These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Maryland
|
|
20-5120010
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification Number)
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
x
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
Common Stock, $.01 par value per share
|
CZWI
|
NASDAQ Global Market
SM
|
|
|
|
|
Page Number
|
|
|
|||
|
|
Item 1.
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
Item 2.
|
||
|
|
Item 3.
|
||
|
|
Item 4.
|
||
|
|
Item 1.
|
||
|
|
Item 1A.
|
||
|
|
Item 2.
|
||
|
|
Item 3.
|
||
|
|
Item 4.
|
||
|
|
Item 5.
|
||
|
|
Item 6.
|
||
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
41,358
|
|
|
$
|
45,778
|
|
|
Other interest-bearing deposits
|
6,235
|
|
|
7,460
|
|
||
|
Securities available for sale "AFS"
|
160,201
|
|
|
146,725
|
|
||
|
Securities held to maturity "HTM"
|
4,711
|
|
|
4,850
|
|
||
|
Equity securities with readily determinable fair value
|
182
|
|
|
—
|
|
||
|
Non-marketable equity securities, at cost
|
11,206
|
|
|
11,261
|
|
||
|
Loans receivable
|
1,019,678
|
|
|
992,556
|
|
||
|
Allowance for loan losses
|
(8,707
|
)
|
|
(7,604
|
)
|
||
|
Loans receivable, net
|
1,010,971
|
|
|
984,952
|
|
||
|
Loans held for sale
|
1,231
|
|
|
1,927
|
|
||
|
Mortgage servicing rights
|
4,424
|
|
|
4,486
|
|
||
|
Office properties and equipment, net
|
13,487
|
|
|
13,513
|
|
||
|
Accrued interest receivable
|
4,369
|
|
|
4,307
|
|
||
|
Intangible assets
|
7,174
|
|
|
7,501
|
|
||
|
Goodwill
|
31,474
|
|
|
31,474
|
|
||
|
Foreclosed and repossessed assets, net
|
2,100
|
|
|
2,570
|
|
||
|
Bank owned life insurance ("BOLI")
|
17,905
|
|
|
17,792
|
|
||
|
Other assets
|
9,562
|
|
|
3,328
|
|
||
|
TOTAL ASSETS
|
$
|
1,326,590
|
|
|
$
|
1,287,924
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Deposits
|
$
|
1,030,649
|
|
|
$
|
1,007,512
|
|
|
Federal Home Loan Bank advances
|
122,828
|
|
|
109,813
|
|
||
|
Other borrowings
|
24,675
|
|
|
24,647
|
|
||
|
Other liabilities
|
10,058
|
|
|
7,765
|
|
||
|
Total liabilities
|
1,188,210
|
|
|
1,149,737
|
|
||
|
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Common stock— $0.01 par value, authorized 30,000,000; 10,990,033 and 10,953,512 shares issued and outstanding, respectively
|
110
|
|
|
109
|
|
||
|
Additional paid-in capital
|
125,940
|
|
|
125,512
|
|
||
|
Retained earnings
|
14,008
|
|
|
15,264
|
|
||
|
Unearned deferred compensation
|
(956
|
)
|
|
(857
|
)
|
||
|
Accumulated other comprehensive loss
|
(722
|
)
|
|
(1,841
|
)
|
||
|
Total stockholders’ equity
|
138,380
|
|
|
138,187
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,326,590
|
|
|
$
|
1,287,924
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31, 2019
|
|
March 31, 2018
|
||||
|
Interest and dividend income:
|
|
|
|
||||
|
Interest and fees on loans
|
$
|
12,414
|
|
|
$
|
8,539
|
|
|
Interest on investments
|
1,304
|
|
|
813
|
|
||
|
Total interest and dividend income
|
13,718
|
|
|
9,352
|
|
||
|
Interest expense:
|
|
|
|
||||
|
Interest on deposits
|
2,593
|
|
|
1,250
|
|
||
|
Interest on FHLB borrowed funds
|
661
|
|
|
314
|
|
||
|
Interest on other borrowed funds
|
402
|
|
|
432
|
|
||
|
Total interest expense
|
3,656
|
|
|
1,996
|
|
||
|
Net interest income before provision for loan losses
|
10,062
|
|
|
7,356
|
|
||
|
Provision for loan losses
|
1,225
|
|
|
100
|
|
||
|
Net interest income after provision for loan losses
|
8,837
|
|
|
7,256
|
|
||
|
Non-interest income:
|
|
|
|
||||
|
Service charges on deposit accounts
|
550
|
|
|
430
|
|
||
|
Interchange income
|
338
|
|
|
302
|
|
||
|
Loan servicing income
|
554
|
|
|
346
|
|
||
|
Gain on sale of loans
|
308
|
|
|
189
|
|
||
|
Loan fees and service charges
|
128
|
|
|
87
|
|
||
|
Insurance commission income
|
184
|
|
|
187
|
|
||
|
Gains (losses) on investment securities
|
34
|
|
|
(21
|
)
|
||
|
Other
|
236
|
|
|
155
|
|
||
|
Total non-interest income
|
2,332
|
|
|
1,675
|
|
||
|
Non-interest expense:
|
|
|
|
||||
|
Compensation and related benefits
|
4,706
|
|
|
3,806
|
|
||
|
Occupancy
|
954
|
|
|
761
|
|
||
|
Office
|
522
|
|
|
426
|
|
||
|
Data processing
|
987
|
|
|
733
|
|
||
|
Amortization of intangible assets
|
327
|
|
|
161
|
|
||
|
Amortization of mortgage servicing rights
|
191
|
|
|
76
|
|
||
|
Advertising, marketing and public relations
|
203
|
|
|
146
|
|
||
|
FDIC premium assessment
|
94
|
|
|
115
|
|
||
|
Professional services
|
825
|
|
|
323
|
|
||
|
Loss (gain) on repossessed assets, net
|
(37
|
)
|
|
—
|
|
||
|
Other
|
1,122
|
|
|
556
|
|
||
|
Total non-interest expense
|
9,894
|
|
|
7,103
|
|
||
|
Income before provision for income tax
|
1,275
|
|
|
1,828
|
|
||
|
Provision for income taxes
|
322
|
|
|
487
|
|
||
|
Net income attributable to common stockholders
|
$
|
953
|
|
|
$
|
1,341
|
|
|
Per share information:
|
|
|
|
||||
|
Basic earnings
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
Diluted earnings
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
Cash dividends paid
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
|
|
Three Months Ended
|
||||||
|
|
|
March 31, 2019
|
|
March 31, 2018
|
||||
|
Net income attributable to common stockholders
|
|
$
|
953
|
|
|
$
|
1,341
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
||||
|
Net unrealized gains (losses) arising during period
|
|
1,137
|
|
|
(1,055
|
)
|
||
|
Reclassification adjustment for gains (losses) included in net income
|
|
27
|
|
|
(16
|
)
|
||
|
Other comprehensive income (loss)
|
|
1,164
|
|
|
(1,071
|
)
|
||
|
Comprehensive income
|
|
$
|
2,117
|
|
|
$
|
270
|
|
|
|
|
|
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Unearned Deferred Compensation
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders' Equity
|
|||||||||||||
|
|
Common Stock
|
|
|
|
|
|
||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
||||||||||||||||||
|
Balance, January 1, 2019
|
10,953,512
|
|
|
$
|
109
|
|
|
$
|
125,512
|
|
|
$
|
15,264
|
|
|
$
|
(857
|
)
|
|
$
|
(1,841
|
)
|
|
$
|
138,187
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
953
|
|
|
—
|
|
|
—
|
|
|
953
|
|
||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,164
|
|
|
1,164
|
|
||||||
|
Forfeiture of unvested shares
|
(958
|
)
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
13
|
|
|
—
|
|
|
—
|
|
||||||
|
Surrender of restricted shares of common stock
|
(798
|
)
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
|
Common stock awarded under the equity incentive plan
|
10,847
|
|
|
—
|
|
|
252
|
|
|
—
|
|
|
(252
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Common stock options exercised
|
27,430
|
|
|
1
|
|
|
194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
||||||
|
Stock option expense
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||
|
Amortization of restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
140
|
|
|
—
|
|
|
140
|
|
||||||
|
Adoption of ASU 2016-01; Equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
||||||
|
Adoption of ASU 2016-02; Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
||||||
|
Cash dividends ($0.20 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,198
|
)
|
|
—
|
|
|
—
|
|
|
(2,198
|
)
|
||||||
|
Balance, March 31, 2019
|
10,990,033
|
|
|
$
|
110
|
|
|
$
|
125,940
|
|
|
$
|
14,008
|
|
|
$
|
(956
|
)
|
|
$
|
(722
|
)
|
|
$
|
138,380
|
|
|
|
Three Months Ended
|
||||||
|
|
March 31, 2019
|
|
March 31, 2018
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
953
|
|
|
$
|
1,341
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Net amortization of premium/accretion discount on investment securities
|
287
|
|
|
249
|
|
||
|
Provision for depreciation
|
351
|
|
|
256
|
|
||
|
Provision for loan losses
|
1,225
|
|
|
100
|
|
||
|
Net realized loss on sale of securities
|
—
|
|
|
21
|
|
||
|
Increase in MSR assets resulting from transfers of financial assets
|
(129
|
)
|
|
—
|
|
||
|
Amortization of MSR assets
|
191
|
|
|
—
|
|
||
|
Amortization of intangible assets
|
327
|
|
|
161
|
|
||
|
Amortization of restricted stock
|
140
|
|
|
67
|
|
||
|
Net stock based compensation expense
|
4
|
|
|
(5
|
)
|
||
|
Loss on sale of office properties and equipment
|
27
|
|
|
—
|
|
||
|
Provision for deferred income taxes
|
—
|
|
|
137
|
|
||
|
Increase in cash surrender value of life insurance
|
(113
|
)
|
|
—
|
|
||
|
Net loss from disposals of foreclosed and repossessed assets
|
1
|
|
|
1
|
|
||
|
Fair value adjustment on equity securities
|
(78
|
)
|
|
—
|
|
||
|
Gain on sale of loans held for sale, net
|
(308
|
)
|
|
(483
|
)
|
||
|
Net change in loans held for sale
|
1,004
|
|
|
1,297
|
|
||
|
(Increase) decrease in accrued interest receivable and other assets
|
(1,397
|
)
|
|
951
|
|
||
|
Decrease in other liabilities
|
(3,014
|
)
|
|
(1,013
|
)
|
||
|
Total adjustments
|
(1,482
|
)
|
|
1,739
|
|
||
|
Net cash (used in) provided by operating activities
|
(529
|
)
|
|
3,080
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment securities
|
(17,425
|
)
|
|
(25,708
|
)
|
||
|
Net decrease (increase) in interest-bearing deposits
|
1,225
|
|
|
(1,244
|
)
|
||
|
Principal payments on investment securities
|
5,241
|
|
|
2,211
|
|
||
|
Net (purchases)/sales of non-marketable equity securities
|
55
|
|
|
444
|
|
||
|
Proceeds from sale of foreclosed and repossessed assets
|
862
|
|
|
373
|
|
||
|
Net (increase) decrease in loans
|
(27,637
|
)
|
|
9,001
|
|
||
|
Net capital expenditures
|
(352
|
)
|
|
(890
|
)
|
||
|
Net cash used in investing activities
|
(38,031
|
)
|
|
(15,813
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Net increase (decrease) in Federal Home Loan Bank advances
|
13,015
|
|
|
(9,000
|
)
|
||
|
Principal payment reduction to other borrowings
|
—
|
|
|
(420
|
)
|
||
|
Net increase in deposits
|
23,137
|
|
|
7,546
|
|
||
|
Surrender of restricted shares of common stock
|
(9
|
)
|
|
—
|
|
||
|
Exercise of common stock options
|
195
|
|
|
41
|
|
||
|
Cash dividends paid
|
(2,198
|
)
|
|
(1,181
|
)
|
||
|
Net cash provided by (used in) financing activities
|
34,140
|
|
|
(3,014
|
)
|
||
|
Net decrease in cash and cash equivalents
|
(4,420
|
)
|
|
(15,747
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
45,778
|
|
|
47,215
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
41,358
|
|
|
$
|
31,468
|
|
|
Supplemental cash flow information:
|
|
|
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest on deposits
|
$
|
2,504
|
|
|
$
|
1,254
|
|
|
Interest on borrowings
|
$
|
1,122
|
|
|
$
|
722
|
|
|
Income taxes
|
$
|
1,632
|
|
|
$
|
618
|
|
|
Supplemental noncash disclosure:
|
|
|
|
||||
|
Transfers from loans receivable to foreclosed and repossessed assets
|
$
|
393
|
|
|
$
|
423
|
|
|
Available for sale securities
