Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - AMES NATIONAL CORPex_127536.htm
EX-32.1 - EXHIBIT 32.1 - AMES NATIONAL CORPex_127535.htm
EX-31.2 - EXHIBIT 31.2 - AMES NATIONAL CORPex_127534.htm
EX-31.1 - EXHIBIT 31.1 - AMES NATIONAL CORPex_127533.htm
EX-2.1 - EXHIBIT 2.1 - AMES NATIONAL CORPex_127532.htm
 

 

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

FORM 10-Q

[Mark One]

[X]

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

 

For the quarterly period ended September 30, 2018

 

[_]

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 0-32637

 

AMES NATIONAL CORPORATION

(Exact Name of Registrant as Specified in Its Charter)

 

IOWA 42-1039071

(State or Other Jurisdiction of

Incorporation or Organization)

(I. R. S. Employer

Identification Number)

                    

405 FIFTH STREET

AMES, IOWA 50010

(Address of Principal Executive Offices)

 

Registrant's Telephone Number, Including Area Code: (515) 232-6251

 

Not Applicable

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes    X    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 (Section 232.405 of this Chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes __X _      No ____

 

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

 

Large accelerated filer____ Accelerated filer__X__ Non-accelerated filer____ Smaller reporting company_X__ 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(1) of the Exchange Act. ____

 

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

 

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

 

COMMON STOCK, $2.00 PAR VALUE 9,310,913
(Class) (Shares Outstanding at October 31, 2018)

 

 

 

AMES NATIONAL CORPORATION

 

INDEX

 

    Page
     

Part I.

Financial Information

 

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

3

 

 

 

 

Consolidated Balance Sheets at September 30, 2018 and December 31, 2017

3

 

 

 

 

Consolidated Statements of Income for the three and nine months ended September 30, 2018 and 2017

4

 

 

 

 

Consolidated Statements of Comprehensive Income for the three and nine months ended September 30, 2018 and 2017

5

 

 

 

 

Consolidated Statements of Stockholders’ Equity for the three and nine months ended September 30, 2018 and 2017

6

 

 

 

 

Consolidated Statements of Cash Flows for the nine months ended September 30, 2018 and 2017

7

 

 

 

 

Notes to Consolidated Financial Statements

9

 

 

 

Item 2.

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

32

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

52

 

 

 

Item 4.  

Controls and Procedures 

52

 

 

 

Part II.

Other Information

 

 

 

 

Item 1.

Legal Proceedings

53

 

 

 

Item 1.A.

Risk Factors

53

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

53

 

 

 

Item 3.

Defaults Upon Senior Securities

53

 

 

 

Item 4.

Mine Safety Disclosures

53

 

 

 

Item 5.

Other Information

54

 

 

 

Item 6.

Exhibits

54

 

 

 

 

Signatures

55

 

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

(unaudited)

 

   

September 30,

   

December 31,

 

 

 

2018

   

2017

 
ASSETS                
                 

Cash and due from banks

  $ 25,318,944     $ 26,397,550  

Interest bearing deposits in financial institutions

    38,048,525       43,021,953  

Securities available-for-sale

    474,442,299       495,321,664  

Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stock, at cost

    2,946,100       3,021,200  

Loans receivable, net

    859,830,015       771,549,655  

Loans held for sale

    279,940       -  

Bank premises and equipment, net

    16,071,119       15,399,146  

Accrued income receivable

    9,485,035       8,382,391  

Other real estate owned

    729,795       385,509  

Bank-owned life insurance

    2,757,310       -  

Deferred income taxes, net

    4,803,300       2,542,533  

Intangible assets, net

    2,842,085       1,091,462  

Goodwill

    9,618,621       6,732,216  

Other assets

    1,079,179       1,214,371  
                 

Total assets

  $ 1,448,252,267     $ 1,375,059,650  
                 

LIABILITIES AND STOCKHOLDERS' EQUITY

               
                 

LIABILITIES

               

Deposits

               

Demand, noninterest bearing

  $ 220,806,001     $ 227,332,347  

NOW accounts

    369,779,264       322,392,945  

Savings and money market

    414,057,574       389,630,180  

Time, $250,000 and over

    42,849,563       38,838,782  

Other time

    168,268,111       156,196,433  

Total deposits

    1,215,760,513       1,134,390,687  
                 

Securities sold under agreements to repurchase

    48,858,900       37,424,619  

Federal Home Loan Bank (FHLB) advances

    8,400,000       13,500,000  

Other borrowings

    -       13,000,000  

Dividends payable

    2,141,510       2,048,401  

Accrued expenses and other liabilities

    4,461,535       3,942,801  

Total liabilities

    1,279,622,458       1,204,306,508  
                 

STOCKHOLDERS' EQUITY

               
                 

Common stock, $2 par value, authorized 18,000,000 shares; issued and outstanding 9,310,913 shares as of September 30, 2018 and December 31, 2017

    18,621,826       18,621,826  

Additional paid-in capital

    20,878,728       20,878,728  

Retained earnings

    135,828,253       131,684,961  

Accumulated other comprehensive (loss) - net unrealized (loss) on securities available-for-sale

    (6,698,998 )     (432,373 )

Total stockholders' equity

    168,629,809       170,753,142  
                 

Total liabilities and stockholders' equity

  $ 1,448,252,267     $ 1,375,059,650  

 

See Notes to Consolidated Financial Statements.

