based financial measure calculated using non-GAAP based amounts.  The most directly comparable GAAP based measure is return on average shareholders’ equity.  We calculate return on average common shareholders’ equity by excluding the average preferred shareholders’ equity and the related dividends.  Management uses the return on average common shareholders’ equity in order to review our core operating results and our performance.  

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

December 31, 2016

 

Return on Average Common Shareholders' Equity

   GAAP to Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average shareholders' equity

 

 

7.85

%

 

 

7.99

%

 

 

8.99

%

Effect of excluding average preferred

    shareholders' equity

 

 

0.24

%

 

 

1.00

%

 

 

0.52

%

Return on average common shareholders'

    equity

 

 

8.09

%

 

 

8.99

%

 

 

9.51

%

28


 

Tangible net book value per share is a non-GAAP financial measure based on GAAP amounts.  In our judgment, the adjustments made to net book value allow investors to better assess our capital adequacy and net worth by removing the effect of intangible assets that are unrelated to our core business.

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

December 31, 2016

 

 

 

(dollars in thousands, except per share data)

 

Tangible book value per share

   reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

     Common equity

 

$

126,074

 

 

$

101,378

 

 

$

123,288

 

     Less: Goodwill

 

 

5,038

 

 

 

 

 

 

5,038

 

     Less: Core deposit intangible, net of amortization

 

 

1,300

 

 

 

 

 

 

1,441

 

         Tangible common equity

 

$

119,736

 

 

$

101,378

 

 

$

116,809

 

     Common shares outstanding

 

 

6,615,232

 

 

 

5,786,701

 

 

 

6,586,335

 

     Tangible book value per share

 

$

18.10

 

 

$

17.52

 

 

$

17.74

 

 

Results of Operations

Our operating revenue is comprised of interest income and non-interest income.  Net interest income increased by 32.6% to $9.2 million for the three months ended March 31, 2017 compared to the three months ended March 31, 2016; the increase is primarily attributable to loan growth of 35.2% between the same periods mainly due to the merger with Fox River Valley that took place during the second quarter of 2016.  Interest income increased to $12.1 million for the first quarter of 2017 compared to $9.1 million for the first quarter of 2016.  Interest income from loans increased between the two periods despite a decrease in yield from 4.54% for the first quarter of 2016 to 4.43% for the first quarter of 2017.  The $3.0 million increase was partially offset by an increase in interest expense from $2.2 million for the first quarter of 2016 to $2.9 million for the first quarter of 2017, which was primarily the result of an increase in the volume of deposits and borrowings between the two periods.  The rates paid on deposits decreased from 1.18% for the first quarter of 2016 to 1.12% for the first quarter of 2017.  Non-interest income for the three months ended March 31, 2017 decreased 10.5% to $1.7 million from $1.9 million for the three months ended March 31, 2016, primarily as a result of a decrease in loan servicing fees due to a delay in the sale of secondary market loans resulting from procedural changes by the Farm Service Agency. Non-interest expense increased 28.3% to $5.9 million for the three months ended March 31, 2017 compared to $4.6 million for the same period in 2016.  The increase in non-interest expense is primarily due to increased operating costs associated with two additional branches acquired through the merger and a 35.0% increase in employee headcount since March 31, 2016, resulting in higher employee compensation and benefits.

 

29


 

Analysis of Net Interest Income

Net interest income is the largest component of our income and is dependent on the amounts of and yields on interest-earning assets as compared to the amounts of and rates paid on interest-bearing liabilities.  The following table reflects the components of net interest income for the three months ended March 31, 2017 and 2016:

 

 

 

Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

Average

Balance (1)

 

 

Income/

Expense

 

 

Yields/

Rates

 

 

Average

Balance (1)

 

 

Income/

Expense

 

 

Yields/

Rates

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

118,825

 

 

$

522

 

 

 

1.76

%

 

$

81,933

 

 

$

349

 