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
52,567
|
|
|
$
|
21
|
|
|
$
|
522
|
|
|
$
|
52,066
|
|
|
Obligations of states and political subdivisions
|
33,400
|
|
|
141
|
|
|
126
|
|
|
33,415
|
|
||||
|
Mortgage-backed securities
|
44,670
|
|
|
253
|
|
|
359
|
|
|
44,564
|
|
||||
|
Corporate debt securities
|
6,560
|
|
|
—
|
|
|
185
|
|
|
6,375
|
|
||||
|
Corporate asset based securities
|
23,999
|
|
|
—
|
|
|
218
|
|
|
23,781
|
|
||||
|
Total available for sale securities
|
$
|
161,196
|
|
|
$
|
415
|
|
|
$
|
1,410
|
|
|
$
|
160,201
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
46,215
|
|
|
$
|
13
|
|
|
$
|
930
|
|
|
$
|
45,298
|
|
|
Obligations of states and political subdivisions
|
35,162
|
|
|
22
|
|
|
456
|
|
|
34,728
|
|
||||
|
Mortgage-backed securities
|
42,279
|
|
|
10
|
|
|
939
|
|
|
41,350
|
|
||||
|
Agency Securities
|
104
|
|
|
49
|
|
|
5
|
|
|
148
|
|
||||
|
Corporate debt securities
|
6,577
|
|
|
—
|
|
|
272
|
|
|
6,305
|
|
||||
|
Corporate asset based securities
|
18,928
|
|
|
8
|
|
|
40
|
|
|
18,896
|
|
||||
|
Total available for sale securities
|
$
|
149,265
|
|
|
$
|
102
|
|
|
$
|
2,642
|
|
|
$
|
146,725
|
|
|
Held to maturity securities
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
||||||||
|
Obligations of states and political subdivisions
|
$
|
1,700
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
1,702
|
|
|
Mortgage-backed securities
|
3,011
|
|
|
73
|
|
|
1
|
|
|
3,083
|
|
||||
|
Total held to maturity securities
|
$
|
4,711
|
|
|
$
|
75
|
|
|
$
|
1
|
|
|
$
|
4,785
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Obligations of states and political subdivisions
|
$
|
1,701
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
1,698
|
|
|
Mortgage-backed securities
|
3,149
|
|
|
42
|
|
|
17
|
|
|
3,174
|
|
||||
|
Total held to maturity securities
|
$
|
4,850
|
|
|
$
|
42
|
|
|
$
|
20
|
|
|
$
|
4,872
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Available for sale securities
|
Amortized
Cost
|
|
Estimated
Fair Value
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
2,487
|
|
|
$
|
2,481
|
|
|
$
|
2,177
|
|
|
$
|
2,172
|
|
|
Due after one year through five years
|
24,618
|
|
|
24,525
|
|
|
22,296
|
|
|
22,043
|
|
||||
|
Due after five years through ten years
|
37,520
|
|
|
37,252
|
|
|
43,014
|
|
|
42,081
|
|
||||
|
Due after ten years
|
51,901
|
|
|
51,379
|
|
|
39,395
|
|
|
38,931
|
|
||||
|
Total securities with contractual maturities
|
$
|
116,526
|
|
|
$
|
115,637
|
|
|
$
|
106,882
|
|
|
$
|
105,227
|
|
|
Mortgage backed securities
|
44,670
|
|
|
44,564
|
|
|
42,279
|
|
|
41,350
|
|
||||
|
Securities without contractual maturities
|
—
|
|
|
—
|
|
|
104
|
|
|
148
|
|
||||
|
Total available for sale securities
|
$
|
161,196
|
|
|
$
|
160,201
|
|
|
$
|
149,265
|
|
|
$
|
146,725
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Held to maturity securities
|
Amortized
Cost
|
|
Estimated
Fair Value
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||||||
|
Due in one year or less
|
$
|
680
|
|
|
$
|
680
|
|
|
$
|
680
|
|
|
$
|
679
|
|
|
Due after one year through five years
|
1,020
|
|
|
1,022
|
|
|
1,021
|
|
|
1,020
|
|
||||
|
Total securities with contractual maturities
|
$
|
1,700
|
|
|
$
|
1,702
|
|
|
$
|
1,701
|
|
|
$
|
1,699
|
|
|
Mortgage backed securities
|
3,011
|
|
|
3,083
|
|
|
3,149
|
|
|
3,173
|
|
||||
|
Total held to maturity securities
|
$
|
4,711
|
|
|
$
|
4,785
|
|
|
$
|
4,850
|
|
|
$
|
4,872
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Available for sale securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
19,087
|
|
|
$
|
79
|
|
|
$
|
32,491
|
|
|
$
|
444
|
|
|
$
|
51,578
|
|
|
$
|
523
|
|
|
Obligations of states and political subdivisions
|
|
794
|
|
|
3
|
|
|
15,645
|
|
|
122
|
|
|
16,439
|
|
|
125
|
|
||||||
|
Mortgage backed securities
|
|
—
|
|
|
—
|
|
|
26,141
|
|
|
360
|
|
|
26,141
|
|
|
360
|
|
||||||
|
Corporate debt securities
|
|
1,246
|
|
|
4
|
|
|
5,129
|
|
|
180
|
|
|
6,375
|
|
|
184
|
|
||||||
|
Corporate asset based securities
|
|
23,780
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
23,780
|
|
|
218
|
|
||||||
|
Total
|
|
$
|
44,907
|
|
|
$
|
304
|
|
|
$
|
79,406
|
|
|
$
|
1,106
|
|
|
$
|
124,313
|
|
|
$
|
1,410
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. government agency obligations
|
|
$
|
25,061
|
|
|
$
|
165
|
|
|
$
|
19,755
|
|
|
$
|
765
|
|
|
$
|
44,816
|
|
|
$
|
930
|
|
|
Obligations of states and political subdivisions
|
|
5,807
|
|
|
28
|
|
|
24,124
|
|
|
428
|
|
|
29,931
|
|
|
456
|
|
||||||
|
Mortgage backed securities
|
|
3,518
|
|
|
9
|
|
|
31,040
|
|
|
930
|
|
|
34,558
|
|
|
939
|
|
||||||
|
Agency securities
|
|
28
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
5
|
|
||||||
|
Corporate debt securities
|
|
1,233
|
|
|
17
|
|
|
5,071
|
|
|
255
|
|
|
6,304
|
|
|
272
|
|
||||||
|
Corporate asset based securities
|
|
10,142
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
10,142
|
|
|
40
|
|
||||||
|
Total
|
|
$
|
45,789
|
|
|
$
|
264
|
|
|
$
|
79,990
|
|
|
$
|
2,378
|
|
|
$
|
125,779
|
|
|
$
|
2,642
|
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
Held to maturity securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
693
|
|
|
$
|
1
|
|
|
$
|
693
|
|
|
$
|
1
|
|
|
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
693
|
|
|
$
|
1
|
|
|
$
|
693
|
|
|
$
|
1
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Obligations of states and political subdivisions
|
|
$
|
1,290
|
|
|
$
|
1
|
|
|
$
|
409
|
|
|
$
|
2
|
|
|
$
|
1,699
|
|
|
$
|
3
|
|
|
Mortgage-backed securities
|
|
1,238
|
|
|
3
|
|
|
1,319
|
|
|
14
|
|
|
2,557
|
|
|
17
|
|
||||||
|
Total
|
|
$
|
2,528
|
|
|
$
|
4
|
|
|
$
|
1,728
|
|
|
$
|
16
|
|
|
$
|
4,256
|
|
|
$
|
20
|
|
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
116,724
|
|
|
$
|
80
|
|
|
$
|
2,673
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
119,477
|
|
|
Purchased HELOC loans
|
|
12,346
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,346
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
223,809
|
|
|
995
|
|
|
589
|
|
|
—
|
|
|
—
|
|
|
225,393
|
|
||||||
|
Agricultural real estate
|
|
31,103
|
|
|
160
|
|
|
2,048
|
|
|
—
|
|
|
—
|
|
|
33,311
|
|
||||||
|
Multi-family real estate
|
|
75,534
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,534
|
|
||||||
|
Construction and land development
|
|
27,414
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,414
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
52,173
|
|
|
—
|
|
|
249
|
|
|
—
|
|
|
—
|
|
|
52,422
|
|
||||||
|
Purchased indirect paper
|
|
12,910
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,910
|
|
||||||
|
Other Consumer
|
|
15,091
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
15,123
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
64,782
|
|
|
1,612
|
|
|
6,495
|
|
|
—
|
|
|
—
|
|
|
72,889
|
|
||||||
|
Agricultural non-real estate
|
|
19,724
|
|
|
270
|
|
|
667
|
|
|
—
|
|
|
—
|
|
|
20,661
|
|
||||||
|
Total originated loans
|
|
$
|
651,610
|
|
|
$
|
3,117
|
|
|
$
|
12,753
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
667,480
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
78,774
|
|
|
$
|
1,290
|
|
|
$
|
2,255
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
82,319
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
131,502
|
|
|
5,928
|
|
|
5,707
|
|
|
—
|
|
|
—
|
|
|
143,137
|
|
||||||
|
Agricultural real estate
|
|
51,139
|
|
|
103
|
|
|
6,367
|
|
|
—
|
|
|
—
|
|
|
57,609
|
|
||||||
|
Multi-family real estate
|
|
8,263
|
|
|
—
|
|
|
164
|
|
|
—
|
|
|
—
|
|
|
8,427
|
|
||||||
|
Construction and land development
|
|
14,588
|
|
|
38
|
|
|
406
|
|
|
—
|
|
|
—
|
|
|
15,032
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Consumer
|
|
3,906
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
3,925
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
29,926
|
|
|
1,340
|
|
|
1,648
|
|
|
—
|
|
|
—
|
|
|
32,914
|
|
||||||
|
Agricultural non-real estate
|
|
13,244
|
|
|
89
|
|
|
2,260
|
|
|
—
|
|
|
—
|
|
|
15,593
|
|
||||||
|
Total acquired loans
|
|
$
|
331,342
|
|
|
$
|
8,788
|
|
|
$
|
18,826
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
358,956
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
195,498
|
|
|
$
|
1,370
|
|
|
$
|
4,928
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
201,796
|
|
|
Purchased HELOC loans
|
|
12,346
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,346
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
355,311
|
|
|
6,923
|
|
|
6,296
|
|
|
—
|
|
|
—
|
|
|
368,530
|
|
||||||
|
Agricultural real estate
|
|
82,242
|
|
|
263
|
|
|
8,415
|
|
|
—
|
|
|
—
|
|
|
90,920
|
|
||||||
|
Multi-family real estate
|
|
83,797
|
|
|
—
|
|
|
164
|
|
|
—
|
|
|
—
|
|
|
83,961
|
|
||||||
|
Construction and land development
|
|
42,002
|
|
|
38
|
|
|
406
|
|
|
—
|
|
|
—
|
|
|
42,446
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
52,173
|
|
|
—
|
|
|
249
|
|
|
—
|
|
|
—
|
|
|
52,422
|
|
||||||
|
Purchased indirect paper
|
|
12,910
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,910
|
|
||||||
|
Other Consumer
|
|
18,997
|
|
|
—
|
|
|
51
|
|
|
—
|
|
|
—
|
|
|
19,048
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
94,708
|
|
|
2,952
|
|
|
8,143
|
|
|
—
|
|
|
—
|
|
|
105,803
|
|
||||||
|
Agricultural non-real estate
|
|
32,968
|
|
|
359
|
|
|
2,927
|
|
|
—
|
|
|
—
|
|
|
36,254
|
|
||||||
|
Gross loans
|
|
$
|
982,952
|
|
|
$
|
11,905
|
|
|
$
|
31,579
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,026,436
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
318
|
|
|||||||||||
|
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(7,076
|
)
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(8,707
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,010,971
|
|
||||||||||
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
|
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
118,461
|
|
|
$
|
165
|
|
|
$
|
2,427
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
121,053
|
|
|
Purchased HELOC loans
|
|
12,883
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,883
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
200,226
|
|
|
197
|
|
|
452
|
|
|
—
|
|
|
—
|
|
|
200,875
|
|
||||||
|
Agricultural real estate
|
|
27,581
|
|
|
987
|
|
|
1,021
|
|
|
—
|
|
|
—
|
|
|
29,589
|
|
||||||
|
Multi-family real estate
|
|
61,574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61,574
|
|
||||||
|
Construction and land development
|
|
15,812
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,812
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated indirect paper
|
|
56,371
|
|
|
—
|
|
|
214
|
|
|
—
|
|
|
—
|
|
|
56,585
|
|
||||||
|
Purchased indirect paper
|
|