 

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF INCOME

(unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2018

   

2017

   

2018

   

2017

 
                                 

Interest income:

                               

Loans, including fees

  $ 9,557,527     $ 8,729,702     $ 27,442,604     $ 25,345,116  

Securities:

                               

Taxable

    1,545,541       1,557,872       4,638,503       4,637,498  

Tax-exempt

    1,085,131       1,210,510       3,451,084       3,819,380  

Interest bearing deposits and federal funds sold

    272,358       114,820       721,417       365,346  

Total interest income

    12,460,557       11,612,904       36,253,608       34,167,340  
                                 

Interest expense:

                               

Deposits

    1,740,579       1,169,296       4,736,455       3,204,115  

Other borrowed funds

    134,017       292,054       533,870       862,798  

Total interest expense

    1,874,596       1,461,350       5,270,325       4,066,913  
                                 

Net interest income

    10,585,961       10,151,554       30,983,283       30,100,427  
                                 

Provision for loan losses

    100,000       57,277       192,978       1,221,620  
                                 

Net interest income after provision for loan losses

    10,485,961       10,094,277       30,790,305       28,878,807  
                                 

Noninterest income:

                               

Wealth management income

    877,146       747,634       2,534,510       2,180,941  

Service fees

    363,993       401,237       1,036,841       1,126,122  

Securities gains, net

    -       37,881       -       498,560  

Gain on sale of loans held for sale

    207,856       179,553       576,441       544,095  

Merchant and card fees

    358,816       348,847       1,035,338       1,017,362  

Gain on foreclosure of other real estate owned

    162,862       -       162,862       -  

Other noninterest income

    191,130       144,953       570,685       598,791  

Total noninterest income

    2,161,803       1,860,105       5,916,677       5,965,871  
                                 

Noninterest expense:

                               

Salaries and employee benefits

    4,331,976       4,026,932       13,216,844       12,058,903  

Data processing

    838,414       807,419       2,506,804       2,481,331  

Occupancy expenses, net

    536,004       527,071       1,490,395       1,546,657  

FDIC insurance assessments

    99,934       111,987       308,002       326,958  

Professional fees

    423,172       307,484       1,123,577       919,157  

Business development

    327,985       262,408       821,344       722,869  

Intangible asset amortization

    94,883       89,861       266,337       280,837  

Data conversion costs

    167,815       -       167,815       -  

Other operating expenses, net

    167,649       162,826       664,914       835,414  

Total noninterest expense

    6,987,832       6,295,988       20,566,032       19,172,126  
                                 

Income before income taxes

    5,659,932       5,658,394       16,140,950       15,672,552  
                                 

Provision for income taxes

    1,201,100       1,729,987       3,328,100       4,661,687  
                                 

Net income

  $ 4,458,832     $ 3,928,407     $ 12,812,850     $ 11,010,865  
                                 

Basic and diluted earnings per share

  $ 0.48     $ 0.42     $ 1.38     $ 1.18  
                                 

Dividends declared per share

  $ 0.23     $ 0.22     $ 0.94     $ 0.66  

 

See Notes to Consolidated Financial Statements.

 

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2018

   

2017

   

2018

   

2017

 
                                 
                                 

Net income

  $ 4,458,832     $ 3,928,407     $ 12,812,850     $ 11,010,865  

Other comprehensive income (loss), before tax:

                               

Unrealized gains (losses) on securities before tax:

                               

Unrealized holding gains (losses) arising during the period

    (2,171,391 )     (270,853 )     (8,245,692 )     5,828,684  

Less: reclassification adjustment for gains realized in net income

    -       37,881       -       498,560  

Other comprehensive income (loss), before tax

    (2,171,391 )     (308,734 )     (8,245,692 )     5,330,124  

Tax effect related to other comprehensive income (loss)

    542,848       114,233       2,061,767       (1,972,145 )

Other comprehensive income (loss), net of tax

    (1,628,543 )     (194,501 )     (6,183,925 )     3,357,979  

Comprehensive income

  $ 2,830,289     $ 3,733,906     $ 6,628,925     $ 14,368,844  

 

See Notes to Consolidated Financial Statements.

 

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(unaudited)

Three Months Ended September 30, 2018 and 2017

 

   

Common Stock

   

Additional Paid-

in Capital

   

Retained

Earnings

   

Accumulated

Other

Comprehensive

Income (Loss),

Net of Taxes

   

Total

Stockholders'

Equity

 
                                         

Balance, June 30, 2017

  $ 18,621,826     $ 20,878,728     $ 129,167,032     $ 2,975,793     $ 171,643,379  

Net income

    -       -       3,928,407       -       3,928,407  

Other comprehensive income

    -       -       -       (194,501 )     (194,501 )

Cash dividends declared, $0.22 per share

    -       -       (2,048,401 )     -       (2,048,401 )

Balance, September 30, 2017

  $ 18,621,826     $ 20,878,728     $ 131,047,038     $ 2,781,292     $ 173,328,884  
                                         

Balance, June 30, 2018

  $ 18,621,826     $ 20,878,728     $ 133,510,931     $ (5,070,455 )   $ 167,941,030  

Net income

    -       -       4,458,832       -       4,458,832  

Other comprehensive (loss)

    -       -       -       (1,628,543 )     (1,628,543 )

Cash dividends declared, $0.23 per share

    -       -       (2,141,510 )     -       (2,141,510 )

Balance, September 30, 2018

  $ 18,621,826     $ 20,878,728     $ 135,828,253     $ (6,698,998 )   $ 168,629,809  

 

Nine Months Ended September 30, 2018 and 2017

 

   

Common Stock

   

Additional Paid-

in Capital

   