 

 

1.70

%

Loans (2)

 

 

1,043,454

 

 

 

11,554

 

 

 

4.43

%

 

 

768,927

 

 

 

8,730

 

 

 

4.54

%

Interest bearing deposits due from other banks

 

 

36,996

 

 

 

60

 

 

 

0.65

%

 

 

19,114

 

 

 

39

 

 

 

0.82

%

Total interest-earning assets

 

$

1,199,275

 

 

$

12,136

 

 

 

4.05

%

 

$

869,974

 

 

$

9,118

 

 

 

4.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(13,047

)

 

 

 

 

 

 

 

 

 

 

(10,835

)

 

 

 

 

 

 

 

 

Other assets

 

 

52,894

 

 

 

 

 

 

 

 

 

 

 

41,085

 

 

 

 

 

 

 

 

 

     Total assets

 

$

1,239,122

 

 

 

 

 

 

 

 

 

 

$

900,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW, money market, interest checking

 

$

258,080

 

 

$

355

 

 

 

0.55

%

 

$

174,611

 

 

$

209

 

 

 

0.48

%

Time deposits

 

 

610,857

 

 

 

2,082

 

 

 

1.36

%

 

 

440,228

 

 

 

1,603

 

 

 

1.46

%

Total interest-bearing deposits

 

$

868,937

 

 

$

2,437

 

 

 

1.12

%

 

$

614,839

 

 

$

1,812

 

 

 

1.18

%

Other borrowings

 

 

1,863

 

 

 

27

 

 

 

5.80

%

 

 

3,973

 

 

 

48

 

 

 

4.83

%

FHLB advances

 

 

116,617

 

 

 

354

 

 

 

1.21

%

 

 

83,142

 

 

 

255

 

 

 

1.23

%

Junior subordinated debentures

 

 

15,470

 

 

 

120

 

 

 

3.10

%

 

 

12,372

 

 

 

66

 

 

 

2.13

%

Total interest-bearing liabilities

 

$

1,002,887

 

 

$

2,938

 

 

 

1.17

%

 

$

714,326

 

 

$

2,181

 

 

 

1.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

 

93,323

 

 

 

 

 

 

 

 

 

 

 

60,352

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

8,838

 

 

 

 

 

 

 

 

 

 

 

7,824

 

 

 

 

 

 

 

 

 

     Total liabilities

 

$

1,105,048

 

 

 

 

 

 

 

 

 

 

$

782,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBLF preferred stock (3)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

8,736

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

134,074

 

 

 

 

 

 

 

 

 

 

 

108,986

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,239,122

 

 

 

 

 

 

 

 

 

 

$

900,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

9,198

 

 

 

 

 

 

 

 

 

 

$

6,937

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.88

%

 

 

 

 

 

 

 

 

 

 

2.97

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

3.07

%

 

 

 

 

 

 

 

 

 

 

3.19

%

Ratio of interest-earning assets to interest-bearing

   liabilities

 

 

1.20

 

 

 

 

 

 

 

 

 

 

 

1.22

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances are calculated on amortized cost.

(2)

Includes loan fee income, nonaccruing loan balances, and interest received on such loans.

(3)

The SBLF preferred stock refers to the 15,000 shares of our Series C noncumulative perpetual preferred stock issued to the U.S. Treasury through the U.S. Treasury’s Small Business Lending Fund Program, which were redeemed on February 23, 2016.

(4)

Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.

(5)

Net interest margin represents net interest income divided by average total interest-earning assets.

Rate/Volume Analysis

The following table present the effects of changing rates and volumes on our net interest income between the periods indicated.  The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The net column represents the sum of the

30


 

volume and rate columns. For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.

