UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

FORM 10-Q

(Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934  

       

For the quarterly period ended March 3 1 , 20 1 9

OR

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

For the transition period from _______ to _______

 

Commission file number 0-23325


Guaranty Federal Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

43-1792717

(State or other jurisdiction of incorporation or organization)

 

(IRS Employer Identification No.)

2144 E Republic Rd, Suite F200

 

Springfield, Missouri

6580 4

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number: 1-833-875-2492

 

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

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes [X] No [  ]

 

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

 

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

 

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

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, Par Value $0.10 per share

GFED

NASDAQ Global Market

 

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

 

Class

Outstanding as of April 30 , 20 1 9

Common Stock, Par Value $0.10 per share

4,483,206 Shares

 

 

 

 

 

GUARANTY FEDERAL BANCSHARES, INC.

 
 

TABLE OF CONTENTS

    Page
PART I. F INANCIAL I NFORMATION
   

Item 1. Financial Statements

 
Condensed Consolidated Financial Statements (Unaudited):  
 

Condensed Consolidated Balance Sheets

3

 

Condensed Consolidated Statements of Income

4

 

Condensed Consolidated Statements of Comprehensive Income

5

 

Condensed Consolidated Statements of Stockholders’ Equity

6

 

Condensed Consolidated Statements of Cash Flows

8

 

Notes to Condensed Consolidated Financial Statements

9

     

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

30
     

Item 3. Quantitative and Qualitative Disclosures about Market Risk

35
     

Item 4. Controls and Procedures

35
     

PART II. O THER I NFORMATION

     

Item 1. Legal Proceedings

36

     

Item 1A. Risk factors

36

     

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

36

     

Item 3. Defaults Upon Senior Securities

36

     

Item 4. Mine Safety Disclosures

36

     

Item 5. Other Information

36

     

Item 6. Exhibits

36

     

Signatures

  37

 

2

 

 

PART I FINANCIAL INFORMATION

Item 1. Financial Statements

 

 

GUARANTY FEDERAL BANCSHARES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

MARCH 31, 2019 (UNAUDITED) AND DECEMBER 31, 2018

 

 

 

3/31/19

   

12/31/18

 
ASSETS                

Cash and due from banks

  $ 4,540,953     $ 5,818,955  

Interest-bearing deposits in other financial institutions

    38,508,308       28,302,687  

Cash and cash equivalents

    43,049,261       34,121,642  

Interest-bearing time deposits at other financial institutions

    250,000       250,000  

Available-for-sale securities

    98,793,658       86,266,197  

Stock in Federal Home Loan Bank, at cost

    3,241,500       5,387,200  

Mortgage loans held for sale

    2,847,255       1,516,849  

Loans receivable, net of allowance for loan losses of March 31, 2019 - $7,846,622 - December 31, 2018 - $7,995,569

    760,545,644       778,298,606  

Accrued interest receivable

    3,773,210       3,390,944  

Prepaid expenses and other assets

    10,289,237       6,261,159  

Goodwill

    1,434,982       1,434,982  

Core deposit intangible

    2,861,660       2,980,910  

Foreclosed assets held for sale

    1,179,536       1,126,963  

Premises and equipment, net

    19,778,454       20,095,161  

Operating lease right-of-use asset

    9,473,587       -  

Bank owned life insurance

    20,309,260       20,198,074  

Deferred and income taxes receivable

    3,641,600       3,809,183  
    $ 981,468,844     $ 965,137,870  

LIABILITIES AND STOCKHOLDERS' EQUITY

               

LIABILITIES

               

Deposits

  $ 806,831,336     $ 749,618,822  

Federal Home Loan Bank advances

    52,100,000       105,300,000  

Subordinated debentures

    21,738,863       21,760,829  

Note payable to bank

    5,000,000       5,000,000  

Advances from borrowers for taxes and insurance

    421,826       289,808  

Accrued expenses and other liabilities

    2,318,551       1,868,008  

Operating lease liability

    9,490,385       -  

Accrued interest payable

    949,953       821,811  
      898,850,914       884,659,278  

COMMITMENTS AND CONTINGENCIES

    -       -  

STOCKHOLDERS' EQUITY

               

Capital Stock:

               

Common stock, $0.10 par value; authorized 10,000,000 shares; issued March 31, 2019 and December 31, 2018 - 6,912,003 and 6,902,003 shares; respectively

    691,200       690,200  

Additional paid-in capital

    51,379,796       51,382,585  

Retained earnings, substantially restricted

    67,367,234       65,829,687  

Accumulated other comprehensive loss

    (71,965 )     (452,756 )
      119,366,265       117,449,716  

Treasury stock, at cost; March 31, 2019 and December 31, 2018 - 2,428,797 and 2,443,522 shares, respectively

    (36,748,335 )     (36,971,124 )
      82,617,930       80,478,592  
    $ 981,468,844     $ 965,137,870  

 

See Notes to Condensed Consolidated Financial Statements

 

3

 

 

 

 GUARANTY FEDERAL BANCSHARES, INC. 

 CONDENSED CONSOLIDATED STATEMENTS OF INCOME 

 THREE MONTHS ENDED MARCH 31, 2019 AND 2018 (UNAUDITED) 

 

   

3/31/2019

   

3/31/2018

 

Interest Income

               

Loans

  $ 10,303,185     $ 7,378,575  

Investment securities

    597,534       449,369  

Other

    195,717       128,372  
      11,096,436       7,956,316  

Interest Expense

               

Deposits

    2,606,220       1,422,570  

FHLB advances

    356,576       333,527  

Subordinated debentures

    291,352       168,967  

Other

    67,570       -  
      3,321,718       1,925,064  

Net Interest Income

    7,774,718       6,031,252  

Provision for Loan Losses

    -       225,000  

Net Interest Income After Provision for Loan Losses

    7,774,718       5,806,252  

Noninterest Income

               

Service charges

    401,832       317,166  

Gain (loss) on sale of investment securities

    (30,648 )     3,183  

Gain on sale of mortgage loans held for sale

    425,998       379,557  

Gain on sale of Small Business Administration loans

    250,119       170,862  

Net gain (loss) on foreclosed assets

    (19,057 )     44,331  

Other income

    536,091       403,940  
      1,564,335       1,319,039  

Noninterest Expense

               

Salaries and employee benefits

    3,959,320       3,173,424  

Occupancy

    1,133,363       770,407  

FDIC deposit insurance premiums

    99,535       78,298  

Data processing

    388,944       302,532  

Advertising

    150,000       131,250  

Merger costs

    16,596       228,000  

Amortization of core deposit intangible

    119,250       -  

Other expense

    976,551       791,944  
      6,843,559       5,475,855  

Income Before Income Taxes

    2,495,494       1,649,436  

Provision for Income Taxes

    375,130       293,691  

Net Income Available to Common Shareholders

  $ 2,120,364     $ 1,355,745  
                 

Basic Income Per Common Share

  $ 0.48     $ 0.31  

Diluted Income Per Common Share

  $ 0.47     $ 0.30  

 

See Notes to Condensed Consolidated Financial Statements

 

4

 

 

 

 GUARANTY FEDERAL BANCSHARES, INC. 

 CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME 

 THREE MONTHS ENDED MARCH 31, 2019 AND 2018 (UNAUDITED) 

 

   

3/31/2019

   

3/31/2018

 

NET INCOME

  $ 2,120,364     $ 1,355,745  

OTHER ITEMS OF COMPREHENSIVE INCOME:

               

Change in unrealized gain (loss) on investment securities available-for-sale, before income taxes

    1,572,967       (1,298,792 )

Change in unrealized gain (loss) on interest rate swaps, before income taxes

    (1,092,487 )     1,265,812  

Less: Reclassification adjustment for realized (gains) losses on investment securities included in net income, before income taxes

    30,648       (3,183 )

Total other items of comprehensive income

    511,128       (36,163 )

Income tax expense (benefit) related to other items of comprehensive income

    130,337       (9,221 )

Other comprehensive income (loss)

    380,791       (26,942 )

TOTAL COMPREHENSIVE INCOME

  $ 2,501,155     $ 1,328,803  

 

See Notes to Condensed Consolidated Financial Statements

 

5

 

 

 

 GUARANTY FEDERAL BANCSHARES, INC. 

 CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY 

 TWELVE MONTHS ENDED DECEMBER 31, 2018 

 

   

Common

Stock

   

Additional Paid-In Capital

   

Treasury

Stock

   

Retained

Earnings

   

Accumulated Other Comprehensive Loss

   

Total

 

Balance, January 1, 2018

  $ 687,850     $ 50,856,069     $ (37,125,541 )   $ 60,679,308     $ (206,193 )   $ 74,891,493  

Net income

    -       -       -       1,355,745       -       1,355,745  

Other comprehensive income (loss)

    -       -       -       -       (26,942 )     (26,942 )

Dividends on common stock ($0.12 per share)

    -       -       -       (532,771 )     -       (532,771 )

Stock award plans

    -       (35,357 )     158,592       -       -       123,235  

Stock options exercised

    450       23,330       -       -       -       23,780  

Balance, March 31, 2018

    688,300       50,844,042       (36,966,949 )     61,502,282       (233,135 )     75,834,540  

Net income

    -       -       -       (342,984 )     -       (342,984 )

Other comprehensive income (loss)

    -       -       -       -       91,016       91,016  

Dividends on common stock ($0.12 per share)

    -       -       -       (534,272 )     -       (534,272 )

Stock award plans

    -       161,235       -       -       -       161,235  

Stock options exercised

    750       37,900       -       -       -       38,650  

Balance, June 30, 2018

    689,050       51,043,177       (36,966,949 )     60,625,026       (142,119 )     75,248,185  

Net income

    -       -       -       3,934,242       -       3,934,242  

Other comprehensive income (loss)

    -       -       -       -       (249,491 )     (249,491 )

Dividends on common stock ($0.12 per share)

    -       -       -       (534,207 )     -       (534,207 )

Stock award plans

    -       154,137       (8,079 )     -       -       146,058  

Stock options exercised

    500       69,400       -       -       -       69,900  

Balance, September 30, 2018

    689,550       51,266,714       (36,975,028 )     64,025,061       (391,610 )     78,614,687  

Net income

    -       -       -       2,384,876       -       2,384,876  

Other comprehensive income (loss)

    -       -       -       -       (61,146 )     (61,146 )

Dividends on common stock ($0.13 per share)

    -       -       -       (580,250 )     -       (580,250 )

Stock award plans

    -       82,621       3,904       -       -       86,525  

Stock options exercised

    650       33,250       -       -       -       33,900  

Balance, December 31, 2018

  $ 690,200     $ 51,382,585     $ (36,971,124 )   $ 65,829,687     $ (452,756 )   $ 80,478,592  

 

See Notes to Condensed Consolidated Financial Statements

 

6

 

 

 GUARANTY FEDERAL BANCSHARES, INC. 

 CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY 

 THREE MONTHS ENDED MARCH  31, 2019 (UNAUDITED) 

 

   

Common

Stock

   

Additional Paid-In Capital

   

Treasury

Stock

   

Retained

Earnings

   

Accumulated Other Comprehensive Loss

   

Total

 

Balance, January 1, 2019

  $ 690,200     $ 51,382,585     $ (36,971,124 )   $ 65,829,687     $ (452,756 )   $ 80,478,592  

Net income

    -       -       -       2,120,364       -       2,120,364  

Other comprehensive income

    -       -       -       -       380,791       380,791  

Dividends on common stock ($0.13 per share)

    -       -       -       (582,817 )     -       (582,817 )

Stock award plans

    -       (53,689 )     222,789       -       -       169,100  

Stock options exercised

    1,000       50,900       -       -       -       51,900  

Balance, March 31, 2019

  $ 691,200     $ 51,379,796     $ (36,748,335 )   $ 67,367,234     $ (71,965 )   $ 82,617,930  

 

See Notes to Condensed Consolidated Financial Statements

 

7

 

 

 

 GUARANTY FEDERAL BANCSHARES, INC. 