Retained

Earnings

   

Accumulated

Other

Comprehensive

Income (Loss),

Net of Taxes

   

Total

Stockholders'

Equity

 
                                         

Balance, December 31, 2016

  $ 18,621,826     $ 20,878,728     $ 126,181,376     $ (576,687 )   $ 165,105,243  

Net income

    -       -       11,010,865       -       11,010,865  

Other comprehensive income

    -       -       -       3,357,979       3,357,979  

Cash dividends declared, $0.66 per share

    -       -       (6,145,203 )     -       (6,145,203 )

Balance, September 30, 2017

  $ 18,621,826     $ 20,878,728     $ 131,047,038     $ 2,781,292     $ 173,328,884  
                                         

Balance, December 31, 2017

  $ 18,621,826     $ 20,878,728     $ 131,684,961     $ (432,373 )   $ 170,753,142  

Net income

    -       -       12,812,850       -       12,812,850  

Other comprehensive (loss)

    -       -       -       (6,183,925 )     (6,183,925 )

The cumulative effect from change in accounting policy (1)

    -       -       82,700       (82,700 )     -  

Cash dividends declared, $0.94 per share

    -       -       (8,752,258 )     -       (8,752,258 )

Balance, September 30, 2018

  $ 18,621,826     $ 20,878,728     $ 135,828,253     $ (6,698,998 )   $ 168,629,809  

 

(1) The cumulative effect for the nine months ended September 30, 2018, reflects adoption in first quarter 2018 of ASU 2018-02.

 

See Notes to Consolidated Financial Statements.

 

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

Nine Months Ended September 30, 2018 and 2017

 

   

2018

   

2017

 
                 

CASH FLOWS FROM OPERATING ACTIVITIES

               

Net income

  $ 12,812,850     $ 11,010,865  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Provision for loan losses

    192,978       1,221,620  

Provision for off-balance sheet commitments

    9,000       4,000  

Amortization, net

    1,583,534       2,129,648  

Amortization of intangible asset

    266,337       280,837  

Depreciation

    845,163       861,700  

Deferred income taxes

    (24,000 )     (303,999 )

Securities gains, net

    -       (498,560 )

(Gain) on sales of loans held for sale

    (576,441 )     (544,095 )

Proceeds from loans held for sale

    23,480,924       22,668,307  

Originations of loans held for sale

    (23,184,423 )     (22,161,394 )

Loss on sale of premises and equipment, net

    11,479       56,168  

(Gain) on sale and foreclosure of other real estate owned, net

    (226,054 )     (14,648 )

Change in assets and liabilities:

               

(Increase) in accrued income receivable

    (239,749 )     (654,349 )

(Increase) decrease in other assets

    133,639       (377,095 )

Increase (decrease) in accrued expenses and other liabilities

    385,983       (126,404 )

Net cash provided by operating activities

    15,471,220       13,552,601  
                 

CASH FLOWS FROM INVESTING ACTIVITIES

               

Purchase of securities available-for-sale

    (24,209,779 )     (46,766,543 )

Proceeds from sale of securities available-for-sale

    -       11,756,963  

Proceeds from maturities and calls of securities available-for-sale

    52,143,244       48,326,502  

Purchase of FHLB stock

    (3,070,400 )     (4,505,400 )

Proceeds from the redemption of FHLB stock

    3,275,100       4,261,600  

Net (increase) decrease in interest bearing deposits in financial institutions

    6,448,428       (3,749,025 )

Net (increase) in loans

    (12,239,005 )     (13,190,423 )

Net proceeds from the sale of other real estate owned

    117,905       191,564  

Purchase of bank premises and equipment, net

    (591,165 )     (447,039 )

Cash paid, net of cash acquired, for bank acquired

    (13,443,219 )     -  

Other

    1,139,029       (61,761 )

Net cash provided by (used in) investing activities

    9,570,138       (4,183,562 )
                 

CASH FLOWS FROM FINANCING ACTIVITIES

               

Increase (decrease) in deposits

    (1,795,096 )     5,129,194  

Increase (decrease) in securities sold under agreements to repurchase

    2,434,281       (19,336,317 )

Payments on FHLB borrowings and other borrowings

    (24,500,000 )     (1,000,000 )

Proceeds from short-term borrowings and other borrowings

    6,400,000       5,500,000  

Dividends paid

    (8,659,149 )     (6,052,094 )

Net cash (used in) financing activities

    (26,119,964 )     (15,759,217 )
                 

Net (decrease) in cash and due from banks

    (1,078,606 )     (6,390,178 )
                 

CASH AND DUE FROM BANKS

               

Beginning

    26,397,550       29,478,068  

Ending

  $ 25,318,944     $ 23,087,890  

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(unaudited)

Nine Months Ended September 30, 2018 and 2017

 

   

2018

   

2017

 
                 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

               

Cash payments for:

               

Interest

  $ 5,039,767     $ 4,027,782  

Income taxes

    3,484,746       5,050,220  
                 

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES

               

Transfer of loans receivable to other real estate owned

  $ 116,137     $ 16,668  
                 

Business Combination:

               

Fair value of interest bearing deposits in financial institutions acquired

  $ 1,475,000     $ -  

Fair value of federal funds sold acquired

    1,154,000          

Fair value of securities available-for-sale acquired

    17,196,715       -  

Fair value of loans receivable acquired

    76,041,470       -  

Fair value of bank premises and equipment acquired

    924,400       -  

Fair value of accrued interst receivable acquired

    862,895          

Fair value of other real estate owned acquired

    120,000       -  

Fair value of other tangible assets acquired

    318,596       -  

Fair value of bank owned life insurance

    2,754,798          

Goodwill

    2,886,405       -  

Core deposit intangible

    2,002,000       -  

Deposits assumed

    83,169,311       -  

Federal funds purchased assumed

    9,000,000          

Other liabilities assumed

    123,749       -  

 

See Notes to Consolidated Financial Statements.