15,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,006
|
|
||||||
|
Other Consumer
|
|
15,515
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
15,553
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
73,412
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73,518
|
|
||||||
|
Agricultural non-real estate
|
|
16,494
|
|
|
205
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
17,341
|
|
||||||
|
Total originated loans
|
|
$
|
613,335
|
|
|
$
|
1,660
|
|
|
$
|
4,794
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
619,789
|
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
84,281
|
|
|
$
|
2,657
|
|
|
$
|
1,935
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
88,873
|
|
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial real estate
|
|
145,674
|
|
|
5,808
|
|
|
5,602
|
|
|
—
|
|
|
—
|
|
|
157,084
|
|
||||||
|
Agricultural real estate
|
|
50,215
|
|
|
—
|
|
|
6,211
|
|
|
—
|
|
|
—
|
|
|
56,426
|
|
||||||
|
Multi-family real estate
|
|
7,661
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
7,826
|
|
||||||
|
Construction and land development
|
|
6,288
|
|
|
183
|
|
|
408
|
|
|
—
|
|
|
—
|
|
|
6,879
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Consumer
|
|
4,639
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
4,661
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial non-real estate
|
|
35,221
|
|
|
1,338
|
|
|
2,350
|
|
|
—
|
|
|
—
|
|
|
38,909
|
|
||||||
|
Agricultural non-real estate
|
|
16,644
|
|
|
50
|
|
|
2,292
|
|
|
—
|
|
|
—
|
|
|
18,986
|
|
||||||
|
Total acquired loans
|
|
$
|
350,623
|
|
|
$
|
10,036
|
|
|
$
|
18,985
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
379,644
|
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
One to four family
|
|
$
|
202,742
|
|
|
$
|
2,822
|
|
|
$
|
4,362
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
209,926
|
|
|
Purchased HELOC loans
|
|
12,883
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,883
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Commercial real estate
|
|
345,900
|
|
|
6,005
|
|
|
6,054
|
|
|
—
|
|
|
—
|
|
|
357,959
|
|
||||||
|
Agricultural real estate
|
|
77,796
|
|
|
987
|
|
|
7,232
|
|
|
—
|
|
|
—
|
|
|
86,015
|
|
||||||
|
Multi-family real estate
|
|
69,235
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
69,400
|
|
||||||
|
Construction and land development
|
|
22,100
|
|
|
183
|
|
|
408
|
|
|
—
|
|
|
—
|
|
|
22,691
|
|
||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Originated indirect paper
|
|
56,371
|
|
|
—
|
|
|
214
|
|
|
—
|
|
|
—
|
|
|
56,585
|
|
||||||
|
Purchased indirect paper
|
|
15,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,006
|
|
||||||
|
Other Consumer
|
|
20,154
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
20,214
|
|
||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Commercial non-real estate
|
|
108,633
|
|
|
1,444
|
|
|
2,350
|
|
|
—
|
|
|
—
|
|
|
112,427
|
|
||||||
|
Agricultural non-real estate
|
|
33,138
|
|
|
255
|
|
|
2,934
|
|
|
—
|
|
|
—
|
|
|
36,327
|
|
||||||
|
Gross loans
|
|
$
|
963,958
|
|
|
$
|
11,696
|
|
|
$
|
23,779
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
999,433
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
409
|
|
|||||||||||
|
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(7,286
|
)
|
|||||||||||
|
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(7,604
|
)
|
|||||||||||
|
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
984,952
|
|
||||||||||
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Three months ended March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, January 1, 2019
|
$
|
1,048
|
|
|
$
|
4,019
|
|
|
$
|
641
|
|
|
$
|
1,258
|
|
|
$
|
214
|
|
|
$
|
7,180
|
|
|
Charge-offs
|
(10
|
)
|
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
(73
|
)
|
||||||
|
Recoveries
|
1
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||||
|
Provision
|
15
|
|
|
1,016
|
|
|
20
|
|
|
15
|
|
|
—
|
|
|
1,066
|
|
||||||
|
Allowance allocation adjustment
|
—
|
|
|
(46
|
)
|
|
(62
|
)
|
|
(1
|
)
|
|
63
|
|
|
(46
|
)
|
||||||
|
Total allowance on originated loans
|
1,054
|
|
|
4,989
|
|
|
554
|
|
|
1,272
|
|
|
277
|
|
|
8,146
|
|
||||||
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans:
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Beginning balance, January 1, 2019
|
205
|
|
|
183
|
|
|
65
|
|
|
32
|
|
|
(61
|
)
|
|
424
|
|
||||||
|
Charge-offs
|
(57
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(72
|
)
|
||||||
|
Recoveries
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||
|
Provision
|
94
|
|
|
30
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
159
|
|
||||||
|
Allowance allocation adjustment
|
—
|
|
|
(13
|
)
|
|
(8
|
)
|
|
5
|
|
|
62
|
|
|
46
|
|
||||||
|
Total allowance on other acquired loans
|
242
|
|
|
200
|
|
|
81
|
|
|
37
|
|
|
1
|
|
|
561
|
|
||||||
|
Total Allowance on acquired loans
|
242
|
|
|
200
|
|
|
81
|
|
|
37
|
|
|
1
|
|
|
561
|
|
||||||
|
Ending balance, March 31, 2019
|
$
|
1,296
|
|
|
$
|
5,189
|
|
|
$
|
635
|
|
|
$
|
1,309
|
|
|
$
|
278
|
|
|
$
|
8,707
|
|
|
Allowance for Loan Losses at March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
268
|
|
|
$
|
403
|
|
|
$
|
36
|
|
|
$
|
32
|
|
|
$
|
—
|
|
|
$
|
739
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,028
|
|
|
$
|
4,786
|
|
|
$
|
599
|
|
|
$
|
1,277
|
|
|
$
|
278
|
|
|
$
|
7,968
|
|
|
Loans Receivable as of March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
|
Ending balance of originated loans
|
$
|
131,823
|
|
|
$
|
361,652
|
|
|
$
|
80,455
|
|
|
$
|
93,550
|
|
|
$
|
—
|
|
|
$
|
667,480
|
|
|
Ending balance of purchased credit-impaired loans
|
2,375
|
|
|
19,674
|
|
|
—
|
|
|
4,875
|
|
|
—
|
|
|
26,924
|
|
||||||
|
Ending balance of other acquired loans
|
79,944
|
|
|
204,531
|
|
|
3,925
|
|
|
43,632
|
|
|
—
|
|
|
332,032
|
|
||||||
|
Ending balance of loans
|
$
|
214,142
|
|
|
$
|
585,857
|
|
|
$
|
84,380
|
|
|
$
|
142,057
|
|
|
$
|
—
|
|
|
$
|
1,026,436
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
7,998
|
|
|
$
|
8,952
|
|
|
$
|
391
|
|
|
$
|
9,971
|
|
|
$
|
—
|
|
|
$
|
27,312
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
206,144
|
|
|
$
|
576,905
|
|
|
$
|
83,989
|
|
|
$
|
132,086
|
|
|
$
|
—
|
|
|
$
|
999,124
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate
|
|
Consumer Non-real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
|
Three months ended March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, January 1, 2018
|
$
|
1,439
|
|
|
$
|
2,604
|
|
|
$
|
910
|
|
|
$
|
880
|
|
|
$
|
26
|
|
|
$
|
5,859
|
|
|
Charge-offs
|
(15
|
)
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
||||||
|
Recoveries
|
1
|
|
|
—
|
|
|
48
|
|
|
1
|
|
|
—
|
|
|
50
|
|
||||||
|
Provision
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||||
|
Allowance allocation adjustment
|
(115
|
)
|
|
8
|
|
|
(81
|
)
|
|
(42
|
)
|
|
(76
|
)
|
|
(306
|
)
|
||||||
|
Total Allowance on originated loans
|
$
|
1,310
|
|
|
$
|
2,642
|
|
|
$
|
829
|
|
|
$
|
839
|
|
|
$
|
(50
|
)
|
|
$
|
5,570
|
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Beginning balance, January 1, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Charge-offs
|
(34
|
)
|
|
(8
|
)
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(62
|
)
|
||||||
|
Recoveries
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||||
|
Provision
|
35
|
|
|
10
|
|
|
25
|
|
|
—
|
|
|
—
|
|
|
70
|
|
||||||
|
Allowance allocation adjustment
|
122
|
|
|
85
|
|
|
79
|
|
|
20
|
|
|
—
|
|
|
306
|
|
||||||
|
Total Allowance on other acquired loans
|
126
|
|
|
87
|
|
|
84
|
|
|
20
|
|
|
—
|
|
|
317
|
|
||||||
|
Total Allowance on acquired loans
|
126
|
|
|
87
|
|
|
84
|
|
|
20
|
|
|
—
|
|
|
317
|
|
||||||
|
Ending balance, March 31, 2018
|
1,436
|
|
|
2,729
|
|
|
913
|
|
|
859
|
|
|
(50
|
)
|
|
5,887
|
|
||||||
|
Allowance for Loan Losses at March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
232
|
|
|
$
|
—
|
|
|
$
|
38
|
|
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
297
|
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
1,204
|
|
|
$
|
2,729
|
|
|
$
|
875
|
|
|
$
|
832
|
|
|
$
|
(50
|
)
|
|
$
|
5,590
|
|
|
Loans Receivable as of March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Ending balance of originated loans
|
$
|
139,412
|
|
|
$
|
189,127
|
|
|
$
|
111,301
|
|
|
$
|
54,205
|
|
|
$
|
—
|
|
|
$
|
494,045
|
|
|
Ending balance of purchased credit-impaired loans
|
169
|
|
|
5,494
|
|
|
327
|
|
|
2,405
|
|
|
—
|
|
|
8,395
|
|
||||||
|
Ending balance of other acquired loans
|
84,364
|
|
|
106,710
|
|
|
3,208
|
|
|
24,406
|
|
|
—
|
|
|
218,688
|
|
||||||
|
Ending balance of loans
|
$
|
223,945
|
|
|
$
|
301,331
|
|
|
$
|
114,836
|
|
|
$
|
81,016
|
|
|
$
|
—
|
|
|
$
|
721,128
|
|
|
Ending balance: individually evaluated for impairment
|
$
|
7,925
|
|
|
$
|
13,123
|
|
|
$
|
1,409
|
|
|
$
|
3,577
|
|
|
$
|
—
|
|
|
$
|
26,034
|
|
|
Ending balance: collectively evaluated for impairment
|
$
|
216,020
|
|
|
$
|
288,208
|
|
|
$
|
113,427
|
|
|
$
|
77,439
|
|
|
$
|
—
|
|
|
$
|
695,094
|
|
|
|
Residential Real Estate
|
|
Commercial/Agriculture Real Estate Loans
|
|
Consumer non-Real Estate
|
|
Commercial/Agriculture non-Real Estate
|
|
Totals
|
||||||||||||||||||||||||||||||
|
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
|
Performing loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Performing TDR loans
|
$
|
3,454
|
|
|
$
|
3,319
|
|
|
$
|
3,454
|
|
|
$
|
2,209
|
|
|
$
|
90
|
|
|
$
|
99
|
|
|
$
|
485
|
|
|
$
|
428
|
|
|
$
|
7,483
|
|
|
$
|
6,055
|
|
|
Performing loans other
|
207,064
|
|
|
216,636
|
|
|
577,880
|
|
|
531,030
|
|
|
83,960
|
|
|
91,373
|
|
|
138,465
|
|
|
146,249
|
|
|
1,007,369
|
|
|
985,288
|
|
||||||||||
|
Total performing loans
|
210,518
|
|
|
219,955
|
|
|
581,334
|
|
|
533,239
|
|
|
84,050
|
|
|
91,472
|
|
|
138,950
|
|
|
146,677
|
|
|
1,014,852
|
|
|
991,343
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming loans (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Nonperforming TDR loans
|
439
|
|
|
785
|
|
|
464
|
|
|
577
|
|
|
—
|
|
|
—
|
|
|
1,598
|
|
|
1,305
|
|
|
2,501
|
|
|
2,667
|
|
||||||||||
|
Nonperforming loans other
|
3,185
|
|
|
2,069
|
|
|
4,059
|
|
|
2,249
|
|
|
330
|
|
|
334
|
|
|
1,509
|
|
|
771
|
|
|
9,083
|
|
|
5,423
|
|
||||||||||
|
Total nonperforming loans
|
3,624
|
|
|
2,854
|
|
|
4,523
|
|
|
2,826
|
|
|
330
|
|
|
334
|
|
|
3,107
|
|
|
2,076
|
|
|
11,584
|
|
|
8,090
|
|
||||||||||
|
Total loans
|
$
|
214,142
|
|
|
$
|
222,809
|
|
|
$
|
585,857
|
|
|
$
|
536,065
|
|
|
$
|
84,380
|
|
|
$
|
91,806
|
|
|
$
|
142,057
|
|
|
$
|
148,753
|
|
|
$
|
1,026,436
|
|
|
$
|
999,433
|
|
|
(1)
|
Nonperforming loans are either
90+ days
past due or nonaccrual.