 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

 THREE MONTHS ENDED MARCH 31, 2019 AND 2018 (UNAUDITED) 

 

   

3/31/2019

   

3/31/2018

 

CASH FLOWS FROM OPERATING ACTIVITIES

               

Net income

  $ 2,120,364     $ 1,355,745  

Items not requiring (providing) cash:

               

Deferred income taxes

    116,506       (26,484 )

Depreciation

    476,440       331,330  

Lease amortization

    16,798       -  

Provision for loan losses

    -       225,000  

Gain on sale of Small Business Administration loans

    (250,119 )     (170,862 )

Gain on sale of mortgage loans held for sale and investment securities

    (395,350 )     (382,740 )

Gain on sale of foreclosed assets

    (6,043 )     (54,910 )

Gain on sale of premises and equipment

    (6,069 )     -  

Amortization of deferred income, premiums and discounts

    63,406       113,284  

Stock award plan expense

    169,100       123,235  

Accretion of purchase accounting adjustments

    (306,892 )     -  

Origination of loans held for sale

    (15,877,396 )     (13,144,364 )

Proceeds from sale of loans held for sale

    14,972,988       14,664,665  

Increase in cash surrender value of bank owned life insurance

    (111,186 )     (112,015 )

Changes in:

               

Accrued interest receivable

    (382,266 )     (76,120 )

Prepaid expenses and other assets

    (1,262,913 )     36,306  

Accounts payable and accrued expenses

    (113,096 )     (414,507 )

Income taxes receivable/payable

    (79,260 )     141,574  

Net cash provided by (used in) operating activities

    (854,988 )     2,609,137  

CASH FLOWS FROM INVESTING ACTIVITIES

               

Net change in loans

    18,198,692       (8,457,089 )

Principal payments on available-for-sale securities

    1,433,177       1,360,549  

Principal payments on held-to-maturity securities

    736       1,360  

Purchase of premises and equipment

    (153,664 )     (1,672,352 )

Purchase of available-for-sale securities

    (17,536,729 )     (3,777,647 )

Proceeds from sale of available-for-sale securities

    5,057,584       565,935  

Redemption of FHLB stock

    2,145,700       413,900  

Purchase of tax credit investments

    (3,168,435 )     -  

Proceeds from sale of foreclosed assets held for sale

    158,230       54,910  

Net cash provided by (used in) investing activities

    6,135,291       (11,510,434 )

CASH FLOWS FROM FINANCING ACTIVITIES

               

Cash dividends paid

    (580,253 )     (530,973 )

Net increase in demand deposits, NOW accounts and savings accounts

    48,453,425       19,272,583  

Net increase in certificates of deposit

    8,790,226       6,361,616  

Proceeds from FHLB advances

    35,045,000       166,250,000  

Repayments of FHLB advances

    (88,245,000 )     (179,950,000 )

Advances from borrowers for taxes and insurance

    132,018       101,228  

Stock options exercised

    51,900       23,780  

Net cash provided by financing activities

    3,647,316       11,528,234  

INCREASE IN CASH AND CASH EQUIVALENTS

    8,927,619       2,626,937  

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

    34,121,642       37,406,930  

CASH AND CASH EQUIVALENTS, END OF PERIOD

  $ 43,049,261     $ 40,033,867  

 

See Notes to Condensed Consolidated Financial Statements

 

8

 

 

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

Note 1: Basis of Presentation

 

The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included.

 

These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in Guaranty Federal Bancshares, Inc.’s (the “Company”) Annual Report on Form 10-K for the year ended December 31, 2018 (“2018 Annual Report”) filed with the Securities and Exchange Commission (the “SEC”). The results of operations for the periods are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet of the Company as of December 31, 2018, has been derived from the audited consolidated balance sheet of the Company as of that date. Certain information and note disclosures normally included in the Company’s annual financial statements prepared in accordance with GAAP have been condensed or omitted.

 

 

Note 2: Principles of Consolidation

 

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Guaranty Bank (the “Bank”). All significant intercompany transactions and balances have been eliminated in consolidation.

 

 

Note 3: Acquisition

 

On April 2, 2018, the Company completed the acquisition of Carthage, Missouri-based Hometown Bancshares, Inc. (“Hometown”), including its wholly owned bank subsidiary, Hometown Bank, National Association. Under the terms of the Agreement and Plan of Merger, each share of Hometown common stock was exchanged for $20.00 in cash and the transaction was valued at approximately $4.6 million. Hometown’s subsidiary bank, Hometown Bank, National Association, was merged into Guaranty Bank on June 8, 2018.

 

Including the effects of the acquisition method accounting adjustments, the Company acquired approximately $178.8 million in assets, including approximately $143.9 million in loans (inclusive of loan discounts) and approximately $161.2 million in deposits. Goodwill of $1.4 million was recorded as a result of the transaction. The merger strengthened the Company’s position in Southwest Missouri and the Company believes it will be able to achieve cost savings by integrating the two companies and combining accounting, data processing, and other administrative functions all of which gave rise to the goodwill recorded. The goodwill will not be deductible for tax purposes.

 

9

 

 

A summary, at fair value, of the assets acquired and liabilities assumed in the Hometown transaction, as of acquisition date, is as follows:

 

Guaranty Federal Bancshares, Inc.

Net Assets Acquired from Hometown

April 2, 2018

(In Thousands)

 

   

Acquired from

   

Fair Value

   

Fair

 
   

Hometown

   

Adjustments

   

Value

 

Assets Acquired

                       

Cash and Due From Banks

  $ 7,083     $ -     $ 7,083  

Investment Securities

    7,521       -       7,521  

Loans

    150,390       (6,471 )     143,919  

Allowance for Loan Losses

    (2,348 )     2,348       -  

Net Loans

    148,042       (4,123 )     143,919  
                         

Fixed Assets

    9,268       798       10,066  

Foreclosed Assets held for sale

    1,647       (400 )     1,247  

Core Deposit Intangible

    -       3,520       3,520  

Other Assets

    4,146       2,463       6,609  
                         

Total Assets Acquired

  $ 177,707     $ 2,258     $ 179,965  
                         

Liabilities Assumed

                       

Deposits

    161,001       247       161,248  

Federal Home Loan Bank advances

    2,000       -       2,000  

Securities Sold Under Agreements to Repurchase

    2,159       -       2,159  

Other borrowings

    3,000       -       3,000  

Subordinated debentures

    6,186       176       6,362  

Other Liabilities

    2,003       -       2,003  

Total Liabilities Assumed

    176,349     $ 423       176,772  
                         

Stockholders' Equity

                       

Common Stock

    231       (231 )     -  

Capital Surplus

    18,936       (18,936 )     -  

Retained Earnings

    (17,587 )     17,587       -  

Accumulated Other Comprehensive Loss

    (222 )     222       -  

Treasury Stock

    -       -       -  

Total Stockholders' Equity Assumed

    1,358     $ (1,358 )     -  
                         

Total Liabilities and Stockholders' Equity Assumed

  $ 177,707     $ (935 )   $ 176,772  
                         

Net Assets Acquired

                  $ 3,193  

Purchase Price

                    4,628  

Goodwill

                  $ 1,435  

 

The following is a description of the methods used to determine the fair values of significant assets and liabilities presented in the acquisitions above. The purchase price allocation and certain fair value measurements have been finalized.