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

Notes to Consolidated Financial Statements (unaudited)

 

 

1.     Significant Accounting Policies

 

The consolidated financial statements for the three and nine months ended September 30, 2018 and 2017 are unaudited. In the opinion of the management of Ames National Corporation (the "Company"), these financial statements reflect all adjustments, consisting only of normal recurring accruals, necessary to present fairly these consolidated financial statements. The results of operations for the interim periods are not necessarily indicative of results which may be expected for an entire year. Certain information and footnote disclosures normally included in complete financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted in accordance with the requirements for interim financial statements. The interim financial statements and notes thereto should be read in conjunction with the year-end audited financial statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2017 (the “Annual Report”). The consolidated financial statements include the accounts of the Company and its wholly-owned banking subsidiaries (the “Banks”). All significant intercompany balances and transactions have been eliminated in consolidation.

 

Goodwill: Goodwill represents the excess of cost over the fair value of net assets acquired. Goodwill resulting from acquisitions is not amortized, but is tested for impairment annually or whenever events change and circumstances indicate that it is more likely than not that an impairment loss has occurred. Goodwill is tested for impairment using a two-step process that begins with an estimation of the fair value of a reporting unit. The second step, if necessary, measures the amount of impairment, if any.

 

Significant judgment is applied when goodwill is assessed for impairment. This judgment includes developing cash flow projections, selecting appropriate discount rates, identifying relevant market comparables, incorporating general economic and market conditions and selecting an appropriate control premium. At September 30, 2018, Company management has performed a goodwill impairment assessment and determined goodwill was not impaired.

 

New and Pending Accounting Pronouncements: In January 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-01, Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. The update enhances the reporting model for financial instruments to provide users of financial statements with more decision-useful information by updating certain aspects of recognition, measurement, presentation and disclosure of financial instruments. Among other changes, the update includes requiring changes in fair value of equity securities with readily determinable fair value to be recognized in net income and clarifies that entities should evaluate the need for a valuation allowance on a deferred tax asset related to available for sale securities in combination with the entities' other deferred tax assets. Among other items the ASC requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes. The Company adopted this guidance effective January 1, 2018 and is to be applied on a modified retrospective basis. The fair value of the Company's loan portfolio is presented using an exit price method. Also, the Company is no longer required to disclose the methodologies used for estimating fair value of financial instruments measured at amortized cost on a recurring or nonrecurring basis. The remaining requirements of this update did not have a material impact on the Company's consolidated financial statements.

 

 

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The ASU requires a lessee to recognize on the balance sheet assets and liabilities for leases with lease terms of more than 12 months. Consistent with current GAAP, the recognition, measurement, and presentation of expenses and cash flows arising from a lease by a lessee primarily will depend on its classification as a finance or operating lease. Unlike current GAAP, which requires that only capital leases be recognized on the balance sheet, the ASC requires that both types of leases by recognized on the balance sheet. In July 2018, the FASB issued ASU No. 2018-11, Targeted Improvements, which amends ASC 842, Leases. This update provides for an adoption option that will not require earlier periods to be restated at the adoption date. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2018. Early application is permitted. The adoption of this guidance is not expected to have a material impact on the Company’s consolidated financial statements.

 

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The ASU requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances. Additionally, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2019. The Company is currently planning for the implementation of this accounting standard. It is too early to assess the impact that the guidance will have on the Company’s consolidated financial statements.

 

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606): Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs—Contracts with Customers (Subtopic 340-40) . The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the Codification. The Company adopted this guidance effective January 1, 2018. The guidance does not apply to revenues associated with financial instruments, including loans and securities that are accounted for under U.S. GAAP. The requirements of this update did not have a material impact on the Company's consolidated financial statements.

 

In January 2017, the FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. The guidance in this update eliminates the Step 2 from the goodwill impairment test. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2019, with early adoption permitted for interim and annual goodwill impairment test with a measurement date after January 1, 2017. The Company does not expect the guidance to have a material impact on the Company's consolidated financial statements.

 

In February 2018, the FASB issued ASU 2018-02, Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income.   The amendments in this ASU would require a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the newly enacted federal corporate income tax rate. The amount of the reclassification would be the difference between the historical corporate income tax rate and the newly enacted 21 percent corporate income tax rate. The amendments in this update will be effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this update is permitted. The Company adopted this ASU in the first quarter of 2018. The Company made an election to reclassify the income tax effects of the Tax Cuts and Jobs Act from accumulated comprehensive income to retained earnings. This update did not have a material impact on the Company’s financial statements.

 

 

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. The amendments in this update modify the disclosure requirements for fair value measurements by removing, modifying, or adding certain disclosures. The update is effective for interim and annual periods in fiscal years beginning after December 15, 2019, with early adoption permitted for the removed disclosures and delayed adoption until fiscal year 2020 permitted for the new disclosures. The removed and modified disclosures will be adopted on a retrospective basis, and the new disclosures will be adopted on a prospective basis. The adoption will not have a material effect on the Company’s consolidated financial statements.