 

 

 

Three Months Ended March 31, 2017 v. 2016

 

 

 

Increase (Decrease)

Due to Change in Average

 

 

 

Volume

 

 

Rate

 

 

Net

 

 

 

(dollars in thousands)

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

162

 

 

$

11

 

 

$

173

 

Loans

 

 

3,034

 

 

 

(210

)

 

 

2,824

 

Federal funds sold and interest-bearing deposits with

   Banks

 

 

27

 

 

 

(6

)

 

 

21

 

Total interest income

 

 

3,223

 

 

 

(205

)

 

 

3,018

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW, money market and interest checking

 

 

111

 

 

 

35

 

 

 

146

 

Time deposits

 

 

574

 

 

 

(95

)

 

 

479

 

Other borrowings

 

 

(35

)

 

 

14

 

 

 

(21

)

FHLB advances

 

 

101

 

 

 

(2

)

 

 

99

 

Junior subordinated debentures

 

 

19

 

 

 

35

 

 

 

54

 

Total interest expense

 

 

770

 

 

 

(13

)

 

 

757

 

Net interest income

 

$

2,453

 

 

$

(192

)

 

$

2,261

 

 

Provision for Loan Losses

 

Based on our analysis of the components of the allowance for loan losses, management recorded a provision for loan losses of $761 thousand for the three months ended March 31, 2017 compared to a provision of $812 thousand for the three months ended March 31, 2016.  The decrease in the provision between these two periods is the result of an improvement in the qualitative economic factors we use to assess our portfolio.  Some of the qualitative economic factors we use to assess our portfolio include changes in lending policies and procedures; changes in the nature and volume of the loan portfolio; changes in concentrations of credit; changes in the value of underlying collateral for collateral dependent loans; economic factors including changes in economic or business conditions, including milk prices; and the effect of competition, legal and regulatory requirements on estimated credit losses. During the first quarter of 2017, we charged-off $17 thousand in loans and recovered $39 thousand in loans that had previously been written-off.

There have been no substantive changes to our methodology for estimating the appropriate level of allowance for loan losses from what was previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016. Based upon this methodology, which includes actively monitoring the asset quality and inherent risks within the loan and lease portfolio, management concluded that an allowance for loan losses of $13.4 million, or 1.28% of total loans, was appropriate as of March 31, 2017.  This is compared to an allowance for loan losses of $11.2 million, or 1.45% of total loans, at March 31, 2016, and $12.6 million, or 1.23% of total loans, at December 31, 2016.  

31


 

Non-Interest Income

Non-interest income for the three months ended March 31, 2017 decreased by 11.4% from the three months ended March 31, 2016 of $1.9 million to $1.7 million.  The decrease was primarily the result of a decrease in loan servicing rights of $0.4 million which was due to a Farm Service Agency procedural change that has temporarily delayed our secondary market sale activity.  We believe this delay could impact our income related to servicing rights for six months to one year.  Loan servicing rights are included in loan servicing fees in our consolidated statement of operations.  The following table reflects the components of non-interest income for the three months ended March 31, 2017 and 2016:

 

 

 

Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(dollars in thousands)

 

Service charges

 

$

325

 

 

$

277

 

Gain on sale of loans, net

 

 

25

 

 

 

100

 

Loan servicing fees

 

 

1,410

 

 

 

1,297

 

Loan servicing rights

 

 

(205

)

 

 

150

 

Income on other real estate owned

 

 

18

 

 

 

5

 

Other

 

 

143

 

 

 

108

 

Total non-interest income

 

$

1,716

 

 

$

1,937

 

 

Non-Interest Expense

Non-interest expense increased 28.4% to $5.9 million for the three months ended March 31, 2017 compared to $4.6 million for the three months ended March 31, 2016.  The increase is primarily due to increased operating costs associated with the two additional branches acquired through the merger, including an increase of $141 thousand in amortization of core deposit intangible, and a 30.0% increase in employee compensation and benefits from the three months ended March 31, 2016 to the three months ended March 31, 2017.  In addition, during the first quarter of 2017, a $0.2 million severance package was paid to a former senior vice president.  The increase was partially offset, by the sale of two other real estate owned properties during the three months ended March 31, 2017, that resulted in a gain of $0.4 million.