 

Cash and due from banks – The carrying amount of these assets is a reasonable estimate of fair value based on the short-term nature of these assets.

 

Investment securities – Investment securities were acquired with an adjustment to fair value based upon quoted market prices if material. Otherwise, the carrying amount of these assets was deemed to be a reasonable estimate of fair value.

 

Loans acquired – Fair values for loans were based on a discounted cash flow methodology that considered factors including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan and whether or not the loan was amortizing, and current discount rates. The discount rates used for loans are based on current market rates for new originations of comparable loans and include adjustments for liquidity concerns. The discount rate does not include a factor for credit losses as that has been included in the estimated cash flows. Loans were grouped together according to similar characteristics and were treated in the aggregate when applying various valuation techniques.

 

Fixed assets – Fixed assets were acquired with an adjustment to fair value, which represents the difference between the Company’s current analysis of property and equipment values completed in connection with the acquisition and book value acquired.

 

Foreclosed assets held for sale – These assets are presented at the estimated present values that management expects to receive when the properties are sold, net of related costs of disposal.

 

Core deposit intangible – This intangible asset represents the value of the relationships that Hometown had with its deposit customers. The fair value of this intangible asset was estimated based on a discounted cash flow methodology that gave appropriate consideration to expected customer attrition rates, cost of the deposit base and the net maintenance cost attributable to customer deposits.

 

Other assets – The fair value adjustment results from recording additional deferred tax assets related to the transaction. Otherwise, the carrying amount of these assets was deemed to be a reasonable estimate of fair value.

 

10

 

 

Deposits – The fair values used for the demand and savings deposits that comprise the transaction accounts acquired, by definition equal the amount payable on demand at the acquisition date. The Company performed a fair value analysis of the estimated weighted average interest rate of the certificates of deposits compared to the current market rates and recorded a fair value adjustment for the difference when material.

 

F ederal H ome L oan B ank advances and Other borrowings – The fair value of Federal Home Loan Bank advances and other borrowings are estimated based on borrowing rates currently available to the Company for borrowings with similar terms and maturities.

 

Securities sold under agreement to repurchase – The carrying amount of securities sold under agreement to repurchase is a reasonable estimate of fair value based on the short-term nature of these liabilities.

 

Subordinated debentures – The fair value of subordinated debentures is estimated based on borrowing rates currently available to the Company for borrowings with similar terms and maturities.

 

Other liabilities – The carrying amount of these other liabilities was deemed to be reasonable estimate of fair value.

 

 

Note 4: Securities

 

The amortized cost and approximate fair values of securities classified as available-for-sale were as follows:

 

   

Amortized

Cost

   

Gross

Unrealized

Gains

   

Gross

Unrealized

(Losses)

   

Approximate

Fair Value

 

As of March 31, 2019

                               

Debt Securities:

                               

Municipals

  $ 32,455,849     $ 258,959     $ (135,409 )   $ 32,579,399  

Corporates

    6,060,195       13,206       (37,024 )     6,036,377  

Government sponsored mortgage-backed securities and SBA loan pools

    60,510,461       279,759       (612,338 )     60,177,882  
    $ 99,026,505     $ 551,924     $ (784,771 )   $ 98,793,658  

 

 

   

Amortized

Cost

   

Gross

Unrealized

Gains

   

Gross

Unrealized

(Losses)

   

Approximate

Fair Value

 

As of December 31, 2018

                               

Debt Securities:

                               

Municipals

  $ 34,470,648     $ 10,581     $ (710,709 )   $ 33,770,520  

Corporates

    3,000,000       18,927       -       3,018,927  

Government sponsored mortgage-backed securities and SBA loan pools

    50,632,011       81,999       (1,237,260 )     49,476,750  
    $ 88,102,659     $ 111,507     $ (1,947,969 )   $ 86,266,197  

 

Maturities of available-for-sale debt securities as of March 31, 2019:

 

   

Amortized

Cost

   

Approximate

Fair Value

 

1-5 years

  $ 663,395     $ 672,379  

6-10 years

    14,507,941       14,477,818  

After 10 years

    23,344,708       23,465,579  

Government sponsored mortgage-backed securities and SBA loan pools not due on a single maturity date

    60,510,461       60,177,882  
    $ 99,026,505     $ 98,793,658  

 

The book value of securities pledged as collateral, to secure public deposits and for other purposes, amounted to $23,927,743 and $24,943,176 as of March 31, 2019 and December 31, 2018, respectively. The approximate fair value of pledged securities amounted to $23,863,938 and $24,374,187 as of March 31, 2019 and December 31, 2018, respectively.

 

Realized gains and losses are recorded as net securities gains. Gains and losses on sales of securities are determined on the specific identification method. Gross gains of $7,382 and $3,183 and gross losses of $38,030 and $0 as of March 31, 2019 and March 31, 2018, respectively, were realized from the sale of available-for-sale securities. The tax effect of these net gains and losses was ($7,662) and $700 as of March 31, 2019 and March 31, 2018, respectively.

 

11

 

 

The Company evaluates all securities quarterly to determine if any unrealized losses are deemed to be other than temporary. Certain investment securities are valued at less than their historical cost. These declines are primarily the result of the rate for these investments yielding less than current market rates, or declines in stock prices of equity securities. Based on evaluation of available evidence, management believes the declines in fair value for these securities are temporary. It is management’s intent to hold the debt securities to maturity or until recovery of the unrealized loss. Should the impairment of any of these debt securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified, to the extent the loss is related to credit issues, and to other comprehensive income to the extent the decline on debt securities is related to other factors and the Company does not intend to sell the security prior to recovery of the unrealized loss.

     

Certain other investments in debt and equity securities are reported in the financial statements at an amount less than their historical cost. Total fair value of these investments at March 31, 2019 and December 31, 2018, was $53,767,360 and $70,434,596, respectively, which is approximately 54% and 82% of the Company’s investment portfolio.

 

The following table shows gross unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2019 and December 31, 2018.