 

Reclassifications: Certain amounts in prior year financial statements have been reclassified, with no effect on net income, comprehensive income or stockholder’s equity, to conform with current period presentation.

 

 

2.      Bank Acquisition

 

On September 14, 2018, First National Bank (FNB) completed the purchase and merger of Clarke County State Bank (CCSB) located in Osceola and Murray, Iowa (the “Acquisition”). The Acquisition was consistent with the Bank’s strategy to strengthen and expand its Iowa market share. The acquired assets and liabilities are recorded at fair value at the date of acquisition and were reflected in the September 30, 2018 financial statements as such. 100% of the stock of CCSB was purchased for cash consideration of $14.8 million. As a result of this acquisition, the Company recorded a core deposit intangible asset of $2.0 million and goodwill of $2.9 million. The results of operations for this acquisition have been included since the transaction date of September 14, 2018. The fair value of purchased credit deteriorated loans related to the Acquisition is $386,000. These purchased loans are included in the impaired loan category in the financial statements. Non-routine expenses associated with this transaction were approximately $340,000 for the nine months ended September 30, 2018.

 

 

The following table summarizes the fair value of the total consideration transferred as a part of the Acquisition as well as the fair value of identifiable assets acquired and liabilities assumed as of the effective date of the transaction.

 

Cash consideration transferred

  $ 14,806,981  
         

Recognized amounts of identifiable assets acquired and liabilities assumed:

       
         

Cash and due from banks

  $ 1,363,762  

Federal funds sold

    1,154,000  

Interest bearing deposits in financial institutions

    1,475,000  

Securities available-for-sale

    17,196,715  

Federal Home Loan Bank stock

    129,600  

Loans receivable

    76,041,470  

Accrued interest receivable

    862,895  

Bank premises and equipment

    924,400  

Other real estate owned

    120,000  

Deferred income taxes

    175,000  

Bank owned life insurance

    2,754,798  

Core deposit intangible asset

    2,002,000  

Other assets

    13,996  

Deposits

    (83,169,311 )

Federal funds purchased

    (9,000,000 )

Accrued interest payable and other liabilities

    (123,749 )
         

Total identifiable net assets

    11,920,576  
         

Goodwill

  $ 2,886,405  

 

On September 14, 2018, the contractual balance of loans receivable acquired was $77.2 million and the contractual balance of deposits assumed was $83.1 million. Loans receivable acquired include commercial real estate, 1-4 family real estate agricultural real estate, commercial operating, agricultural operating and consumer loans.

 

The acquired loans at contractual values as of September 14, 2018 were determined to be risk rated as follows:

 

Pass

  $ 63,220,130  

Watch

    9,430,540  

Special Mention

    2,733,940  

Substandard

    1,426,137  

Deteriorated credit

    385,884  
         

Total loans acquired at book value

  $ 77,196,631  

 

Loans acquired as deteriorated credit loans will be included with impaired loans.

 

The core deposit intangible asset is amortized to expense on a declining basis over a period of ten years. The loan market valuation is accreted to income on the effective yield method over a ten year period. The time deposits market valuation is amortized to expense on a declining basis over a two year period.

 

 

 

3.

Dividends

 

On August 8, 2018, the Company declared a cash dividend on its common stock, payable on November 15, 2018 to stockholders of record as of November 1, 2018, equal to $0.23 per share

 

 

4.

Earnings Per Share

 

Earnings per share amounts were calculated using the weighted average shares outstanding during the periods presented. The weighted average outstanding shares for the three and nine months ended September 30, 2018 and 2017 were 9,310,913. The Company had no potentially dilutive securities outstanding during the periods presented.

 

 

5.

Off-Balance Sheet Arrangements

 

The Company is party to financial instruments with off-balance sheet risk in the normal course of business. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. No material changes in the Company’s off-balance sheet arrangements have occurred since December 31, 2017.

 

 

6.

Fair Value Measurements

 

Assets and liabilities carried at fair value are required to be classified and disclosed according to the process for determining fair value. There are three levels of determining fair value.

 

Level 1: Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.

 

Level 2: Inputs to the valuation methodology include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatility, prepayment speeds, credit risk); or inputs derived principally from or can be corroborated by observable market data by correlation or other means.

 

Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using discounted cash flow methodologies, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

 

 

The following table presents the balances of assets measured at fair value on a recurring basis by level as of September 30, 2018 and December 31, 2017. (in thousands)

 

Description

 

Total

   

Level 1

   

Level 2

   

Level 3

 
                                 

2018

                               
                                 

U.S. government treasuries

  $ 8,209     $ 8,209     $ -     $ -  

U.S. government agencies

    117,011       -       117,011       -  

U.S. government mortgage-backed securities

    73,277       -       73,277       -  

State and political subdivisions

    221,930       -       221,930       -  

Corporate bonds

    54,015       -       54,015       -  
                                 
    $ 474,442     $ 8,209     $ 466,233     $ -  
                                 

2017

                               
                                 

U.S. government treasuries

  $ 6,367     $ 6,367     $ -     $ -  

U.S. government agencies

    111,263       -       111,263       -  

U.S. government mortgage-backed securities

    81,780       -       81,780       -  

State and political subdivisions

    237,413       -       237,413       -  

Corporate bonds

    58,464       -       58,464       -  

Equity securities, other

    35       35       -       -  
                                 
    $ 495,322     $ 6,402     $ 488,920     $ -  

 

Level 1 securities include U.S. Treasury securities and other equity securities that are traded by dealers or brokers in active over-the-counter markets.  U.S government agencies, mortgage-backed securities, state and political subdivisions, and most corporate bonds are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things.