|
|
|
30-59 Days Past Due
|
|
60-89 Days Past Due
|
|
Greater Than 89 Days
|
|
Total
Past Due
|
|
Current
|
|
Total
Loans
|
|
Nonaccrual Loans
|
|
Recorded
Investment > 89 Days and Accruing |
||||||||||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
One to four family
|
$
|
4,929
|
|
|
$
|
449
|
|
|
$
|
2,365
|
|
|
$
|
7,743
|
|
|
$
|
194,053
|
|
|
$
|
201,796
|
|
|
$
|
2,041
|
|
|
$
|
1,245
|
|
|
Purchased HELOC loans
|
—
|
|
|
—
|
|
|
338
|
|
|
338
|
|
|
12,008
|
|
|
12,346
|
|
|
—
|
|
|
338
|
|
||||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate
|
277
|
|
|
1,319
|
|
|
621
|
|
|
2,217
|
|
|
366,313
|
|
|
368,530
|
|
|
1,281
|
|
|
—
|
|
||||||||
|
Agricultural real estate
|
735
|
|
|
1,180
|
|
|
3,121
|
|
|
5,036
|
|
|
85,884
|
|
|
90,920
|
|
|
3,182
|
|
|
—
|
|
||||||||
|
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,961
|
|
|
83,961
|
|
|
—
|
|
|
—
|
|
||||||||
|
Construction and land development
|
247
|
|
|
—
|
|
|
60
|
|
|
307
|
|
|
42,139
|
|
|
42,446
|
|
|
60
|
|
|
—
|
|
||||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Originated indirect paper
|
378
|
|
|
38
|
|
|
148
|
|
|
564
|
|
|
51,858
|
|
|
52,422
|
|
|
191
|
|
|
2
|
|
||||||||
|
Purchased indirect paper
|
322
|
|
|
116
|
|
|
119
|
|
|
557
|
|
|
12,353
|
|
|
12,910
|
|
|
—
|
|
|
119
|
|
||||||||
|
Other Consumer
|
223
|
|
|
14
|
|
|
15
|
|
|
252
|
|
|
18,796
|
|
|
19,048
|
|
|
9
|
|
|
9
|
|
||||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial non-real estate
|
270
|
|
|
389
|
|
|
607
|
|
|
1,266
|
|
|
104,537
|
|
|
105,803
|
|
|
1,566
|
|
|
—
|
|
||||||||
|
Agricultural non-real estate
|
850
|
|
|
647
|
|
|
973
|
|
|
2,470
|
|
|
33,784
|
|
|
36,254
|
|
|
1,541
|
|
|
—
|
|
||||||||
|
Total
|
$
|
8,231
|
|
|
$
|
4,152
|
|
|
$
|
8,367
|
|
|
$
|
20,750
|
|
|
$
|
1,005,686
|
|
|
$
|
1,026,436
|
|
|
$
|
9,871
|
|
|
$
|
1,713
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
One to four family
|
$
|
3,060
|
|
|
$
|
861
|
|
|
$
|
2,122
|
|
|
$
|
6,043
|
|
|
$
|
203,883
|
|
|
$
|
209,926
|
|
|
$
|
2,331
|
|
|
$
|
471
|
|
|
Purchased HELOC loans
|
820
|
|
|
572
|
|
|
51
|
|
|
1,443
|
|
|
11,440
|
|
|
12,883
|
|
|
—
|
|
|
51
|
|
||||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial real estate
|
1,060
|
|
|
872
|
|
|
93
|
|
|
2,025
|
|
|
355,934
|
|
|
357,959
|
|
|
745
|
|
|
—
|
|
||||||||
|
Agricultural real estate
|
1,360
|
|
|
—
|
|
|
2,113
|
|
|
3,473
|
|
|
82,542
|
|
|
86,015
|
|
|
2,019
|
|
|
—
|
|
||||||||
|
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69,400
|
|
|
69,400
|
|
|
—
|
|
|
—
|
|
||||||||
|
Construction and land development
|
526
|
|
|
175
|
|
|
15
|
|
|
716
|
|
|
21,975
|
|
|
22,691
|
|
|
63
|
|
|
—
|
|
||||||||
|
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Originated indirect paper
|
285
|
|
|
167
|
|
|
130
|
|
|
582
|
|
|
56,003
|
|
|
56,585
|
|
|
106
|
|
|
45
|
|
||||||||
|
Purchased indirect paper
|
340
|
|
|
200
|
|
|
157
|
|
|
697
|
|
|
14,309
|
|
|
15,006
|
|
|
—
|
|
|
157
|
|
||||||||
|
Other Consumer
|
179
|
|
|
98
|
|
|
26
|
|
|
303
|
|
|
19,911
|
|
|
20,214
|
|
|
14
|
|
|
12
|
|
||||||||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Commercial non-real estate
|
399
|
|
|
70
|
|
|
288
|
|
|
757
|
|
|
111,670
|
|
|
112,427
|
|
|
1,314
|
|
|
—
|
|
||||||||
|
Agricultural non-real estate
|
530
|
|
|
67
|
|
|
510
|
|
|
1,107
|
|
|
35,220
|
|
|
36,327
|
|
|
762
|
|
|
—
|
|
||||||||
|
Total
|
$
|
8,559
|
|
|
$
|
3,082
|
|
|
$
|
5,505
|
|
|
$
|
17,146
|
|
|
$
|
982,287
|
|
|
$
|
999,433
|
|
|
$
|
7,354
|
|
|
$
|
736
|
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
7,632
|
|
|
$
|
7,632
|
|
|
$
|
—
|
|
|
$
|
8,252
|
|
|
$
|
156
|
|
|
Commercial/agriculture real estate
|
24,515
|
|
|
24,515
|
|
|
—
|
|
|
26,683
|
|
|
500
|
|
|||||
|
Consumer non-real estate
|
275
|
|
|
275
|
|
|
—
|
|
|
250
|
|
|
4
|
|
|||||
|
Commercial/agricultural non-real estate
|
13,228
|
|
|
13,228
|
|
|
—
|
|
|
10,064
|
|
|
236
|
|
|||||
|
Total
|
$
|
45,650
|
|
|
$
|
45,650
|
|
|
$
|
—
|
|
|
$
|
45,249
|
|
|
$
|
896
|
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
2,431
|
|
|
$
|
2,431
|
|
|
$
|
268
|
|
|
$
|
1,882
|
|
|
$
|
26
|
|
|
Commercial/agriculture real estate
|
1,811
|
|
|
1,811
|
|
|
403
|
|
|
1,395
|
|
|
5
|
|
|||||
|
Consumer non-real estate
|
115
|
|
|
115
|
|
|
36
|
|
|
131
|
|
|
2
|
|
|||||
|
Commercial/agricultural non-real estate
|
122
|
|
|
122
|
|
|
32
|
|
|
74
|
|
|
—
|
|
|||||
|
Total
|
$
|
4,479
|
|
|
$
|
4,479
|
|
|
$
|
739
|
|
|
$
|
3,482
|
|
|
$
|
33
|
|
|
March 31, 2019 Totals:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
10,063
|
|
|
$
|
10,063
|
|
|
$
|
268
|
|
|
$
|
10,134
|
|
|
$
|
182
|
|
|
Commercial/agriculture real estate
|
26,326
|
|
|
26,326
|
|
|
403
|
|
|
28,078
|
|
|
505
|
|
|||||
|
Consumer non-real estate
|
390
|
|
|
390
|
|
|
36
|
|
|
381
|
|
|
6
|
|
|||||
|
Commercial/agricultural non-real estate
|
13,350
|
|
|
13,350
|
|
|
32
|
|
|
10,138
|
|
|
236
|
|
|||||
|
Total
|
$
|
50,129
|
|
|
$
|
50,129
|
|
|
$
|
739
|
|
|
$
|
48,731
|
|
|
$
|
929
|
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
8,873
|
|
|
$
|
8,873
|
|
|
$
|
—
|
|
|
$
|
7,915
|
|
|
$
|
88
|
|
|
Commercial/agriculture real estate
|
28,850
|
|
|
28,850
|
|
|
—
|
|
|
19,673
|
|
|
304
|
|
|||||
|
Consumer non-real estate
|
226
|
|
|
226
|
|
|
—
|
|
|
226
|
|
|
4
|
|
|||||
|
Commercial/agricultural non-real estate
|
6,900
|
|
|
6,900
|
|
|
—
|
|
|
4,522
|
|
|
105
|
|
|||||
|
Total
|
$
|
44,849
|
|
|
$
|
44,849
|
|
|
$
|
—
|
|
|
$
|
32,336
|
|
|
$
|
501
|
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
1,332
|
|
|
$
|
1,332
|
|
|
$
|
156
|
|
|
$
|
1,280
|
|
|
$
|
17
|
|
|
Commercial/agriculture real estate
|
979
|
|
|
979
|
|
|
25
|
|
|
820
|
|
|
—
|
|
|||||
|
Consumer non-real estate
|
147
|
|
|
147
|
|
|
37
|
|
|
154
|
|
|
1
|
|
|||||
|
Commercial/agricultural non-real estate
|
27
|
|
|
27
|
|
|
9
|
|
|
73
|
|
|
1
|
|
|||||
|
Total
|
$
|
2,485
|
|
|
$
|
2,485
|
|
|
$
|
227
|
|
|
$
|
2,327
|
|
|
$
|
19
|
|
|
December 31, 2018 Totals:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Residential real estate
|
$
|
10,205
|
|
|
$
|
10,205
|
|
|
$
|
156
|
|
|
$
|
9,195
|
|
|
$
|
105
|
|
|
Commercial/agriculture real estate
|
29,829
|
|
|
29,829
|
|
|
25
|
|
|
20,493
|
|
|
304
|
|
|||||
|
Consumer non-real estate
|
373
|
|
|
373
|
|
|
37
|
|
|
380
|
|
|
5
|
|
|||||
|
Commercial/agricultural non-real estate
|
6,927
|
|
|
6,927
|
|
|
9
|
|
|
4,595
|
|
|
106
|
|
|||||
|
Total
|
$
|
47,334
|
|
|
$
|
47,334
|
|
|
$
|
227
|
|
|
$
|
34,663
|
|
|
$
|
520
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Troubled debt restructure loans:
|
|
|
|
|
||||
|
Accrual status
|
|
$
|
7,483
|
|
|
$
|
6,055
|
|
|
Non-accrual status
|
|
2,501
|
|
|
2,667
|
|
||
|
Total
|
|
$
|
9,984
|
|
|
$
|
8,722
|
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
|
Three months ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
171
|
|
|
$
|
—
|
|
|
$
|
171
|
|
|
$
|
171
|
|
|
$
|
—
|
|
|
Commercial/Agricultural real estate
|
|
3
|
|
|
—
|
|
|
—
|
|
|
1,190
|
|
|
—
|
|
|
1,190
|
|
|
1,190
|
|
|
—
|
|
|||||||
|
Consumer non-real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural non-real estate
|
|
2
|
|
|
70
|
|
|
—
|
|
|
397
|
|
|
—
|
|
|
467
|
|
|
467
|
|
|
—
|
|
|||||||
|
Totals
|
|
8
|
|
|
$
|
70
|
|
|
$
|
—
|
|
|
$
|
1,758
|
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
$
|
1,828
|
|
|
$
|
—
|
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
|
Three months ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Residential real estate
|
|
4
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240
|
|
|
$
|
240
|
|
|
$
|
—
|
|
|
Commercial/Agricultural real estate
|
|
2
|
|
|
—
|
|
|
581
|
|
|
—
|
|
|
21
|
|
|
602
|
|
|
602
|
|
|
—
|
|
|||||||
|
Consumer non-real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Commercial/Agricultural non-real estate
|
|
1
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
24
|
|
|
—
|
|
|||||||
|
Totals
|
|
7
|
|
|
$
|
264
|
|
|
$
|
581
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
866
|
|
|
$
|
866
|
|
|
$
|
—
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
37
|
|
|
$
|
3,454
|
|
|
41
|
|
|
$
|
4,103
|
|
|
Commercial/Agricultural real estate
|
17
|
|
|
3,454
|
|
|
19
|
|
|
2,787
|
|
||
|
Consumer non-real estate
|
11
|
|
|
90
|
|
|
13
|
|
|
99
|
|
||
|
Commercial/Agricultural non-real estate
|
3
|
|
|
485
|
|
|
10
|
|
|
1,733
|
|
||
|
Total troubled debt restructurings
|
68
|
|
|
$
|
7,483
|
|
|
83
|
|
|
$
|
8,722
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
|
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
|
Residential real estate
|
6
|
|
|
$
|
439
|
|
|
7
|
|
|
$
|
785
|
|
|
Commercial/Agricultural real estate
|
3
|
|
|
464
|
|
|
4
|
|
|
577
|
|
||
|
Consumer non-real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Commercial/Agricultural non-real estate
|
9
|
|
|
1,598
|
|
|
8
|
|
|
1,305
|
|
||
|
Total troubled debt restructurings
|
18
|
|
|
$
|
2,501
|
|
|
19
|
|
|
$
|
2,667
|
|
|
|
March 31, 2019
|
||
|
Accountable for under ASC 310-30 (Purchased Credit Impaired "PCI" loans)
|
|
||
|
Outstanding balance
|
$
|
26,924
|
|
|
Carrying amount
|
$
|
22,800
|
|
|
Accountable for under ASC 310-20 (non-PCI loans)
|
|
||
|
Outstanding balance
|
$
|
332,032
|
|
|
Carrying amount
|
$
|
329,080
|
|
|
Total acquired loans
|
|
||
|
Outstanding balance
|
$
|
358,956
|
|
|
Carrying amount
|
$
|
351,880
|
|
|
|
March 31, 2019
|
||
|
Balance at beginning of period
|
$
|
3,163
|
|
|
Acquisitions
|
—
|
|
|
|
Reduction due to unexpected early payoffs
|
—
|
|
|
|
Reclass from non-accretable difference
|
—
|
|
|
|
Disposals/transfers
|
—
|
|
|
|
Accretion
|
(194
|
)
|
|
|
Balance at end of period
|
$
|
2,969
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Balance at beginning of period
|
|
$
|
4,486
|
|
|
$
|
1,840
|
|
|
MSR asset acquired
|
|
—
|
|
|
2,721
|
|
||
|
Increase in MSR assets resulting from transfers of financial assets
|
|
129
|
|
|
100
|
|
||
|
Amortization during the period
|
|
(191
|
)
|
|
(175
|
)
|
||
|