 

   

March 31, 2019

 
   

Less than 12 Months

   

12 Months or More

   

Total

 

Description of Securities

 

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

 
                                                 

Municipals

  $ -     $ -     $ 13,015,347     $ (135,409 )   $ 13,015,347     $ (135,409 )

Corporates

    4,023,171       (37,024 )     -       -       4,023,171       (37,024 )

Government sponsored mortgage-backed securities and SBA loan pools

    4,290,134       (24,978 )     32,438,708       (587,360 )     36,728,842       (612,338 )
    $ 8,313,305     $ (62,002 )   $ 45,454,055     $ (722,769 )   $ 53,767,360     $ (784,771 )

 

   

December 31, 2018

 
   

Less than 12 Months

   

12 Months or More

   

Total

 

Description of Securities

 

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

   

Fair Value

   

Unrealized

Losses

 
                                                 

Municipals

  $ 6,324,750     $ (67,774 )   $ 23,223,221     $ (642,935 )   $ 29,547,971     $ (710,709 )

Government sponsored mortgage-backed securities and SBA loan pools

    7,127,597       (112,282 )     33,759,028       (1,124,978 )     40,886,625       (1,237,260 )
    $ 13,452,347     $ (180,056 )   $ 56,982,249     $ (1,767,913 )   $ 70,434,596     $ (1,947,969 )

 

12

 
 

 

 

Note 5: Loans and Allowance for Loan Losses

 

Categories of loans at March 31, 2019 and December 31, 2018 include:

 

   

March 31,

   

December 31,

 
   

2019

   

2018

 

Real estate - residential mortgage:

               

One to four family units

  $ 127,332,191     $ 132,410,810  

Multi-family

    92,045,496       90,548,265  

Real estate - construction

    89,605,230       88,553,995  

Real estate - commercial

    310,375,931       322,921,323  

Commercial loans

    118,295,271       119,369,484  

Consumer and other loans

    31,311,534       33,091,017  

Total loans

    768,965,653       786,894,894  

Less:

               

Allowance for loan losses

    (7,846,622 )     (7,995,569 )

Deferred loan fees/costs, net

    (573,387 )     (600,719 )

Net loans

  $ 760,545,644     $ 778,298,606  

 

Classes of loans by aging at March 31, 2019 and December 31, 2018 were as follows:

 

As of March 31, 2019

                                                       
   

30-59 Days
Past Due

   

60-89 Days
Past Due

   

90 Days and

more Past Due

   

Total Past
Due

   

Current

   

Total Loans
Receivable

   

Total Loans >
90 Days and
Accruing

 
   

(In Thousands)

 

Real estate - residential mortgage:

                                                 

One to four family units

  $ 82     $ 27     $ 1,993     $ 2,102     $ 125,230     $ 127,332     $ -  

Multi-family

    5,930       -       -       5,930       86,116       92,046       -  

Real estate - construction

    89       70       -       159       89,446       89,605       -  

Real estate - commercial

    852       419       547       1,818       308,558       310,376       -  

Commercial loans

    898       1       -       899       117,396       118,295       -  

Consumer and other loans

    47       71       -       118       31,194       31,312       -  

Total

  $ 7,898     $ 588     $ 2,540     $ 11,026     $ 757,940     $ 768,966     $ -  

 

 

As of December 31, 2018

                                                       
   

30-59 Days
Past Due

   

60-89 Days
Past Due

   

90 Days and

more Past Due

   

Total Past
Due

   

Current

   

Total Loans
Receivable

    Total Loans >
90 Days and
Accruing
 
   

(In Thousands)

 

Real estate - residential mortgage:

                                                 

One to four family units

  $ 177     $ 329     $ 2,164     $ 2,670     $ 129,741     $ 132,411     $ -  

Multi-family

    5,952       -       -       5,952       84,596       90,548       -  

Real estate - construction

    -       -       -       -       88,554       88,554       -  

Real estate - commercial

    1,000       81       -       1,081       321,840       322,921       -  

Commercial loans

    228       433       71       732       118,638       119,370       -  

Consumer and other loans

    107       12       -       119       32,972       33,091       -  

Total

  $ 7,464     $ 855     $ 2,235     $ 10,554     $ 776,341     $ 786,895     $ -  

 

13

 

 

Nonaccruing loans are summarized as follows:

 

   

March 31,

   

December 31,

 
   

2019

   

2018

 

Real estate - residential mortgage:

               

One to four family units

  $ 6,597,376     $ 4,136,342  

Multi-family

    -       -  

Real estate - construction

    2,381,737       4,088,409  

Real estate - commercial

    2,559,091       3,592,476  

Commercial loans

    585,823       1,262,910  

Consumer and other loans

    216,549       1,542  

Total

  $ 12,340,576     $ 13,081,679  

 

The following tables present the activity in the allowance for loan losses based on portfolio segment for the three months ended March 31, 2019 and 2018:

 

March 31, 2019

 

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Unallocated

   

Total

 

 

 

(In Thousands)

 
Allowance for loan losses:                                                                

Balance, beginning of period

  $ 2,306     $ 2,093     $ 1,297     $ 641     $ 1,160     $ 373     $ 126     $ 7,996  

Provision charged to expense

    (490 )     43       85       53       39       44       226     $ -  

Losses charged off

    -       -       -       -       (234 )     (54 )     -     $ (288 )

Recoveries

    120       1       4       -       9       5       -     $ 139  

Balance, end of period

  $ 1,936     $ 2,137     $ 1,386     $ 694     $ 974     $ 368     $ 352     $ 7,847  

 

 

March 31, 2018

 

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Unallocated

   

Total

 

 

 

(In Thousands)

 
Allowance for loan losses:      

Balance, beginning of period

  $ 2,244     $ 1,789     $ 946     $ 464     $ 1,031     $ 454     $ 179     $ 7,107  

Provision charged to expense

    (40 )     87       167       23       20       (8 )     (24 )   $ 225  

Losses charged off

    -       -       -       -       (96 )     (168 )     -     $ (264 )

Recoveries

    19       -       -       -       3       13       -     $ 35  

Balance, end of period

  $ 2,223     $ 1,876     $ 1,113     $ 487     $ 958     $ 291     $ 155     $ 7,103  

 

14

 

 

The following tables present the recorded investment in loans based on portfolio segment and impairment method as of March 31, 2019 and December 31, 2018:

 

March 31, 2019

 

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Unallocated

   

Total

 

 

 

(In Thousands)

 
Allowance for loan losses:                                                                

Ending balance: individually evaluated for impairment

  $ 552     $ 107     $ 630     $ -     $ 180     $ 14     $ -     $ 1,483  

Ending balance: collectively evaluated for impairment

  $ 1,384     $ 2,030     $ 756     $ 694     $ 794     $ 354     $ 352     $ 6,364  

Ending balance: loans acquired with deteriorated credit quality

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Loans:

                                                               

Ending balance: individually evaluated for impairment

  $ 4,005     $ 1,271     $ 4,121     $ 5,930     $ 529     $ 143     $ -     $ 15,999  

Ending balance: collectively evaluated for impairment

  $ 85,600     $ 309,105     $ 123,211     $ 86,116     $ 117,766     $ 31,169     $ -     $ 752,967  

Ending balance: loans acquired with deteriorated credit quality

  $ -     $ 2,735     $ -     $ -     $ 201     $ 162     $ -     $ 3,098  

 

 

As of December 31, 2018

                                                               
   

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Unallocated

   

Total

 

 

 

(In Thousands)

 
Allowance for loan losses:                                                                

Ending balance: individually evaluated for impairment

  $ 552     $ 106     $ 573     $ -     $ 363     $ 18     $ -     $ 1,612  

Ending balance: collectively evaluated for impairment

  $ 1,754     $ 1,987     $ 724     $ 641     $ 797     $ 355     $ 126     $ 6,384  

Ending balance: loans acquired with deteriorated credit quality

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  

Loans:

                                                               

Ending balance: individually evaluated for impairment

  $ 4,088     $ 1,588     $ 4,520     $ 5,952     $ 1,062     $ 169     $ -     $ 17,379  

Ending balance: collectively evaluated for impairment

  $ 84,507     $ 317,488     $ 128,258     $ 84,663     $ 118,459     $ 32,968     $ -     $ 766,343  

Ending balance: loans acquired with deteriorated credit quality

  $ -     $ 2,782     $ -     $ -     $ 216     $ 175     $ -     $ 3,173  

 

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

 

The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

 

15

 

 

The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows or collateral value of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical charge-off experience and expected loss given default derived from the Bank’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data.

 

Included in the Company’s loan portfolio are certain loans acquired in accordance with ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality. These loans were written down at acquisition to an amount estimated to be collectible. As a result, certain ratios regarding the Company’s loan portfolio and credit quality cannot be used to compare the Company to peer companies or to compare the Company’s current credit quality to prior periods. The ratios particularly affected by accounting under ASC 310-30 include the allowance for loan losses as a percentage of loans, nonaccrual loans, and performing assets, and nonaccrual loans and nonperforming loans as a percentage of total loans.

 

A loan is considered impaired when, based on current information and events, it is probable that the Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent.

 

Groups of loans with similar risk characteristics are collectively evaluated for impairment based on the group’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans.    

 

The following table summarizes the recorded investment in impaired loans at March 31, 2019 and December 31, 2018:

 

   

March 31, 2019

   

December 31, 2018

 
   

Recorded
Balance

   

Unpaid
Principal
Balance

   

Specific
Allowance

   

Recorded
Balance

   

Unpaid
Principal
Balance

   

Specific
Allowance

 
   

(In Thousands)

 

Loans without a specific valuation allowance

                                               

Real estate - residential mortgage:

                                               

One to four family units

  $ 1,382     $ 1,382     $ -     $ 2     $ 2     $ -  

Multi-family

    5,930       5,930       -       5,952       5,952       -  

Real estate - construction

    -       -       -       -       -       -  

Real estate - commercial

    3,297       3,297       -       3,138       3,138       -  

Commercial loans

    216       216       -       216       216       -  

Consumer and other loans

    212       212       -       225       225       -  

Loans with a specific valuation allowance

                                               

Real estate - residential mortgage:

                                               

One to four family units

  $ 2,740     $ 2,740     $ 630     $ 4,518     $ 4,518     $ 573  

Multi-family

    -       -       -       -       -       -  

Real estate - construction

    4,004       5,237       552       4,088       5,321       552  

Real estate - commercial

    708       708       107       1,232       1,317       106  

Commercial loans

    515       515       180       1,062       1,062       363  

Consumer and other loans

    93       93       15       119       119       18  

Total

                                               

Real estate - residential mortgage:

                                               

One to four family units

  $ 4,122     $ 4,122     $ 630     $ 4,520     $ 4,520     $ 573  

Multi-family

    5,930       5,930       -       5,952       5,952       -  

Real estate - construction

    4,004       5,237       552       4,088       5,321       552  

Real estate - commercial

    4,005       4,005       107       4,370       4,455       106  

Commercial loans

    731       731       180       1,278       1,278       363  

Consumer and other loans

    305       305       15       344       344       18  

Total

  $ 19,097     $ 20,330     $ 1,484     $ 20,552     $ 21,870     $ 1,612  

 

16

 

 

The following table summarizes average impaired loans and related interest recognized on impaired loans for the three months ended March 31, 2019 and 2018:

 

   

For the Three Months Ended

   

For the Three Months Ended

 
   

March 31, 2019

   

March 31, 2018

 
   

Average
Investment
in Impaired
Loans

   

Interest
Income
Recognized

   

Average
Investment
in Impaired
Loans

   

Interest
Income
Recognized

 
   

(In Thousands)

 

Loans without a specific valuation allowance

                         

Real estate - residential mortgage:

                               

One to four family units

  $ 1,079     $ 1     $ 2,688     $ -  

Multi-family

    5,938       -       765       5  

Real estate - construction

    -       -       2,775       -  

Real estate - commercial

    3,472       4       161       -  

Commercial loans

    232       -       349       -  

Consumer and other loans

    216       -       2       -  

Loans with a specific valuation allowance

                         

Real estate - residential mortgage:

                               

One to four family units

  $ 3,011     $ -     $ 1,607     $ -  

Multi-family

    -       -       -       -  

Real estate - construction

    3,805       -       1,612       -  

Real estate - commercial

    726       -       -       -  

Commercial loans

    667       -       323       -  

Consumer and other loans

    120       -       181       -  

Total

                               

Real estate - residential mortgage:

                               

One to four family units

  $ 4,090     $ 1     $ 4,295     $ -  

Multi-family

    5,938       -       765       5  

Real estate - construction

    3,805       -       4,387       -  

Real estate - commercial

    4,198       4       161       -  

Commercial loans

    899       -       672       -  

Consumer and other loans

    336       -       183       -  

Total

  $ 19,266     $ 5     $ 10,463     $ 5  

 

At March 31, 2019, the Bank’s impaired loans shown in the table above included loans that were classified as troubled debt restructurings (“TDR”). The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.