The following table reflects the components of our non-interest expense for the three months ended March 31, 2017 and 2016:

 

 

 

Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(dollars in thousands)

 

Employee compensation and benefits

 

$

4,057

 

 

$

3,001

 

Occupancy

 

 

177

 

 

 

93

 

Information processing

 

 

362

 

 

 

280

 

Professional fees

 

 

414

 

 

 

309

 

Business development

 

 

170

 

 

 

140

 

FDIC assessment

 

 

92

 

 

 

137

 

Other real estate owned expenses

 

 

62

 

 

 

36

 

Write-down of other real estate owned

 

 

 

 

 

84

 

Net loss (gain) on other real estate owned

 

 

(375

)

 

 

 

Depreciation and amortization

 

 

343

 

 

 

98

 

Other

 

 

593

 

 

 

413

 

Total non-interest expense

 

$

5,895

 

 

$

4,591

 

 

Income taxes

The Company accounts for income taxes in accordance with income tax accounting guidance, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions.

The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. 

32


 

Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term “more likely than not” means a likelihood of more than 50%; the terms “examined” and “upon examination” also include resolution of the related appeals or litigation processes, if any. A tax position that meets the “more likely than not” recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the “more likely than not” recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of the deferred tax asset will not be realized.

The Company files income tax returns in the U.S. federal jurisdiction and in the state of Wisconsin. The Company is no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2013.

The Company recognizes interest and penalties on income taxes as a component of other non-interest expense.

Income tax expense for the three months ended March 31, 2017 and 2016 was $1.6 million and $1.3 million, which represents an effective tax rate of 38.2% and 37.3%, respectively.  

Financial Condition

Total assets increased $8.7 million, or 0.7%, from $1.2 billion at December 31, 2016 to $1.3 billion at March 31, 2017.  Total loan growth amounted to $18.5 million, or 1.8%, in the first quarter of 2017.  Other significant changes from December 31, 2016 to March 31, 2017 include a decrease in securities available-for-sale of $8.0 million and an increase in bank owned life insurance of $5.6 million.

Total liabilities increased $6.0 million, or 0.5%, with a balance of $1.1 billion at December 31, 2016 and March 31, 2017.  This increase is primarily attributed to increased borrowings associated with our increased loan demand and increased deposits.  

Shareholders’ equity increased $2.8 million, or 2.1%, to $134.1 million at March 31, 2017 from $131.3 million at December 31, 2016.  This increase was due primarily to net income for the three months ended March 31, 2017 of $2.6 million, and the exercise of 22,657 shares of stock options during the first quarter of 2017, which were partially offset by the payment of $0.4 million of dividends of common stock during the first quarter of 2017.

Net Loans

Total net loans increased by $17.7 million, or 1.7%, from $1,017.8 million at December 31, 2016 to $1,035.6 million at March 31, 2017. This increase was driven primarily by commercial real estate loans growing $11.6 million or 3.2% and agricultural loans growing $4.4 million or 0.7% during the first quarter of 2017.

The following table sets forth the composition of our loan portfolio at the dates indicated:

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

 

(dollars in thousands)

 

Agriculture loans

 

$

629,049

 

 

 

59.9

%

 

$

624,632

 

 

 

60.6

%

Commercial real estate loans

 

 

281,308

 

 

 

26.8

%

 

 

270,475

 

 

 

26.3

%

Commercial loans

 

 

90,744

 

 

 

8.7

%

 

 

89,944

 

 

 

8.7

%

Residential real estate loans

 

 

47,840

 

 

 

4.6

%

 

 

45,276

 

 

 

4.4

%

Installment and consumer other

 

 

68

 

 

 

0.0

%

 

 

159

 

 

 

0.0

%

Total gross loans

 