 

The Company's policy is to recognize transfers between levels at the end of each reporting period, if applicable. There were no transfers between levels of the fair value hierarchy during the three and nine months ended September 30, 2018.

 

 

Certain assets 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 assets carried on the balance sheet (after specific reserves) by caption and by level within the valuation hierarchy as of September 30, 2018 and December 31, 2017. (in thousands)

 

Description

 

Total

   

Level 1

   

Level 2

   

Level 3

 
                                 

2018

                               
                                 

Loans receivable

  $ 2,338     $ -     $ -     $ 2,338  

Other real estate owned

    730       -       -       730  
                                 

Total

  $ 3,068     $ -     $ -     $ 3,068  
                                 

2017

                               
                                 

Loans receivable

  $ 2,606     $ -     $ -     $ 2,606  

Other real estate owned

    386       -       -       386  
                                 

Total

  $ 2,992     $ -     $ -     $ 2,992  

 

Loans Receivable: Loans in the tables above consist of impaired credits held for investment. In accordance with the loan impairment guidance, impairment was measured based on the fair value of collateral less estimated selling costs for collateral dependent loans. Fair value for impaired loans is based upon appraised values of collateral adjusted for trends observed in the market. A valuation allowance was recorded for the excess of the loan’s recorded investment over the amounts determined by the collateral value method. This valuation allowance is a component of the allowance for loan losses. The Company considers these fair value measurements as level 3.

 

Other Real Estate Owned: Other real estate owned in the table above consists of real estate obtained through foreclosure. Other real estate owned is recorded at fair value less estimated selling costs, at the date of transfer, with any impairment amount charged to the allowance for loan losses. Subsequent to the transfer, other real estate owned is carried at the lower of cost or fair value, less estimated selling costs, with any impairment amount recorded as a noninterest expense. The carrying value of other real estate owned is not re-measured to fair value on a recurring basis but is subject to fair value adjustments when the carrying value exceeds the fair value less estimated selling costs. Management uses appraised values and adjusts for trends observed in the market and for disposition costs in determining the value of other real estate owned. A valuation allowance was recorded for the excess of the asset’s recorded investment over the amount determined by the fair value, less estimated selling costs. This valuation allowance is a component of the allowance for other real estate owned. The valuation allowance was $239,000 and $287,000 as of September 30, 2018 and December 31, 2017, respectively. The Company considers these fair value measurements as level 3.

 

 

The significant inputs used in the fair value measurements for Level 3 assets measured at fair value on a nonrecurring basis as of September 30, 2018 and December 31, 2017 are as follows: (in thousands)

 

   

2018

 
   

Estimated

 

Valuation

 

 

 

Range

 
   

Fair Value

 

Techniques

  Unobservable Inputs  

(Average)

 
                         

Impaired Loans

  $ 2,338  

Evaluation of collateral

 

Estimation of value

    NM*    
                         

Other real estate owned

  $ 730  

Appraisal

 

Appraisal adjustment

   6% - 8% (7%)

 

   

2017

 
   

Estimated

 

Valuation

     

Range

 
   

Fair Value

 

Techniques

  Unobservable Inputs  

(Average)

 
                         

Impaired Loans

  $ 2,606  

Evaluation of collateral

 

Estimation of value

    NM*    
                         

Other real estate owned

  $ 386  

Appraisal

 

Appraisal adjustment

   6% - 8% (7%)

 

* 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 receivables, 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 included 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.

 

GAAP requires disclosure of the fair value of financial assets and financial liabilities, including those that are not measured and reported at fair value on a recurring basis or nonrecurring basis.  The methodologies for estimating the fair value of financial assets and financial liabilities that are measured at fair value on a recurring or nonrecurring basis are discussed above.  The methodologies for other financial assets and financial liabilities are discussed below.

 

Fair value of financial instruments: 

 

Disclosure of fair value information about financial instruments, for which it is practicable to estimate that value, is required whether or not recognized in the consolidated balance sheets. In cases in which quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimate of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases could not be realized in immediate settlement of the instruments. Certain financial instruments with a fair value that is not practicable to estimate and all non-financial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not necessarily represent the underlying value of the Company.

 

The following disclosures represent financial instruments in which the ending balances at September 30, 2018 and December 31, 2017 are not carried at fair value in their entirety on the consolidated balance sheets.

 

 

Securities available-for-sale: Fair value measurement for Level 1 securities is based upon quoted prices. Fair value measurement for Level 2 securities are based upon quoted prices, if available. If quoted prices are not available, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things. Level 1 securities include U.S. Treasury and other equity securities that are traded by dealers or brokers in active over-the-counter markets.  U.S government mortgage-backed securities, state and political subdivisions, and some corporate bonds are reported at fair value utilizing Level 2 inputs.

 

Loans held for sale: The fair value of loans held for sale is based on prevailing market prices.