 

In assessing whether or not a borrower is experiencing financial difficulties, the Bank considers information currently available regarding the financial condition of the borrower. This information includes, but is not limited to, whether (i) the debtor is currently in payment default on any of its debt; (ii) a payment default is probable in the foreseeable future without the modification; (iii) the debtor has declared or is in the process of declaring bankruptcy and (iv) the debtor’s projected cash flow is sufficient to satisfy the contractual payments due under the original terms of the loan without a modification.

 

17

 

 

The Bank considers all aspects of the modification to loan terms to determine whether or not a concession has been granted to the borrower. Key factors considered by the Bank include the debtor’s ability to access funds at a market rate for debt with similar risk characteristics, the significance of the modification relative to unpaid principal balance or collateral value of the debt, and the significance of a delay in the timing of payments relative to the original contractual terms of the loan. The most common concessions granted by the Bank generally include one or more modifications to the terms of the debt, such as (i) a reduction in the interest rate for the remaining life of the debt, (ii) an extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk, (iii) a reduction on the face amount or maturity amount of the debt as stated in the original loan, (iv) a temporary period of interest-only payments, (v) a reduction in accrued interest, and (vi) an extension of amortization.

 

The following table presents the carrying balance of TDRs as of March 31, 2019 and December 31, 2018:

 

   

March 31, 2019

   

December 31, 2018

 

Real estate - residential mortgage:

               

One to four family units

  $ 1,195,262     $ 1,208,596  

Multi-family

    -       -  

Real estate - construction

    4,004,409       4,088,409  

Real estate - commercial

    5,458,192       5,508,444  

Commercial loans

    472,627       504,481  

Consumer and other loans

    -       -  

Total

  $ 11,130,490     $ 11,309,930  

 

The Bank has allocated $888,761 and $901,086 of specific reserves to customers whose loan terms have been modified in TDR as of March 31, 2019 and December 31, 2018, respectively.

 

There were no TDRs for which there was a payment default within twelve months following the modification during the three months ending March 31, 2019 and 2018. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.

 

As part of the on-going monitoring of the credit quality of the Bank’s loan portfolio, management tracks loans by an internal rating system. All loans are assigned an internal credit quality rating based on an analysis of the borrower’s financial condition. The criteria used to assign quality ratings to extensions of credit that exhibit potential problems or well-defined weaknesses are primarily based upon the degree of risk and the likelihood of orderly repayment, and their effect on the Bank’s safety and soundness. The following are the internally assigned ratings:

 

Pass: This rating represents loans that have strong asset quality and liquidity along with a multi-year track record of profitability.

 

Special mention: This rating represents loans that are currently protected but are potentially weak. The credit risk may be relatively minor, yet constitute an increased risk in light of the circumstances surrounding a specific loan.

 

Substandard: This rating represents loans that show signs of continuing negative financial trends and unprofitability and therefore, is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any.

 

Doubtful: This rating represents loans that have all the weaknesses of substandard classified loans with the additional characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

 

Risk characteristics applicable to each segment of the loan portfolio are described as follows.

 

Real estate-Residential 1-4 family: The residential 1-4 family real estate loans are generally secured by owner-occupied 1-4 family residences. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers. Credit risk in these loans can be impacted by economic conditions within the Bank’s market areas that might impact either property values or a borrower’s personal income. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

 

18

 

 

Real estate-Construction: Construction and land development real estate loans are usually based upon estimates of costs and estimated value of the completed project and include independent appraisal reviews and a financial analysis of the developers and property owners. Sources of repayment of these loans may include permanent loans, sales of developed property or an interim loan commitment from the Bank until permanent financing is obtained. These loans are considered to be higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, general economic conditions and the availability of long-term financing. Credit risk in these loans may be impacted by the creditworthiness of a borrower, property values and the local economies in the Bank’s market areas.

 

Real estate-Commercial: Commercial real estate loans typically involve larger principal amounts, and repayment of these loans is generally dependent on the successful operations of the property securing the loan or the business conducted on the property securing the loan. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Credit risk in these loans may be impacted by the creditworthiness of a borrower, property values and the local economies in the Bank’s market areas.

 

Commercial: The commercial portfolio includes loans to commercial customers for use in financing working capital needs, equipment purchases and expansions. The loans in this category are repaid primarily from the cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of a borrower and the economic conditions that impact the cash flow stability from business operations.

 

Consumer: The consumer loan portfolio consists of various term and line of credit loans such as automobile loans and loans for other personal purposes. Repayment for these types of loans will come from a borrower’s income sources that are typically independent of the loan purpose. Credit risk is driven by consumer economic factors (such as unemployment and general economic conditions in the Bank’s market area) and the creditworthiness of a borrower.

 

The following tables provide information about the credit quality of the loan portfolio using the Bank’s internal rating system as of March 31, 2019 and December 31, 2018:

 

March 31, 2019

 

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Total

 
   

(In Thousands)

 

Rating:

                                                       

Pass

  $ 85,512     $ 297,890     $ 122,150     $ 86,116     $ 112,875     $ 30,149     $ 734,692  

Special Mention

    -       5,405       363       -       3,889       798       10,455  

Substandard

    4,093       7,081       4,819       5,930       1,531       365       23,819  

Doubtful

    -       -       -       -       -       -       -  

Total

  $ 89,605     $ 310,376     $ 127,332     $ 92,046     $ 118,295     $ 31,312     $ 768,966  

 

 

December 31, 2018

 

Construction

   

Commercial
Real Estate

   

One to four family

   

Multi-family

   

Commercial

   

Consumer
and Other

   

Total

 
   

(In Thousands)

 

Rating:

                                                       

Pass

  $ 84,375     $ 310,486     $ 126,586     $ 84,596     $ 114,525     $ 32,686     $ 753,254  

Special Mention

    -       5,524       372       -       3,031       -       8,927  

Substandard

    4,179       6,911       5,453       5,952       1,814       405       24,714  

Doubtful

    -       -       -       -       -       -       -  

Total

  $ 88,554     $ 322,921     $ 132,411     $ 90,548     $ 119,370     $ 33,091     $ 786,895  

 

The above amounts include purchased credit impaired loans. At March 31, 2019, purchased credit impaired loans comprised of $3.1 million were rated “Substandard”.