$

1,049,009

 

 

 

100.0

%

 

$

1,030,486

 

 

 

100.0

%

Allowance for loan losses

 

 

(13,428

)

 

 

 

 

 

 

(12,645

)

 

 

 

 

Loans, net

 

$

1,035,581

 

 

 

 

 

 

$

1,017,841

 

 

 

 

 

 

Allowance for Loan Losses

The allowance for loan losses is established through a provision for loan losses charged to expense, which affects our earnings directly. Loans are charged against the allowance for loan losses when management believes that the collectability of all or some of

33


 

the principal is unlikely. Subsequent recoveries are added to the allowance. The allowance is an amount that reflects management’s estimate of the level of probable incurred losses in the loan portfolio. Factors considered by management in determining the adequacy of the allowance include, but are not limited to, detailed reviews of individual loans, historical and current trends in loan charge-offs for the various portfolio segments evaluated, the level of the allowance in relation to total loans and to historical loss levels, levels and trends in non-performing and past due loans, volume and migratory direction of adversely graded loans, external factors including regulation, reputation, and competition, and management’s assessment of economic conditions. Our board of directors reviews the recommendations of management regarding the appropriate level for the allowance for loan losses based upon these factors.

The provision for loan losses is the charge to operating earnings necessary to maintain an adequate allowance for loan losses. We have developed policies and procedures for evaluating the overall quality of our loan portfolio and the timely identification of problem credits. Management continuously reviews these policies and procedures and makes further improvements as needed. The adequacy of our allowance for loan losses and the effectiveness of our internal policies and procedures are also reviewed periodically by our regulators, our auditors, and external loan review personnel. Our regulators may advise us to recognize additions to the allowance based upon their judgments about information available to them at the time of their examination. Such regulatory guidance is taken under consideration by management, and we may recognize additions to the allowance as a result.

We continually refine our methodology for determining the allowance for loan losses by comparing historical loss ratios utilized to actual experience and by classifying loans for analysis based on similar risk characteristics. Cash receipts for accruing loans are applied to principal and interest under the contractual terms of the loan agreements; however, cash receipts on impaired and nonaccrual loans for which the accrual of interest has been discontinued are applied to principal and interest income depending upon the overall risk of principal loss to us.

At March 31, 2017 and December 31, 2016, the allowance for loan losses was $13.4 million and $12.6 million, respectively, which resulted in a ratio of the allowance to total loans of 1.28% and 1.23%, respectively.  The overall increase in the allowance for loan losses, was the result of organic loan growth, partially offset by improved qualitative economic factors that we use to assess our portfolio.  

34


 

Charge-offs and recoveries by loan category for the three months ended March 31, 2017 and 2016 were as follows:

 

 

 

Three Months Ended

 

 

 

March 31, 2017

 

 

March 31, 2016

 

 

 

(dollars in thousands)

 

Balance, beginning of period

 

$

12,645

 

 

$

10,405

 

Loans charged off:

 

 

 

 

 

 

 

 

Agriculture loans

 

 

 

 

 

 

Commercial real estate loans

 

 

 

 

 

 

Commercial loans

 

 

17

 

 

 

 

Residential real estate loans

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

Total loans charged off

 

$

17

 

 

$

 

Recoveries:

 

 

 

 

 

 

 

 

Agriculture loans

 

 

 

 

 

1

 

Commercial real estate loans

 

 

13

 

 

 

 

Commercial loans

 

 

26

 

 

 

 

Residential real estate loans

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

Total recoveries

 

 

39

 

 

 

1

 

Net loans charged-off

 

$

(22

)

 

$

(1

)

Provision for loan losses

 

 

761

 

 

 

812

 

Allowance for loan losses, end of period

 

$

13,428

 

 

$

11,218

 

 

 

 

 

 

 

 

 

 

Selected loan quality ratios:

 

 

 

 

 

 

 

 