Valuation allowance at end of period
|
|
—
|
|
|
—
|
|
||
|
Net book value at end of period
|
|
$
|
4,424
|
|
|
$
|
4,486
|
|
|
Fair value of MSR asset at end of period
|
|
$
|
4,705
|
|
|
$
|
5,214
|
|
|
Residential mortgage loans serviced for others
|
|
$
|
517,746
|
|
|
$
|
518,476
|
|
|
Net book value of MSR asset to loans serviced for others
|
|
0.86
|
%
|
|
0.87
|
%
|
||
|
|
|
As of and for the three months ended March 31, 2019
|
||
|
Supplemental cash flow information related to leases was as follows:
|
|
|
||
|
|
|
|
||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
||
|
Operating cash flows from operating leases
|
|
$
|
239
|
|
|
Right-of-use assets obtained in exchange for lease obligations:
|
|
|
||
|
Operating leases
|
|
$
|
158
|
|
|
|
|
|
||
|
Supplemental balance sheet information related to leases was as follows:
|
|
|
||
|
Operating lease right-of-use assets
|
|
$
|
5,043
|
|
|
Operating lease liabilities
|
|
$
|
5,104
|
|
|
|
|
|
||
|
Weighted average remaining lease term in years; operating leases
|
|
7.02
|
|
|
|
Weighted average discount rate; operating leases
|
|
3.05
|
%
|
|
|
Fiscal years ending December 31,
|
|
||
|
2019
|
$
|
684
|
|
|
2020
|
871
|
|
|
|
2021
|
721
|
|
|
|
2022
|
669
|
|
|
|
2023
|
589
|
|
|
|
Thereafter
|
2,159
|
|
|
|
Total
|
$
|
5,693
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Advances from FHLB:
|
|
|
|
||||
|
Fixed rates
|
$
|
86,000
|
|
|
$
|
43,000
|
|
|
Overnight borrowings
|
37,000
|
|
|
67,000
|
|
||
|
Total FHLB advances
|
123,000
|
|
|
110,000
|
|
||
|
Less: unamortized discount on acquired borrowings
|
$
|
(172
|
)
|
|
(187
|
)
|
|
|
Net FHLB advances
|
122,828
|
|
|
$
|
109,813
|
|
|
|
|
|
|
|
||||
|
Other borrowings:
|
|
|
|
||||
|
Senior notes:
|
|
|
|
||||
|
Variable rate due in August 2030
|
$
|
10,000
|
|
|
10,000
|
|
|
|
Subordinated notes:
|
|
|
|
||||
|
6.75% due August 2027, variable rate commencing August 2022
|
15,000
|
|
|
15,000
|
|
||
|
Less: unamortized debt issuance costs
|
(325
|
)
|
|
(353
|
)
|
||
|
Total other borrowings
|
$
|
24,675
|
|
|
$
|
24,647
|
|
|
|
|
|
|
||||
|
Totals
|
$
|
147,503
|
|
|
$
|
134,460
|
|
|
Fiscal years ending December 31,
|
|
||
|
2019
|
$
|
112,000
|
|
|
2020
|
—
|
|
|
|
2021
|
—
|
|
|
|
2022
|
10,828
|
|
|
|
2023
|
—
|
|
|
|
Thereafter
|
24,675
|
|
|
|
|
$
|
147,503
|
|
|
Restricted Common Stock Award
|
||||||||||||||
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
|
Number of Shares
|
|
Weighted
Average Grant Price |
|
Number of Shares
|
|
Weighted
Average Grant Price |
||||||
|
Restricted Shares
|
|
|
|
|
|
|
|
|
||||||
|
Unvested and outstanding at beginning of year
|
|
75,407
|
|
|
$
|
13.24
|
|
|
52,172
|
|
|
$
|
13.29
|
|
|
Granted
|
|
10,847
|
|
|
11.60
|
|
|
27,514
|
|
|
13.15
|
|
||
|
Vested
|
|
(4,185
|
)
|
|
11.32
|
|
|
(4,279
|
)
|
|
13.30
|
|
||
|
Forfeited
|
|
(958
|
)
|
|
13.92
|
|
|
—
|
|
|
—
|
|
||
|
Unvested and outstanding at end of year
|
|
81,111
|
|
|
$
|
13.00
|
|
|
75,407
|
|
|
$
|
13.24
|
|
|
Common Stock Option Awards
|
|||||||||||||
|
|
|
Option Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
Aggregate
Intrinsic
Value
|
|||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at beginning of year
|
|
108,930
|
|
|
$
|
10.15
|
|
|
|
|
|
||
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Exercised
|
|
(27,430
|
)
|
|
7.09
|
|
|
|
|
|
|||
|
Forfeited or expired
|
|
(800
|
)
|
|
13.76
|
|
|
|
|
|
|||
|
Outstanding at end of year
|
|
80,700
|
|
|
$
|
11.15
|
|
|
7.28
|
|
|
|
|
|
Exercisable at end of year
|
|
33,900
|
|
|
$
|
10.24
|
|
|
6.76
|
|
$
|
57
|
|
|
Fully vested and expected to vest
|
|
80,700
|
|
|
$
|
11.15
|
|
|
7.28
|
|
$
|
63
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at beginning of year
|
|
121,670
|
|
|
$
|
9.82
|
|
|
|
|
|
||
|
Granted
|
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Exercised
|
|
(12,740
|
)
|
|
7.04
|
|
|
|
|
|
|||
|
Forfeited or expired
|
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Outstanding at end of year
|
|
108,930
|
|
|
$
|
10.15
|
|
|
5.82
|
|
|
||
|
Exercisable at end of year
|
|
56,230
|
|
|
$
|
8.83
|
|
|
4.01
|
|
$
|
116
|
|
|
Fully vested and expected to vest
|
|
108,930
|
|
|
$
|
10.15
|
|
|
5.82
|
|
$
|
82
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Intrinsic value of options exercised
|
|
$
|
126
|
|
|
$
|
81
|
|
|
Cash received from options exercised
|
|
$
|
195
|
|
|
$
|
90
|
|
|
Tax benefit realized from options exercised
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
2019
|
|
2018
|
|
Dividend yield
|
|
NA
|
|
NA
|
|
Risk-free interest rate
|
|
NA
|
|
NA
|
|
Weighted average expected life (years)
|
|
NA
|
|
NA
|
|
Expected volatility
|
|
NA
|
|
NA
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
52,066
|
|
|
$
|
—
|
|
|
$
|
52,066
|
|
|
$
|
—
|
|
|
Obligations of states and political subdivisions
|
33,415
|
|
|
—
|
|
|
33,415
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
44,564
|
|
|
—
|
|
|
44,564
|
|
|
—
|
|
||||
|
Agency Securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Corporate debt securities
|
6,375
|
|
|
—
|
|
|
6,375
|
|
|
—
|
|
||||
|
Corporate asset based securities
|
23,781
|
|
|
—
|
|
|
23,781
|
|
|
—
|
|
||||
|
Total
|
$
|
160,201
|
|
|
$
|
—
|
|
|
$
|
160,201
|
|
|
$
|
—
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Investment securities:
|
|
|
|
|
|
|
|
||||||||
|
U.S. government agency obligations
|
$
|
45,298
|
|
|
$
|
—
|
|
|
$
|
45,298
|
|
|
$
|
—
|
|
|
Obligations of states and political subdivisions
|
34,728
|
|
|
—
|
|
|
34,728
|
|
|
—
|
|
||||
|
Mortgage-backed securities
|
41,350
|
|
|
—
|
|
|
41,350
|
|
|
—
|
|
||||
|
Agency securities
|
148
|
|
|
—
|
|
|
148
|
|
|
—
|
|
||||
|
Corporate debt securities
|
6,305
|
|
|
—
|
|
|
6,305
|
|
|
—
|
|
||||
|
Total
|
$
|
146,725
|
|
|
$
|
—
|
|
|
$
|
146,725
|
|
|
$
|
—
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed and repossessed assets, net
|
$
|
2,100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,100
|
|
|
Impaired loans with allocated allowances
|
4,479
|
|
|
—
|
|
|
—
|
|
|
4,479
|
|
||||
|
Mortgage servicing rights
|
4,705
|
|
|
—
|
|
|
—
|
|
|
4,705
|
|
||||
|
Total
|
$
|
11,284
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,284
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
|
Foreclosed and repossessed assets, net
|
$
|
2,570
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,570
|
|
|
Impaired loans with allocated allowances
|
2,485
|
|
|
—
|
|
|
—
|
|
|
2,485
|
|
||||
|
Mortgage servicing rights
|
5,214
|
|
|
—
|
|
|
—
|
|
|
5,214
|
|
||||
|
Total
|
$
|
10,269
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,269
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair
Value
|
|
Valuation Techniques (1)
|
|
Significant Unobservable Inputs (2)
|
|
Range
|
||
|
March 31, 2019
|
|
|
|
|
|
|
|
||
|
Foreclosed and repossessed assets, net
|
$
|
2,100
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Impaired loans with allocated allowances
|
$
|
4,479
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Mortgage servicing rights
|
$
|
4,705
|
|
|
Discounted cash flows
|
|
Discounted rates
|
|
9.5% - 12.5%
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||
|
Foreclosed and repossessed assets, net
|
$
|
2,570
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Impaired loans with allocated allowances
|
$
|
2,485
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
|
Mortgage servicing rights
|
$
|
5,214
|
|
|
Discounted cash flows
|
|
Discounted rates
|
|
9.5% - 12.5%
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Valuation Method Used
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
(Level I)
|
|
$
|
41,358
|
|
|
$
|
41,358
|
|
|
$
|
45,778
|
|
|
$
|
45,778
|
|
|
Other interest-bearing deposits
|
(Level II)
|
|
6,235
|
|
|
6,204
|
|
|
7,460
|
|
|
6,704
|
|
||||
|
Securities available for sale "AFS"
|
See above
|
|
160,201
|
|
|
160,201
|
|
|
146,725
|
|
|
146,725
|
|
||||
|
Securities held to maturity "HTM"
|
(Level II)
|
|
4,711
|
|
|
4,785
|
|
|
4,850
|
|
|
4,872
|
|
||||
|
Equity securities with readily determinable fair value
|
(Level I)
|
|
182
|
|
|
182
|
|
|
—
|
|
|
—
|
|
||||
|
Non-marketable equity securities, at cost
|
(Level I)
|
|
11,206
|
|
|
11,206
|
|
|
11,261
|
|
|
11,261
|
|
||||
|
Loans receivable, net
|
(Level III)
|
|
1,010,971
|
|
|
1,010,326
|
|
|
984,952
|
|
|
988,072
|
|
||||
|
Loans held for sale
|
(Level II)
|
|
1,231
|
|
|
1,231
|
|
|
1,927
|
|
|
1,927
|
|
||||
|
Mortgage servicing rights
|
(Level III)
|
|
4,424
|
|
|
4,705
|
|
|
4,486
|
|
|
5,214
|
|
||||
|
Accrued interest receivable
|
(Level 1)
|
|
4,369
|
|
|
4,369
|
|
|
4,307
|
|
|
4,307
|
|
||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Deposits
|
(Level III)
|
|
$
|
1,030,649
|
|
|
$
|
1,029,906
|
|
|
$
|
1,007,512
|
|
|
$
|
1,005,488
|
|
|
FHLB advances
|
(Level II)
|
|
122,828
|
|
|
122,838
|
|
|
109,813
|
|
|
109,665
|
|
||||
|
Other borrowings
|
(Level I)
|
|
24,675
|
|
|
24,675
|
|
|
24,647
|
|
|
24,647
|
|
||||
|
Other liabilities
|
(Level I)
|
|
9,473
|
|
|
9,473
|
|
|
7,359
|
|
|
7,359
|
|
||||
|
Accrued interest payable
|
(Level II)
|
|
585
|
|
|
585
|
|
|
406
|
|
|
406
|
|
||||
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
||||||||||||
|
Unrealized gains (losses) on securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net unrealized gains (losses) arising during the period
|
$
|
1,570
|
|
|
$
|
(432
|
)
|
|
$
|
1,137
|
|
|
$
|
(1,445
|
)
|
|
$
|
390
|
|
|
$
|
(1,055
|
)
|
|
Reclassification adjustment for gains (losses) included in net income
|
37
|
|
|
(10
|
)
|
|
27
|
|
|
(21
|
)
|
|
5
|
|
|
(16
|
)
|
||||||
|
Reclassification of certain deferred tax effects (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
(137
|
)
|
|
—
|
|
|
(137
|
)
|
||||||
|
Adoption of ASU 2016-01; Equity securities
|
(62
|
)
|
|
17
|
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other comprehensive income (loss)
|
$
|
1,545
|
|
|
$
|
(425
|
)
|
|
$
|
1,119
|
|
|
$
|
(1,603
|
)
|
|
$
|
395
|
|
|
$
|
(1,208
|
)
|
|
|
Unrealized
Gains (Losses)
on
Securities
|