 

Limitations: Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

 

The estimated fair values of the Company’s financial instruments as described above as of September 30, 2018 and December 31, 2017 are as follows: (in thousands)

 

     

2018

   

2017

 
 

Fair Value

         

Estimated

           

Estimated

 
 

Hierarchy

 

Carrying

   

Fair

   

Carrying

   

Fair

 
 

Level

 

Amount

   

Value

   

Amount

   

Value

 
                                   

Financial assets:

                                 

Cash and due from banks

Level 1

  $ 25,319     $ 25,319     $ 26,398     $ 26,398  

Interest bearing deposits

Level 1

    38,049       38,049       43,022       43,022  

Securities available-for-sale

See previous table

    474,442       474,442       495,322       495,322  

FHLB and FRB stock

Level 2

    2,946       2,946       3,021       3,021  

Loans receivable, net

Level 2

    859,830       836,630       771,550       768,444  

Loans held for sale

Level 2

    280       280       -       -  

Accrued income receivable

Level 1

    9,485       9,485       8,382       8,382  

Financial liabilities:

                                 

Deposits

Level 2

  $ 1,215,761     $ 1,214,578     $ 1,134,391     $ 1,134,468  

Securities sold under agreements to repurchase

Level 1

    48,859       48,859       37,425       37,425  

FHLB advances

Level 2

    8,400       8,346       13,500       13,482  

Other borrowings

Level 2

    -       -       13,000       13,079  

Accrued interest payable

Level 1

    643       643       477       477  

 

The methodologies used to determine fair value as of September 30, 2018 did not change from the methodologies described in the December 31, 2017 Annual Financial Statements, except for loans receivables which are now presented using an exit price method.

 

 

 

7.     Debt and Equity Securities

 

The amortized cost of securities available-for-sale and their fair values as of September 30, 2018 and December 31, 2017 are summarized below: (in thousands)

 

2018:

         

Gross

   

Gross

         
   

Amortized

   

Unrealized

   

Unrealized

   

Estimated

 
   

Cost

   

Gains

   

Losses

   

Fair Value

 
                                 

U.S. government treasuries

  $ 8,415     $ -     $ (206 )   $ 8,209  

U.S. government agencies

    119,886       1       (2,876 )     117,011  

U.S. government mortgage-backed securities

    75,111       75       (1,909 )     73,277  

State and political subdivisions

    224,514       334       (2,918 )     221,930  

Corporate bonds

    55,448       3       (1,436 )     54,015  
    $ 483,374     $ 413     $ (9,345 )   $ 474,442  

 

2017:

         

Gross

   

Gross

         
   

Amortized

   

Unrealized

   

Unrealized

   

Estimated

 
   

Cost

   

Gains

   

Losses

   

Fair Value

 
                                 

U.S. government treasuries

  $ 6,413     $ 2     $ (48 )   $ 6,367  

U.S. government agencies

    111,900       136       (773 )     111,263  

U.S. government mortgage-backed securities

    81,685       422       (327 )     81,780  

State and political subdivisions

    237,349       1,233       (1,169 )     237,413  

Corporate bonds

    58,647       206       (389 )     58,464  

Equity securities, other

    15       20       -       35  
    $ 496,009     $ 2,019     $ (2,706 )   $ 495,322  

 

The proceeds, gains and losses from securities available-for-sale are summarized as follows: (in thousands)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2018

   

2017

   

2018

   

2017

 

Proceeds from sales of securities available-for-sale

  $ -     $ 933     $ -     $ 11,757  

Gross realized gains on securities available-for-sale

    -       38       -       501  

Gross realized losses on securities available-for-sale

    -       -       -       (2 )

Tax provision applicable to net realized gains on securities available-for-sale

    -       14       -       175  

 

 

Unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position are summarized as of September 30, 2018 and December 31, 2017 are as follows: (in thousands)

 

   

Less than 12 Months

   

12 Months or More

   

Total

 

2018:

 

Estimated

Fair Value

   

Unrealized

Losses

   

Estimated

Fair Value

   

Unrealized

Losses

   

Estimated

Fair Value

   

Unrealized

Losses

 
                                                 

Securities available-for-sale:

                                               

U.S. government treasuries

  $ 4,876     $ (85 )   $ 2,833     $ (121 )   $ 7,709     $ (206 )

U.S. government agencies

    72,358       (1,270 )     44,156       (1,606 )     116,514       (2,876 )

U.S. government mortgage-backed securities

    54,391       (1,371 )     13,993       (538 )     68,384       (1,909 )

State and political subdivisions

    132,856       (1,475 )     35,338       (1,443 )     168,194       (2,918 )

Corporate bonds

    36,003       (796 )     16,999       (640 )     53,002       (1,436 )
    $ 300,484     $ (4,997 )   $ 113,319     $ (4,348 )   $ 413,803     $ (9,345 )

 

   

Less than 12 Months

   

12 Months or More

   

Total

 

2017:

 

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

 
                                                 

Securities available-for-sale:

                                               

U.S. government treasuries

  $ 4,894     $ (48 )   $ -     $ -     $ 4,894     $ (48 )

U.S. government agencies

    73,953       (549 )     10,168       (224 )     84,121       (773 )

U.S. government mortgage-backed securities

    39,565       (245 )     5,344       (82 )     44,909       (327 )

State and political subdivisions

    89,904       (703 )     16,631       (466 )     106,535       (1,169 )

Corporate bonds

    29,808       (198 )     6,709       (191 )     36,517       (389 )
    $ 238,124     $ (1,743 )   $ 38,852     $ (963 )   $ 276,976     $ (2,706 )

 

Gross unrealized losses on debt securities totaled $9,345,000 as of September 30, 2018. These unrealized losses are generally due to changes in interest rates or general market conditions. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, state or political subdivision, or corporations. Management then determines whether downgrades by bond rating agencies have occurred, and reviews industry analysts’ reports. The Company’s procedures for evaluating investments in states, municipalities and political subdivisions include but are not limited to reviewing the offering statement and the most current available financial information, comparing yields to yields of bonds of similar credit quality, confirming capacity to repay, assessing operating and financial performance, evaluating the stability of tax revenues, considering debt profiles and local demographics, and for revenue bonds, assessing the source and strength of revenue structures for municipal authorities. These procedures, as applicable, are utilized for all municipal purchases and are utilized in whole or in part for monitoring the portfolio of municipal holdings. The Company does not utilize third party credit rating agencies as a primary component of determining if the municipal issuer has an adequate capacity to meet the financial commitments under the security for the projected life of the investment, and, therefore, does not compare internal assessments to those of the credit rating agencies. Credit rating downgrades are utilized as an additional indicator of credit weakness and as a reference point for historical default rates. Management concluded that the gross unrealized losses on debt securities were temporary. Due to potential changes in conditions, it is at least reasonably possible that changes in fair values and management’s assessments will occur in the near term and that such changes could materially affect the amounts reported in the Company’s financial statements.