Net charge-offs to average loans

 

 

0.00

%

 

 

0.00

%

Allowance for loan losses to total loans

   (end of period)

 

 

1.28

%

 

 

1.45

%

Allowance for loan losses to non-

   performing assets and performing

   troubled debt restructurings

   (end of period)

 

 

51.05

%

 

 

48.54

%

 

 

Loan Servicing Rights

As part of our growth and risk management strategy, we have actively developed a loan participation and loan sales network. Our ability to sell loan participations and whole loans benefits us by freeing up capital and funding to lend to new customers as well as to increase non-interest income through the recognition of loan sale and servicing revenue. Because we continue to service these loans, we are able to maintain a relationship with the customer. Additionally, we receive a servicing fee that offsets some of the cost of administering the loan, while maintaining the customer relationship.  

Servicing assets are recognized as separate assets when rights are acquired through the sale of financial assets. Servicing rights resulting from the sale or securitization of loans originated by the Company are initially measured at fair value at the date of transfer. The Company subsequently measures each class of servicing asset using the amortization method. Under the amortization method, servicing rights are amortized in proportion to and over the period of estimated net servicing income. The amortized assets are assessed for impairment or increased obligation based on fair value at each reporting date.

Fair value is based on market prices for comparable servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. These variables may have an adverse impact on the value of the servicing right and may result in a reduction to non-interest income.

Servicing assets measured using the amortization method are evaluated and measured for impairment. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the carrying amount of

35


 

the servicing assets for that tranche. The valuation allowance is adjusted to reflect changes in the measurement of impairment after the initial measure of the impairment.

Changes in the valuation allowances are reported with loan servicing fees on the Company’s consolidated statements of operations. Fair value in excess of the carrying amount of servicing assets for that stratum is not recognized.

Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. The amortization of loan servicing rights is netted against loan servicing fee income.

Information about the loan servicing portfolio is shown below:

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(dollars in thousands)

 

Total loans

 

$

1,049,009

 

 

$

1,030,486

 

Less: nonqualified loan sales included below

 

 

(1,625

)

 

 

(1,963

)

Loans serviced:

 

 

 

 

 

 

 

 

Agricultural

 

 

568,808

 

 

 

562,843

 

Commercial

 

 

10,197

 

 

 

11,038

 

Commercial real estate

 

 

3,000

 

 

 

3,083

 

Total loans serviced

 

 

582,005

 

 

 

576,964

 

Total loans and loans serviced

 

$

1,629,389

 

 

$

1,605,487

 

 

Securities

Our securities portfolio is predominately composed of municipal securities, investment grade mortgage-backed securities, U.S. Government and agency securities, and asset-backed securities. We classify substantially all of our securities as available for sale. We do not engage in active securities trading in carrying out our investment strategies.

Securities decreased to $115.4 million at March 31, 2017 from $123.4 million at December 31, 2016.  During the three months ended March 31, 2017, we recognized unrealized holding gains of $0.3 million before income taxes through other comprehensive income.

The following table sets forth the amortized cost and fair values of our securities portfolio at March 31, 2017 and December 31, 2016:

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Amortized

Cost

 

 

Fair

Value

 

 

Amortized

Cost

 

 

Fair

Value

 

 

 

(dollars in thousands)

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal securities

 

$

41,218

 

 

$

41,214

 

 

$

45,638

 

 

$

45,456

 

Mortgage-backed securities

 

 

70,859

 

 

 

70,627

 

 

 

73,648

 

 

 

73,308

 

Asset-backed securities

 

 

3,629

 

 

 

3,590

 

 

 

3,761

 

 

 

3,673

 

U.S. Government and agency securities

 

 

 

 

 

 

 

 

1,000

 

 

 

1,000

 

Total available for sale

 

$

115,706

 

 

$

115,431

 

 

$

124,047

 

 

$

123,437

 

 

36


 

Deposits

Deposits are the major source of our funds for lending and other investment purposes. Deposits are attracted principally from within our primary market area through the offering of a broad variety of deposit instruments including checking accounts, noninterest-bearing demand accounts, money market accounts, savings accounts, time deposit accounts (including “jumbo” certificates in denominations of $100,000 or more) and retirement savings plans.  We also obtain brokered deposits on an as-needed basis.