|
Other Accumulated
Comprehensive
Income (Loss)
|
||||
|
Balance, October 1, 2018
|
$
|
(2,706
|
)
|
|
$
|
(2,706
|
)
|
|
Current year-to-date other comprehensive loss, net of tax
|
865
|
|
|
865
|
|
||
|
Ending balance, three months ended December 31, 2018
|
$
|
(1,841
|
)
|
|
$
|
(1,841
|
)
|
|
Current year-to-date other comprehensive loss, net of tax
|
1,119
|
|
|
1,119
|
|
||
|
Ending balance, March 31, 2019
|
$
|
(722
|
)
|
|
$
|
(722
|
)
|
|
Details about Accumulated Other Comprehensive Income Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Gain on equity securities
|
|
$
|
37
|
|
|
Gain on investment securities
|
|
Tax Effect
|
|
(10
|
)
|
|
Provision for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
27
|
|
|
Net income attributable to common shareholders
|
|
Details about Accumulated Other Comprehensive Income Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
|
Unrealized gains and losses
|
|
|
|
|
||
|
Sale of securities
|
|
$
|
(21
|
)
|
|
Net loss on investment securities
|
|
Tax Effect
|
|
5
|
|
|
Benefit for income taxes
|
|
|
Total reclassifications for the period
|
|
$
|
(16
|
)
|
|
Net loss attributable to common shareholders
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
conditions in the financial markets and economic conditions generally;
|
|
•
|
the possibility of a deterioration in the residential real estate markets;
|
|
•
|
interest rate risk;
|
|
•
|
lending risk;
|
|
•
|
the sufficiency of loan allowances;
|
|
•
|
changes in the fair value or ratings downgrades of our securities;
|
|
•
|
competitive pressures among depository and other financial institutions;
|
|
•
|
our ability to realize the benefits of net deferred tax assets;
|
|
•
|
our ability to maintain or increase our market share;
|
|
•
|
acts of terrorism and political or military actions by the United States or other governments;
|
|
•
|
legislative or regulatory changes or actions, or significant litigation, adversely affecting the Company or Bank;
|
|
•
|
increases in FDIC insurance premiums or special assessments by the FDIC;
|
|
•
|
disintermediation risk;
|
|
•
|
our inability to obtain needed liquidity;
|
|
•
|
risks related to the success of the F&M Merger and integration of F&M into the Company’s operations;
|
|
•
|
the risk that the F&M Merger may be more difficult, costly or time consuming or that the expected benefits are not realized;
|
|
•
|
the risk that the combined company may be unable to retain the Company and/or F&M personnel successfully after the F&M Merger is completed;
|
|
•
|
the risk that regulatory approvals needed effect the F&M Merger may not be received, may take longer than expected or may impose unanticipated conditions;
|
|
•
|
the possibility that the F&M Merger Agreement may be terminated in accordance with its terms and may not be completed in the anticipated timeframe or at all;
|
|
•
|
the risk that if the F&M Merger were not completed it could negatively impact the stock price and the future business and financial results of the Company;
|
|
•
|
the transaction and merger-related costs in connection with the F&M Merger;
|
|
•
|
litigation relating to the F&M Merger, which could require the Company and F&M to incur significant costs and suffer management distraction, as well as delay and/or enjoin the F&M Merger;
|
|
•
|
our ability to successfully execute our acquisition growth strategy;
|
|
•
|
risks posed by acquisitions and other expansion opportunities, including difficulties and delays in integrating the acquired business operations or fully realizing the cost savings and other benefits;
|
|
•
|
our ability to raise capital needed to fund growth or meet regulatory requirements;
|
|
•
|
the possibility that our internal controls and procedures could fail or be circumvented;
|
|
•
|
our ability to attract and retain key personnel;
|
|
•
|
our ability to keep pace with technological change;
|
|
•
|
cybersecurity risks;
|
|
•
|
changes in federal or state tax laws;
|
|
•
|
changes in accounting principles, policies or guidelines and their impact on financial performance;
|
|
•
|
restrictions on our ability to pay dividends; and
|
|
•
|
the potential volatility of our stock price.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Net income as reported
|
|
$
|
953
|
|
|
$
|
1,341
|
|
|
EPS - basic, as reported
|
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
EPS - diluted, as reported
|
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
Cash dividends paid
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
Return on average assets (annualized)
|
|
0.30
|
%
|
|
0.58
|
%
|
||
|
Return on average equity (annualized)
|
|
2.81
|
%
|
|
7.39
|
%
|
||
|
•
|
Net income totaled $953 thousand, or $0.09 per diluted share for the quarter ended March 31, 2019, compared to $1.341 million or $0.23 per diluted share for the quarter ended March 31, 2018. The current quarter’s operations reflected merger related costs, financial reporting expenses associated with changing our year end and higher loan loss provisions related to a growing loan portfolio and specific reserves related to a dairy loan and modest increases to specific reserves due to methodology enhancements. The Change from a quarter a year ago reflects a full quarter of United Bank, higher provision for loans losses and the costs discussed above.
|
|
•
|
Net interest margin (NIM) was at 3.43% for the current quarter, compared to 3.41% a year earlier. The increase in funding costs were offset by higher asset yields, primarily from loans. The margin declined from the 3.56% for the three months ended December 31, 2018 primarily due to lower accretion from payoffs and compression caused by liability costs increasing more than asset yields.
|
|
•
|
Loan loss provision was $1.225 million for the quarter ended March 31, 2019 compared to $100 thousand for the comparable prior year quarter and $950 thousand for the quarter ended December 31, 2018. From December 31, 2018, the increase is largely due to an increase in specific reserves. From March 31, 2018, the increase is due to both organic growth and an increase in specific reserves.
|
|
•
|
Total non-interest expense for the first quarter of 2019 of $9.894 million was higher than the comparable prior year quarter of $7.103 million, due to the acquisition of United Bank and approximately $1 million increase of merger related costs, branch closure costs and the costs of changing our year-end. Non-interest expense in the first quarter of 2019 decreased $100 thousand from the three months ended December 2018, due to $172 thousand lower merger related, branch closure and audit and financial costs, partially offset by a full quarter of expenses from the acquired United Bank operations.
|
|
•
|
Net loans increased to $1.01 billion, or an increase of $26 million at March 31, 2019, compared to $0.98 billion at December 31, 2018 and $0.75 billion at March 31, 2018. Strong organic loan and deposit growth largely supported the increase in assets in the current quarter. The asset growth from March 31, 2018 was due to the acquisition of United Bank as well as organic loan growth.
|
|
•
|
The Tax Cuts and Jobs Act of 2017 ("the Tax Act"), enacted on December 22, 2017, reduced the corporate Federal income tax rates for the Company from 34% to 24.5% for 2018, and 21% for 2019.
|
|
|
Three months ended March 31, 2019
|
|
Three months ended March 31, 2018
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate (1)
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate (1)
|
||||||||||
|
Average interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
26,014
|
|
|
$
|
168
|
|
|
2.62
|
%
|
|
$
|
27,772
|
|
|
$
|
62
|
|
|
0.91
|
%
|
|
Loans
|
996,778
|
|
|
12,414
|
|
|
5.05
|
%
|
|
725,601
|
|
|
8,540
|
|
|
4.77
|
%
|
||||
|
Interest-bearing deposits
|
6,913
|
|
|
39
|
|
|
2.29
|
%
|
|
7,281
|
|
|
31
|
|
|
1.73
|
%
|
||||
|
Investment securities (1)
|
156,157
|
|
|
947
|
|
|
2.57
|
%
|
|
113,943
|
|
|
620
|
|
|
2.39
|
%
|
||||
|
Non-marketable equity securities, at cost
|
10,375
|
|
|
150
|
|
|
5.86
|
%
|
|
8,005
|
|
|
99
|
|
|
5.02
|
%
|
||||
|
Total interest earning assets (1)
|
$
|
1,196,237
|
|
|
$
|
13,718
|
|
|
4.66
|
%
|
|
$
|
882,602
|
|
|
$
|
9,352
|
|
|
4.32
|
%
|
|
Average interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Savings accounts
|
$
|
164,129
|
|
|
$
|
175
|
|
|
0.43
|
%
|
|
$
|
94,497
|
|
|
$
|
28
|
|
|
0.12
|
%
|
|
Demand deposits
|
189,348
|
|
|
354
|
|
|
0.76
|
%
|
|
153,032
|
|
|
114
|
|
|
0.30
|
%
|
||||
|
Money market
|
152,963
|
|
|
382
|
|
|
1.01
|
%
|
|
118,622
|
|
|
161
|
|
|
0.55
|
%
|
||||
|
CD’s
|
326,834
|
|
|
1,529
|
|
|
1.90
|
%
|
|
265,621
|
|
|
863
|
|
|
1.32
|
%
|
||||
|
IRA’s
|
39,857
|
|
|
153
|
|
|
1.56
|
%
|
|
33,688
|
|
|
84
|
|
|
1.01
|
%
|
||||
|
Total deposits
|
873,131
|
|
|
2,593
|
|
|
1.20
|
%
|
|
665,460
|
|
|
1,250
|
|
|
0.76
|
%
|
||||
|
FHLB Advances and other borrowings
|
126,239
|
|
|
1,063
|
|
|
3.41
|
%
|
|
117,939
|
|
|
746
|
|
|
2.57
|
%
|
||||
|
Total interest-bearing liabilities
|
$
|
999,370
|
|
|
$
|
3,656
|
|
|
1.48
|
%
|
|
$
|
783,399
|
|
|
$
|
1,996
|
|
|
1.03
|
%
|
|
Net interest income
|
|
|
$
|
10,062
|
|
|
|
|
|
|
$
|
7,356
|
|
|
|
||||||
|
Interest rate spread
|
|
|
|
|
3.18
|
%
|
|
|
|
|
|
3.29
|
%
|
||||||||
|
Net interest margin (1)
|
|
|
|
|
3.43
|
%
|
|
|
|
|
|
3.40
|
%
|
||||||||
|
Average interest earning assets to average interest-bearing liabilities
|
|
|
|
|
1.20
|
|
|
|
|
|
|
1.13
|
|
||||||||
|
|
|
|
Increase (decrease) due to
|
||||||||||
|
|
Volume
|
|
Rate
|
|
Net
|
||||||
|
Interest income:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
(4
|
)
|
|
$
|
110
|
|
|
$
|
106
|
|
|
Loans
|
3,345
|
|
|
529
|
|
|
3,874
|
|
|||
|
Interest-bearing deposits
|
(2
|
)
|
|
10
|
|
|
8
|
|
|||
|
Investment securities
|
263
|
|
|
64
|
|
|
327
|
|
|||
|
Non-marketable equity securities, at cost
|
32
|
|
|
19
|
|
|
51
|
|
|||
|
Total interest earning assets
|
3,634
|
|
|
732
|
|
|
4,366
|
|
|||
|
Interest expense:
|
|
|
|
|
|
||||||
|