 

 

 

8.

Loans Receivable and Credit Disclosures

 

Activity in the allowance for loan losses, on a disaggregated basis, for the three and nine months ended September 30, 2018 and 2017 is as follows: (in thousands)

 

   

Three Months Ended September 30, 2018

 
           

1-4 Family

                                                 
   

Construction

   

Residential

   

Commercial

   

Agricultural

                   

Consumer

         
   

Real Estate

   

Real Estate

   

Real Estate

   

Real Estate

   

Commercial

   

Agricultural

   

and Other

   

Total

 

Balance, June 30, 2018

  $ 846     $ 1,732     $ 4,842     $ 977     $ 1,688     $ 1,178     $ 120     $ 11,383  

Provision (credit) for loan losses

    (209 )     131       (372 )     218       92       168       72       100  

Recoveries of loans charged-off

    -       2       -       -       1       -       5       8  

Loans charged-off

    -       (23 )     (107 )     -       (10 )     (58 )     (5 )     (203 )

Balance, September 30, 2018

  $ 637     $ 1,842     $ 4,363     $ 1,195     $ 1,771     $ 1,288     $ 192     $ 11,288  

 

   

Nine Months Ended September 30, 2018

 
           

1-4 Family

                                                 
   

Construction

   

Residential

   

Commercial

   

Agricultural

                   

Consumer

         
   

Real Estate

   

Real Estate

   

Real Estate

   

Real Estate

   

Commercial

   

Agricultural

   

and Other

   

Total

 

Balance, December 31, 2017

  $ 796     $ 1,716     $ 4,734     $ 997     $ 1,739     $ 1,171     $ 168     $ 11,321  

Provision (credit) for loan losses

    (159 )     144       (264 )     198       33       175       66       193  

Recoveries of loans charged-off

    -       5       -       -       22       -       19       46  

Loans charged-off

    -       (23 )     (107 )     -       (23 )     (58 )     (61 )     (272 )

Balance, September 30, 2018

  $ 637     $ 1,842     $ 4,363     $ 1,195     $ 1,771     $ 1,288     $ 192     $ 11,288  

 

   

Three Months Ended September 30, 2017

 
           

1-4 Family

                                                 
   

Construction

   

Residential

   

Commercial

   

Agricultural

                   

Consumer

         
   

Real Estate

   

Real Estate

   

Real Estate

   

Real Estate

   

Commercial

   

Agricultural

   

and Other

   

Total

 

Balance, June 30, 2017

  $ 780     $ 1,713     $ 4,437     $ 907     $ 2,071     $ 1,154     $ 126     $ 11,188  

Provision (credit) for loan losses

    (74 )     15       155       36       (80 )     (34 )     39       57  

Recoveries of loans charged-off

    -       4       -       -       2       -       4       10  

Loans charged-off

    -       -       -       -       (109 )     -       (6 )     (115 )

Balance, September 30, 2017

  $ 706     $ 1,732     $ 4,592     $ 943     $ 1,884     $ 1,120     $ 163     $ 11,140  

 

   

Nine Months Ended September 30, 2017

 
           

1-4 Family

                                                 
   

Construction

   

Residential

   

Commercial

   

Agricultural

                   

Consumer

         
   

Real Estate

   

Real Estate

   

Real Estate

   

Real Estate

   

Commercial

   

Agricultural

   

and Other

   

Total

 

Balance, December 31, 2016

  $ 908     $ 1,711     $ 3,960     $ 861     $ 1,728     $ 1,216     $ 123     $ 10,507  

Provision (credit) for loan losses

    (202 )     12       632       82       735       (96 )     59       1,222  

Recoveries of loans charged-off

    -       9       -       -       30       -       8       47  

Loans charged-off

    -       -       -       -       (609 )     -       (27 )     (636 )

Balance, September 30, 2017

  $ 706     $ 1,732     $ 4,592     $ 943     $ 1,884     $ 1,120     $ 163     $ 11,140  

 

 

Allowance for loan losses disaggregated on the basis of impairment analysis method as of September 30, 2018 and December 31, 2017 is as follows: (in thousands)

 

2018

         

1-4 Family

                                                 
   

Construction

   

Residential

   

Commercial

   

Agricultural

                   

Consumer

         
   

Real Estate

   

Real Estate

   

Real Estate

   

Real Estate

   

Commercial

   

Agricultural

   

and Other

   

Total

 

Individually evaluated for impairment

  $ -     $ 53     $ 13     $ -     $ 510     $ -     $ 22     $ 598  

Collectively evaluated for impairment

    637       1,789       4,350       1,195       1,261       1,288       170       10,690  

Balance September 30, 2018

  $ 637     $ 1,842     $ 4,363     $ 1,195