Deposit growth was 0.4% to $981.3 million at March 31, 2017 from $977.5 million at December 31, 2016.  Organic deposit growth has been slow in recent years due to strong competition in a market with compressed interest rates.  We anticipate continued competition as rates are projected to rise.  As of March 31, 2017 and December 31, 2016, the distribution by type of deposit accounts was as follows:

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Amount

 

 

% of Deposits

 

 

Amount

 

 

% of Deposits

 

 

 

(dollars in thousands)

 

Time deposits

 

$

424,981

 

 

 

43.3

%

 

$

404,667

 

 

 

41.4

%

Brokered deposits

 

 

211,661

 

 

 

21.5

%

 

 

193,613

 

 

 

19.8

%

Money market accounts

 

 

196,828

 

 

 

20.1

%

 

 

206,435

 

 

 

21.1

%

Demand, noninterest-bearing

 

 

96,407

 

 

 

9.8

%

 

 

118,657

 

 

 

12.1

%

NOW accounts and interest checking

 

 

44,859

 

 

 

4.6

%

 

 

48,727

 

 

 

5.0

%

Savings

 

 

6,581

 

 

 

0.7

%

 

 

5,419

 

 

 

0.6

%

Total deposits

 

$

981,317

 

 

 

100.0

%

 

$

977,518

 

 

 

100.0

%

 

Liquidity Management and Capital Resources

Liquidity is the ability to meet current and future financial obligations of a short-term and long-term nature including, but not limited to, funding loans and depositor withdrawals. Our primary sources of funds consist of deposit inflows, loan repayments, maturities and sales of securities and borrowings from the FHLB. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows, calls of investment securities and borrowed funds and prepayments on loans are greatly influenced by general interest rates, economic conditions and competition.

At March 31, 2017, advances from the FHLB were $110.3 million compared to $107.9 million at December 31, 2016.  This increase helped fund our loan growth as load demands outpaced deposit growth.  Our remaining borrowing capacity from the FHLB was $336.1 million at March 31, 2017.  

Management adjusts our investments in liquid assets based upon an assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields available on interest-earning deposits and securities, (4) the objectives of our interest-rate risk and investment policies and (5) the risk tolerance of management and our board of directors.

Our cash flows are composed of three primary classifications: cash flows from operating activities, investing activities, and financing activities.  Net cash used in operating activities was $3.7 million for the three months ended March 31, 2017, compared to net cash provided by operating activities of $7.9 million for the three months ended March 31, 2016. Net cash used in investing activities, which consists primarily of purchases of and proceeds from the sale, maturities, calls, and principal repayments of securities available for sale, as well as loan originations, net of repayments, was $13.4 million and $25.1 million for the three months ended March 31, 2017 and 2016, respectively.  Net cash provided by financing activities, consisting primarily of the activity in deposit accounts, and FHLB advances was $5.7 million and $22.1 million for the three months ended March 31, 2017 and 2016, respectively.

At March 31, 2017, the Bank exceeded all of its regulatory capital requirements, with Tier 1 leverage capital of $138.8 million, or 11.28% of adjusted average total assets, which is above the minimum level to be well-capitalized of $61.5 million, or 5.0% of adjusted average total assets, and total risk-based capital of $152.7 million, or 13.18% of risk-weighted assets, which is above the minimum level to be well-capitalized of $115.9 million, or 10.0% of risk-weighted assets.