Savings accounts
|
28
|
|
|
119
|
|
|
147
|
|
|||
|
Demand deposits
|
32
|
|
|
208
|
|
|
240
|
|
|||
|
Money market accounts
|
55
|
|
|
166
|
|
|
221
|
|
|||
|
CD’s
|
225
|
|
|
441
|
|
|
666
|
|
|||
|
IRA’s
|
17
|
|
|
52
|
|
|
69
|
|
|||
|
Total deposits
|
357
|
|
|
986
|
|
|
1,343
|
|
|||
|
FHLB Advances and other borrowings
|
55
|
|
|
261
|
|
|
316
|
|
|||
|
Total interest bearing liabilities
|
412
|
|
|
1,247
|
|
|
1,659
|
|
|||
|
Net interest income
|
$
|
3,222
|
|
|
$
|
(515
|
)
|
|
$
|
2,707
|
|
|
|
|
|
Three months ended March 31,
|
|
|
|||||||
|
|
2019
|
|
2018
|
|
% Change
|
|||||
|
Non-interest Income:
|
|
|
|
|
|
|||||
|
Service charges on deposit accounts
|
$
|
550
|
|
|
$
|
430
|
|
|
27.91
|
%
|
|
Interchange income
|
338
|
|
|
302
|
|
|
11.92
|
%
|
||
|
Loan servicing income
|
554
|
|
|
346
|
|
|
60.12
|
%
|
||
|
Gain on sale of loans
|
308
|
|
|
189
|
|
|
62.96
|
%
|
||
|
Loan fees and service charges
|
128
|
|
|
87
|
|
|
47.13
|
%
|
||
|
Insurance commission income
|
184
|
|
|
187
|
|
|
(1.60
|
)%
|
||
|
Gains (losses) on investment securities
|
34
|
|
|
(21
|
)
|
|
N/M
|
|
||
|
Other
|
236
|
|
|
155
|
|
|
52.26
|
%
|
||
|
Total non-interest income
|
$
|
2,332
|
|
|
$
|
1,675
|
|
|
39.22
|
%
|
|
|
Three months ended March 31,
|
|
|
|||||||
|
|
2019
|
|
2018
|
|
% Change
|
|||||
|
Non-interest Expense:
|
|
|
|
|
|
|||||
|
Compensation and benefits
|
$
|
4,706
|
|
|
$
|
3,806
|
|
|
23.65
|
%
|
|
Occupancy - net
|
954
|
|
|
761
|
|
|
25.36
|
%
|
||
|
Office
|
522
|
|
|
426
|
|
|
22.54
|
%
|
||
|
Data processing
|
987
|
|
|
733
|
|
|
34.65
|
%
|
||
|
Amortization of intangible assets
|
327
|
|
|
161
|
|
|
103.11
|
%
|
||
|
Amortization of mortgage servicing rights
|
191
|
|
|
76
|
|
|
151.32
|
%
|
||
|
Advertising, marketing and public relations
|
203
|
|
|
146
|
|
|
39.04
|
%
|
||
|
FDIC premium assessment
|
94
|
|
|
115
|
|
|
(18.26
|
)%
|
||
|
Professional services
|
825
|
|
|
323
|
|
|
155.42
|
%
|
||
|
Losses on repossessed assets, net
|
(37
|
)
|
|
—
|
|
|
N/M
|
|
||
|
Other
|
1,122
|
|
|
556
|
|
|
101.80
|
%
|
||
|
Total non-interest expense
|
$
|
9,894
|
|
|
$
|
7,103
|
|
|
39.29
|
%
|
|
|
|
|
|
|
|
|||||
|
Non-interest expense (annualized) / Average assets
|
3.09
|
%
|
|
3.07
|
%
|
|
0.41
|
%
|
||
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
|||
|
|
|
Amount
|
|
Amount
|
||||
|
Real estate loans:
|
|
|
|
|
||||
|
Residential real estate
|
|
|
|
|
||||
|
One to four family
|
|
$
|
201,796
|
|
|
209,926
|
|
|
|
Purchased HELOC loans
|
|
12,346
|
|
|
12,883
|
|
||
|
Commercial/agricultural real estate
|
|
|
|
|
|
|||
|
Commercial real estate
|
|
368,530
|
|
|
357,959
|
|
||
|
Agricultural real estate
|
|
90,920
|
|
|
86,015
|
|
||
|
Multi-family real estate
|
|
83,961
|
|
|
69,400
|
|
||
|
Construction and land development
|
|
42,446
|
|
|
22,691
|
|
||
|
Total real estate loans
|
|
799,999
|
|
|
758,874
|
|
||
|
Non-real estate loans:
|
|
|
|
|
||||
|
Consumer non-real estate
|
|
|
|
|
||||
|
Originated indirect paper
|
|
52,422
|
|
|
56,585
|
|
||
|
Purchased indirect paper
|
|
12,910
|
|
|
15,006
|
|
||
|
Other Consumer
|
|
19,048
|
|
|
20,214
|
|
||
|
Commercial/agricultural loans
|
|
|
|
|
||||
|
Commercial non-real estate
|
|
105,803
|
|
|
112,427
|
|
||
|
Agricultural non-real estate
|
|
36,254
|
|
|
36,327
|
|
||
|
Total non-real estate loans
|
|
226,437
|
|
|
240,559
|
|
||
|
Gross loans
|
|
1,026,436
|
|
|
999,433
|
|
||
|
Unearned net deferred fees and costs and loans in process
|
|
318
|
|
|
409
|
|
||
|
Unamortized discount on acquired loans
|
|
(7,076
|
)
|
|
(7,286
|
)
|
||
|
Total loans (net of unearned income and deferred expense)
|
|
1,019,678
|
|
|
992,556
|
|
||
|
Allowance for loan losses
|
|
(8,707
|
)
|
|
(7,604
|
)
|
||
|
Total loans receivable, net
|
|
$
|
1,010,971
|
|
|
$
|
984,952
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
Change FTD
|
||||||
|
Community Banking Loan Portfolios:
|
|
|
|
|
|
|
||||||
|
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
||||||
|
Commercial real estate
|
|
$
|
368,530
|
|
|
$
|
357,959
|
|
|
$
|
10,571
|
|
|
Agricultural real estate
|
|
90,920
|
|
|
86,015
|
|
|
4,905
|
|
|||
|
Multi-family real estate
|
|
83,961
|
|
|
69,400
|
|
|
14,561
|
|
|||
|
Construction and land development
|
|
42,446
|
|
|
22,691
|
|
|
19,755
|
|
|||
|
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
||||||
|
Commercial non-real estate
|
|
105,803
|
|
|
112,427
|
|
|
(6,624
|
)
|
|||
|
Agricultural non-real estate
|
|
36,254
|
|
|
36,327
|
|
|
(73
|
)
|
|||
|
Residential real estate:
|
|
|
|
|
|
|
||||||
|
Purchased HELOC loans
|
|
12,346
|
|
|
12,883
|
|
|
(537
|
)
|
|||
|
Consumer non-real estate:
|
|
|
|
|
|
|
||||||
|
Other consumer
|
|
19,048
|
|
|
20,214
|
|
|
(1,166
|
)
|
|||
|
Total Community Banking Loan Portfolios
|
|
759,308
|
|
|
717,916
|
|
|
41,392
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Legacy Loan Portfolios:
|
|
|
|
|
|
|
||||||
|
Residential real estate:
|
|
|
|
|
|
|
||||||
|
One to four family
|
|
201,796
|
|
|
209,926
|
|
|
(8,130
|
)
|
|||
|
Consumer non-real estate:
|
|
|
|
|
|
|
||||||
|
Originated indirect paper
|
|
52,422
|
|
|
56,585
|
|
|
(4,163
|
)
|
|||
|
Purchased indirect paper
|
|
12,910
|
|
|
15,006
|
|
|
(2,096
|
)
|
|||
|
Total Legacy Loan Portfolios
|
|
267,128
|
|
|
281,517
|
|
|
(14,389
|
)
|
|||
|
Gross loans
|
|
$
|
1,026,436
|
|
|
$
|
999,433
|
|
|
$
|
27,003
|
|
|
|
March 31, 2019 and Three Months Then Ended
|
|
December 31, 2018 and Three Months Then Ended
|
||||
|
Nonperforming assets:
|
|
|
|
||||
|
Nonaccrual loans
|
$
|
9,871
|
|
|
$
|
7,354
|
|
|
Accruing loans past due 90 days or more
|
1,713
|
|
|
736
|
|
||
|
Total nonperforming loans (“NPLs”)
|
11,584
|
|
|
8,090
|
|
||
|
Other real estate owned
|
2,071
|
|
|
2,522
|
|
||
|
Other collateral owned
|
29
|
|
|
48
|
|
||
|
Total nonperforming assets (“NPAs”)
|
$
|
13,684
|
|
|
$
|
10,660
|
|
|
Troubled Debt Restructurings (“TDRs”)
|
$
|
9,984
|
|
|
$
|
8,722
|
|
|
Accruing TDR's
|
$
|
7,483
|
|
|
$
|
6,055
|
|
|
Nonaccrual TDRs
|
$
|
2,501
|
|
|
$
|
2,667
|
|
|
Average outstanding loan balance
|
$
|
996,778
|
|
|
$
|
921,951
|
|
|
Loans, end of period
|
$
|
1,019,678
|
|
|
$
|
992,556
|
|
|
Total assets, end of period
|
$
|
1,326,590
|
|
|
$
|
1,287,924
|
|
|
ALL, at beginning of period
|
$
|
7,604
|
|
|
$
|
6,748
|
|
|
Loans charged off:
|
|
|
|
||||
|
Residential real estate
|
(67
|
)
|
|
(43
|
)
|
||
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
(78
|
)
|
|
(79
|
)
|
||
|
Commercial/Agricultural non-real estate
|
—
|
|
|
—
|
|
||
|
Total loans charged off
|
(145
|
)
|
|
(122
|
)
|
||
|
Recoveries of loans previously charged off:
|
|
|
|
||||
|
Residential real estate
|
1
|
|
|
4
|
|
||
|
Commercial/Agricultural real estate
|
—
|
|
|
—
|
|
||
|
Consumer non-real estate
|
22
|
|
|
24
|
|
||
|
Commercial/Agricultural non-real estate
|
—
|
|
|
—
|
|
||
|
Total recoveries of loans previously charged off:
|
23
|
|
|
28
|
|
||
|
Net loans charged off (“NCOs”)
|
(122
|
)
|
|
(94
|
)
|
||
|
Additions to ALL via provision for loan losses charged to operations
|
1,225
|
|
|
950
|
|
||
|
ALL, at end of period
|
$
|
8,707
|
|
|
$
|
7,604
|
|
|
Ratios:
|
|
|
|
||||
|
ALL to NCOs (annualized)
|
1,784.22
|
%
|
|
2,022.34
|
%
|
||
|
NCOs (annualized) to average loans
|
0.05
|
%
|
|
0.04
|
%
|
||
|
ALL to total loans
|
0.85
|
%
|
|
0.77
|
%
|
||
|
NPLs to total loans
|
1.14
|
%
|
|
0.82
|
%
|
||
|
NPAs to total assets
|
1.03
|
%
|
|
0.83
|
%
|
||
|
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
Greater
Than 89 Days |
|
Total
Past Due |
|
Nonaccrual Loans
|
|
Recorded Investment > 89 Days and Accruing
|
||||||||||||
|
March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated loans
|
$
|
3,545
|
|
|
$
|
2,494
|
|
|
$
|
5,304
|
|
|
$
|
11,343
|
|
|
$
|
2,742
|
|
|
$
|
1,245
|
|
|
Acquired loans
|
4,686
|
|
|
1,658
|
|
|
3,063
|
|
|
9,407
|
|
|
7,129
|
|
|
468
|
|
||||||
|
Total
|
$
|
8,231
|
|
|
$
|
4,152
|
|
|
$
|
8,367
|
|
|
$
|
20,750
|
|
|
$
|
9,871
|
|
|
$
|
1,713
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Originated loans
|
$
|
4,888
|
|
|
$
|
2,164
|
|
|
$
|
1,766
|
|
|
$
|
8,818
|
|
|
$
|
1,770
|
|
|
$
|
279
|
|
|
Acquired loans
|
3,671
|
|
|
918
|
|
|
3,739
|
|
|
8,328
|
|
|
5,584
|
|
|
457
|
|
||||||
|
Total
|
$
|
8,559
|
|
|
$
|
3,082
|
|
|
$
|
5,505
|
|
|
$
|
17,146
|
|
|
$
|
7,354
|
|
|
$
|
736
|
|
|
|
Quarter Ended
|
||||||||||||||
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||||
|
Balance, beginning of period
|
$
|
7,354
|
|
|
$
|
7,210
|
|
|
$
|
6,627
|
|
|
$
|
6,388
|
|
|
Additions
|
3,428
|
|
|
906
|
|
|
2,030
|
|
|
901
|
|
||||
|
Acquired nonaccrual loans
|
—
|
|
|
941
|
|
|
—
|
|
|
—
|
|
||||
|
Charge offs
|
(31
|
)
|
|
(40
|
)
|
|
(68
|
)
|
|
(34
|
)
|
||||
|
Transfers to OREO
|
(362
|
)
|
|
(201
|
)
|
|
(400
|
)
|
|
(334
|
)
|
||||
|
Return to accrual status
|
(175
|
)
|
|
—
|
|
|
(93
|
)
|
|
—
|
|
||||
|
Payments received
|
(282
|
)
|
|
(1,429
|
)
|
|
(676
|
)
|
|
(257
|
)
|
||||
|
Other, net
|
(61
|
)
|
|
(33
|
)
|
|
(210
|
)
|
|
(22
|
)
|
||||
|
Balance, end of period
|
$
|
9,871
|
|
|
$
|
7,354
|
|
|
$
|
7,210
|
|
|
$
|
6,642
|
|
|
|
Quarter Ended
|
||||||||||||||
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||||
|
Balance, beginning of period
|
$
|
2,522
|
|
|
$
|
2,749
|
|
|
$
|
5,328
|
|
|
$
|
6,996
|
|
|
Loans transferred in
|
362
|
|
|
201
|
|
|
400
|
|
|
334
|
|
||||
|
Branch properties sales
|
—
|
|
|
—
|
|
|
(1,245
|
)
|
|
—
|
|
||||
|
Sales
|
(808
|
)
|
|
(210
|
)
|
|
(1,762
|
)
|
|
(256
|
)
|
||||
|
Write-downs
|
(6
|
)
|
|
—
|
|
|
(127
|
)
|
|
(27
|
)
|
||||
|
Other, net
|
1
|
|
|
(218
|
)
|
|
155
|
|
|
(32
|
)
|
||||
|
Balance, end of period
|
$
|
2,071
|
|
|
$
|
2,522
|
|
|
$
|
2,749
|
|
|
$
|
7,015
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||||||||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications |
|
Recorded
Investment |
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||||||||
|
Troubled debt restructurings: Accrual Status
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Residential real estate
|
37
|
|
|
$
|
3,454
|
|
|
34
|
|
|
$
|
3,319
|
|
|
34
|
|
|
$
|
3,495
|
|
|
28
|
|
|
$
|
3,015
|
|
|
Commercial/Agricultural real estate
|
17
|
|
|
3,454
|
|
|
15
|
|
|
2,209
|
|
|
14
|
|
|
1,646
|
|
|
12
|
|
|
2,414
|
|
||||
|
Consumer non-real estate
|
11
|
|
|
90
|
|
|
13
|
|
|
99
|
|
|
14
|
|
|
109
|
|
|
16
|
|
|
146
|
|
||||
|
Commercial/Agricultural non-real estate
|
3
|
|
|
485
|
|
|
2
|
|
|
428
|
|
|
3
|
|
|
481
|
|
|
3
|
|
|
517
|
|
||||
|
Total loans
|
68
|
|
|
$
|
7,483
|
|
|
64
|
|
|
$
|
6,055
|
|
|
65
|
|
|
$
|
5,731
|
|
|
59
|
|
|
$
|
6,092
|
|
|
Securities available for sale
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
March 31, 2019
|
|
|
|
||||
|
U.S. government agency obligations
|
$
|
52,567
|
|
|
$
|
52,066
|
|
|
Obligations of states and political subdivisions
|
33,400
|
|
|
33,415
|
|
||
|
Mortgage backed securities
|
44,670
|
|
|
44,564
|
|
||
|
Corporate debt securities
|
6,560
|
|
|
6,375
|
|
||
|
Corporate asset based securities
|
23,999
|
|
|
23,781
|
|
||
|
Totals
|
$
|
161,196
|
|
|
$
|
160,201
|
|
|
December 31, 2018
|
|
|
|
||||
|
U.S. government agency obligations
|
$
|
46,215
|
|
|
$
|
45,298
|
|
|
Obligations of states and political subdivisions
|
35,162
|
|
|
34,728
|
|
||
|
Mortgage backed securities
|
42,279
|
|
|
41,350
|
|
||
|
Agency securities
|
104
|
|
|
148
|
|
||
|
Corporate debt securities
|
6,577
|
|
|
6,305
|
|
||
|
Corporate asset based securities
|
18,928
|
|
|
18,896
|
|
||
|
Totals
|
$
|
149,265
|
|
|
$
|
146,725
|
|
|
Securities held to maturity
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
March 31, 2019
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
1,700
|
|
|
$
|
1,702
|
|
|
Mortgage-backed securities
|
3,011
|
|
|
3,083
|
|
||
|
Totals
|
$
|
4,711
|
|
|
$
|
4,785
|
|
|
December 31, 2018
|
|
|
|
||||
|
Obligations of states and political subdivisions
|
$
|
1,701
|
|
|
$
|
1,698
|
|
|
Mortgage-backed securities
|
3,149
|
|
|
3,174
|
|
||
|
Totals
|
$
|
4,850
|
|
|
$
|
4,872
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Available for sale securities
|
Amortized
Cost |
|
Fair
Value |
|
Amortized
Cost |
|
Fair
Value |
||||||||
|
Agency
|
$
|
97,238
|
|
|
$
|
96,630
|
|
|
$
|
88,494
|
|
|
$
|
86,648
|
|
|
AAA
|
7,052
|
|
|
7,023
|
|
|
3,566
|
|
|
3,535
|
|
||||
|
AA
|
42,390
|
|
|
42,228
|
|
|
42,608
|
|
|
42,305
|
|
||||
|
A
|
12,860
|
|
|
12,680
|
|
|
12,991
|
|
|
12,662
|
|
||||
|
Non-rated
|
1,656
|
|
|
1,640
|
|
|
1,606
|
|
|
1,575
|
|
||||
|
Total available for sale securities
|
$
|
161,196
|
|
|
$
|
160,201
|
|
|
$
|
149,265
|
|
|
$
|
146,725
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Securities held to maturity
|
Amortized
Cost |
|
Fair
Value |
|
Amortized
Cost |
|
Fair
Value |
||||||||
|
U.S. government agency
|
$
|
3,011
|
|
|
$
|
3,083
|
|
|
$
|
3,149
|
|
|
$
|
3,173
|
|
|
AA
|
395
|
|
|
396
|
|
|
395
|
|
|
395
|
|
||||
|
A
|
955
|
|
|
955
|
|
|
956
|
|
|
955
|
|
||||
|
Non-rated
|
350
|
|
|
351
|
|
|
350
|
|
|
349
|
|
||||
|
Total
|
$
|
4,711
|
|
|
$
|
4,785
|
|
|
$
|
4,850
|
|
|
$
|
4,872
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
Non-interest bearing demand deposits
|
|
$
|
138,280
|
|
|
$
|
155,405
|
|
|
Interest bearing demand deposits
|
|
195,741
|
|
|
169,310
|
|
||
|
Savings accounts
|
|
159,325
|
|
|
192,310
|
|
||
|
Money market accounts
|
|
174,508
|
|
|
126,021
|
|
||
|
Certificate accounts
|
|
362,795
|
|
|
364,466
|
|
||
|
Total deposits
|
|
$
|
1,030,649
|
|
|
$
|
1,007,512
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes
|
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of March 31, 2019 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
130,055,000
|
|
|
12.7
|
%
|
|
$
|
81,720,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
102,150,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
121,348,000
|
|
|
11.9
|
%
|
|
61,290,000
|
|
|
>=
|
|
6.0
|
%
|
|
81,720,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
121,348,000
|
|
|
11.9
|
%
|
|
45,967,000
|
|
|
>=
|
|
4.5
|
%
|
|
66,397,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
121,348,000
|
|
|
9.6
|
%
|
|
50,655,000
|
|
|
>=
|
|
4.0
|
%
|
|
63,318,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
As of December 31, 2018 (Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
126,440,000
|
|
|
12.7
|
%
|
|
$
|
79,651,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
118,836,000
|
|
|
11.9
|
%
|
|
59,738,000
|
|
|
>=
|
|
6.0
|
%
|
|
79,651,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
118,836,000
|
|
|
11.9
|
%
|
|
44,804,000
|
|
|
>=
|
|
4.5
|
%
|
|
64,716,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
118,836,000
|
|
|
9.7
|
%
|
|
48,976,000
|
|
|
>=
|
|
4.0
|
%
|
|
61,220,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
|
Actual
|
|
For Capital Adequacy
Purposes
|
|
To Be Well Capitalized
Under Prompt Corrective
Action Provisions
|
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
|
As of March 31, 2019 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
124,161,000
|
|
|
12.2
|
%
|
|
$
|
81,720,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
102,150,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
100,454,000
|
|
|
9.8
|
%
|
|
61,290,000
|
|
|
>=
|
|
6.0
|
%
|
|
81,720,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
100,454,000
|
|
|
9.8
|
%
|
|
45,967,000
|
|
|
>=
|
|
4.5
|
%
|
|
66,397,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
100,454,000
|
|
|
7.9
|
%
|
|
50,655,000
|
|
|
>=
|
|
4.0
|
%
|
|
63,318,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
As of December 31, 2018 (Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total capital (to risk weighted assets)
|
$
|
123,657,000
|
|
|
12.4
|
%
|
|
$
|
79,651,000
|
|
|
>=
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
>=
|
|
10.0
|
%
|
|
Tier 1 capital (to risk weighted assets)
|
101,053,000
|
|
|
10.2
|
%
|
|
59,738,000
|
|
|
>=
|
|
6.0
|
%
|
|
79,651,000
|
|
|
>=
|
|
8.0
|
%
|
|||
|
Common equity tier 1 capital (to risk weighted assets)
|
101,053,000
|
|
|
10.2
|
%
|
|
44,804,000
|
|
|
>=
|
|
4.5
|
%
|
|
64,716,000
|
|
|
>=
|
|
6.5
|
%
|
|||
|
Tier 1 leverage ratio (to adjusted total assets)
|
101,053,000
|
|
|
8.3
|
%
|
|
48,976,000
|
|
|
>=
|
|
4.0
|
%
|
|
61,220,000
|
|
|
>=
|
|
5.0
|
%
|
|||
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
•
|
originating shorter-term secured consumer, commercial and agriculture loan maturities;
|
|
•
|
originating variable rate commercial and agriculture loans;
|
|
•
|
managing our funding needs by utilizing core deposits, institutional certificates of deposits and borrowings as appropriate to extend terms and lock in fixed interest rates;
|
|
•
|
reducing non-interest expense and managing our efficiency ratio by implementing technologies to enhance customer service and increase employee productivity;
|
|
•
|
realigning supervision and control of our branch network by modifying their configuration, staffing, locations and reporting structure to focus resources on our most productive markets;
|
|
•
|
managing our exposure to changes in interest rates, including, but not limited to the sale of longer term fixed rate consumer loans;
|
|
•
|
entering into selling loans on the secondary market with retained servicing; and
|
|
•
|
originating balloon mortgage loans with a term of seven years or less to minimize the impact of sudden rate changes.
|
|
|
|
Percent Change in Economic Value of Equity (EVE)
|
||||
|
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1) |
|
At March 31, 2019
|
|
At December 31, 2018
|
||
|
|
|
|
|
|
||
|
+300 bp
|
|
(4
|
)%
|
|
(3
|
)%
|
|
+200 bp
|
|
(2
|
)%
|
|
(2
|
)%
|
|
+100 bp
|
|
(1
|
)%
|
|
(1
|
)%
|
|
-100 bp
|
|
—
|
%
|
|
(1
|
)%
|
|
-200 bp
|
|
(2
|
)%
|
|
(5
|
)%
|
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
|
|
Percent Change in Net Interest Income Over One Year Horizon
|
||||
|
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
|
At March 31, 2019
|
|
At December 31, 2018
|
||
|
|
|
|
|
|
||
|
+300 bp
|
|
(5
|
)%
|
|
(6
|
)%
|
|
+200 bp
|
|
(3
|
)%
|
|
(4
|
)%
|
|
+100 bp
|
|
(1
|
)%
|
|
(2
|
)%
|
|
-100 bp
|
|
1
|
%
|
|
1
|
%
|
|
-200 bp
|
|
—
|
%
|
|
(1
|
)%
|
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
ITEM 4.
|
CONTROLS AND PROCEDURES
|
|
Item 1.
|
LEGAL PROCEEDINGS
|
|
Item 1A.
|
RISK FACTORS
|
|
Item 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
(a)
|
Not applicable.
|
|
(b)
|
Not applicable.
|
|
(c)
|
Issuer Purchases of Equity Securities.
|
|
Period
|
|
Total number of Shares Purchased (1)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Pans or Programs
|
|
January 1, 2019 - January 31, 2019
|
|
798
|
|
$11.32
|
|
—
|
|
—
|
|
February 1, 2019 - February 28, 2019
|
|
—
|
|
—
|
|
—
|
|
—
|
|
March 1, 2019- March 31, 2019
|
|
—
|
|
—
|
|
—
|
|
—
|
|
Total
|
|
798
|
|
$11.32
|
|
—
|
|
—
|
|
Item 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
Item 4.
|
MINE SAFETY DISCLOSURES
|
|
Item 5.
|
OTHER INFORMATION
|
|
Item 7.
|
EXHIBITS
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
101
|
|
The following materials from Citizens Community Bancorp, Inc.’s Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2019 formatted in XBRL (eXtensible Business Reporting Language) and furnished electronically herewith: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations; (iii) Consolidated Statements of Comprehensive Income (Loss); (iv) Consolidated Statement of Changes in Stockholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Condensed Notes to Consolidated Financial Statements.
|
|
*
|
This certification is not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
|
|
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
||
|
|
|
|
||
|
Date: May 9, 2019
|
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
|
|
Stephen M. Bianchi
|
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
||
|
Date: May 9, 2019
|
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
|
|
James S. Broucek
|
|
|
|
|
|
Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|