At the holding company level, our primary sources of liquidity are dividends from the Bank, investment income and net proceeds from investment sales, borrowings and capital offerings. The main uses of liquidity are the payment of interest to holders of our junior subordinated debentures and the payment of interest or dividends to common and preferred shareholders.  The Bank is subject to certain regulatory limitations regarding its ability to pay dividends to the Company; however, we do not believe that the Company will be adversely affected by these dividend limitations.  At March 31, 2017, there were $77.0 million of retained earnings available for the payment of dividends by the Bank to us.  Management believes liquidity to be sufficient as of March 31, 2017.

37


 

 

Off-Balance Sheet Arrangements

 

As of March 31, 2017, there were no significant changes to our contractual obligations and off-balance sheet arrangements disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016.  We continue to believe that we have adequate capital and liquidity available from various sources to fund projected obligations and commitments.

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not required.

 

 

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2017. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2017, our disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by us in the reports that we file or submit under the Exchange Act.

There are inherent limitations in the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and circumvention or overriding of controls. Accordingly, even an effective system of disclosure controls and procedures can provide only reasonable assurance with respect to financial statement preparation. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2017 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

38


 

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We and our subsidiaries may be involved from time to time in ordinary routine litigation incidental to our respective businesses.  Neither we nor any of our subsidiaries are currently engaged in, nor is any of our property the subject of, any legal proceedings, other than ordinary routine litigation incidental to the business, that are expected to have a material adverse effect on our results of operations or financial position.  

Item 1A. Risk Factors.

There are no material changes to the risk factors set forth in “Risk Factors” in Item 1A to Part I of our Annual Report on Form 10-K for the year ended December 31, 2016.  

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

The Company did not issue any unregistered equity securities or repurchase any shares of its common stock during the quarter ended March 31, 2017.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

As disclosed in the Company’s definitive proxy statement filed on April 27, 2017, the employment agreement between the Bank and William Censky, Chairman of the Company, was terminated effective December 31, 2016.  Beginning January 1, 2017, Mr. Censky is being compensated as a non-employee director and receives an annual retainer for service as the non-executive chairman of the Company’s board of directors.  Because Mr. Censky is still being compensated for serving as the Chairman of the Company’s board of directors, the Company does not deem the termination of his employment agreement to be a material change.  In connection with the termination of his employment agreement, Mr. Censky’s title changed from Executive Chairman to Chairman of the Company; however, his role and duties remain substantially unchanged.

 

 

 

39


 

Item 6. Exhibits.

 

Exhibit

Number

 

Description

 

 

 

 

 

 

  10.1

 

County Bancorp, Inc. Investors Community Bank Management Employees’ Elective Deferred Compensation Plan, as amended and restated April 18, 2017 (incorporated by reference to Exhibit 10.1 to County Bancorp, Inc.’s current report on Form 8-k (File no. 001-36808) filed on April 24, 2017)

 

 

 

  31.1

 

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

  31.2

 

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

  32.1

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

  32.2

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

 

 

 

 

 

 

40


 

SIGNATURES

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

 

 

 

County Bancorp, Inc.

 

 

 

 

Date:  May 9, 2017

 

By:

/s/ Timothy J. Schneider

 

 

 

Timothy J. Schneider

 

 

 

President

(principal executive officer)

 

 

 

 

Date:  May 9, 2017

 

By:

/s/ David D. Kohlmeyer

 

 

 

David D. Kohlmeyer

 

 

 

Interim Chief Financial Officer

(principal financial and accounting officer)

 

 

 

41


 

Exhibit Index

 

Exhibit

Number

 

Description

 

 

 

  10.1

 

County Bancorp, Inc. Investors Community Bank Management Employees’ Elective Deferred Compensation Plan (incorporated by reference to Exhibit 10.1 to County Bancorp, Inc.’s current report on Form 8-K (File no. 001-36808) filed on April 24, 2017)

 

 

 

  31.1

 

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

  31.2

 

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

  32.1

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

  32.2

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42