 

For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees net of certain direct origination costs, are deferred and amortized as a level yield adjustment over the respective term of the loan.

 

The accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the loan is well-secured and in process of collection. Past due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful.

 

All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

19

 
 

 

 

Note 6: Accounting for Certain Loans Acquired

 

The Company acquired loans during the quarter ended June 30, 2018. At acquisition, certain acquired loans evidenced deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected.

 

Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered to be credit impaired. Evidence of credit quality deterioration as of the purchase date may include information such as past-due and nonaccrual status, borrower credit scores and recent loan to value percentages. Purchased credit impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality (ASC 310-30) and initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, an allowance for credit losses related to these loans is not carried over and recorded at the acquisition date. Management estimated the cash flows expected to be collected at acquisition using our internal risk models, which incorporate the estimate of current key assumptions, such as default rates, severity and prepayment speeds.  

 

The carrying amount of purchased credit impaired loans are included in the balance sheet amounts of loans receivable at March 31, 2019. The amount of these loans is shown below:

 

   

March 31,

   

December 31,

 
   

2019

   

2018

 
   

(In Thousands)

   

(In Thousands)

 

Real estate - commercial

  $ 3,278     $ 3,358  

Commercial loans

    277       296  

Consumer and other loans

    318       329  

Outstanding balance

  $ 3,873     $ 3,983  

Carrying amount, net of fair value adjustment of $775 at March 31, 2019 and $810 at December 31, 2018

  $ 3,098     $ 3,173  

 

Changes in the carrying amount of the accretable yield for all purchased credit impaired loans were as follows for the three months ended March 31, 2019:

 

   

Three months ended

 
   

March 31,

 
   

2019

 
   

(In Thousands)

 

Balance at beginning of period

  $ 265  

Additions

    -  

Accretion

    (35 )

Reclassification from nonaccretable difference

    -  

Disposals

    -  

Balance at end of period

  $ 230  

 

During the three months ended March 31, 2019, the Company did not increase or reverse the allowance for loan losses related to these purchased credit impaired loans.

 

 

Note 7: Goodwill and Other Intangible Assets

 

The Company recorded $1.4 million of goodwill as a result of its 2018 Hometown acquisition and the goodwill is not deductible for tax purposes. Goodwill impairment was neither indicated nor recorded during the three months ended March 31, 2019.

 

Goodwill is tested annually, or more often if circumstances warrant, for impairment. If the implied fair value of goodwill is lower than its carrying amount, goodwill impairment is indicated, and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not recognized in the financial statements. Goodwill totaled $1.4 million at March 31, 2019.

 

Core deposit premiums are amortized over a seven year period and are periodically evaluated, at least annually, as to the recoverability of their carrying value. Core deposit premiums of $3.5 million were recorded during the second quarter of 2018 as part of the Hometown acquisition.

 

20

 

 

The Company’s goodwill and other intangibles (carrying basis and accumulated amortization) at March 31, 2019 and December 31, 2018 were as follows:

 

   

March 31,

   

December 31,

 
   

2019

   

2018

 
   

(in Thousands)

   

(in Thousands)

 

Goodwill

  $ 1,435     $ 1,435  

Core deposit intangible

               

Gross carrying amount

    3,520       3,520  

Accumulated amortization

    (658 )     (539 )

Core deposit intangible, net

    2,862       2,981  

Remaining balance

  $ 4,297     $ 4,416  

 

The Company’s estimated remaining amortization expense on intangibles as of March 31, 2019 is as follows:

 

     

Amortization Expense

 
     

(in Thousands)

 
           
Remainder of:

2019

  $ 358  
  2020     477  
  2021     477  
  2022     477  
  2023     477  
  Therafter     596  
  Total   $ 2,862  

 

 

Note 8: Leases

 

As discussed in Note 11, on January 1, 2019, the Company adopted ASU 2016-02, “Leases”. As of March 31, 2019, the Company had recorded operating Right of Use (“ROU”) assets of $9,473,587 and corresponding operating ROU liabilities of $9,490,385. Additionally, as of March 31, 2019, the Company had financing ROU assets and liabilities of $453,485. We maintain operating leases on land and buildings for certain branch facilities and our headquarters. Financing leases are primarily for equipment used at banking facilities. Most leases include options to renew, with renewal terms extending between one to twenty years. The exercise of renewal options is based on judgement of management as to whether or not the renewal option is reasonably certain to be exercised.   Factors in determining whether or not the renewal option is reasonably certain to be exercised include, but are not limited to, the value of the leasehold improvements, the value of the renewal rate compared to market rates and the presence of factors that would cause significant economic penalty to the Company if the option is not exercised.

 

Expenses for finance leases are included in other interest expense and occupancy expense line items, whereas, operating leases are expensed entirely in the occupancy expense line item. Leases with a term of less than twelve months are not recorded on the balance sheet and are expensed on a straight-line basis over the lease term. Discount rates used for the purpose of valuing the leases were based on rates available to the Company on fixed rate borrowings for similar lease terms.

 

21

 

 

The components of lease expense and their impact on the statement of income for the three months ended March 31, 2019 and 2018 are as follows:

 

   

March 31,

   

March 31,

 
   

2019

   

2018

 
   

(In Thousands)

   

(In Thousands)

 

Finance lease cost:

               

Amortization of right-of-use assets

  $ 27,645     $ -  

Interest on lease liabilities

    1,720       -  

Operating lease cost

    181,718       184,710  

Sublease income

    (10,300 )     -  
                 

Total lease costs

  $ 200,783     $ 184,710  

 

 

 

Additional lease information:

         

Operating cash flows from financing leases

  $ -    

Operating cash flows from operating leases

    16,798    

Financing cash flows from financing leases

    -    

Weighted-average remaining lease term - financing leases (in years)

    4.1    

Weighted-average remaining lease term - operating leases (in years)

    15.7    

Weighted-average discount rate - financing leases

    2.05 %  

Weighted-average discount rate - operating leases

    5.50 %  

 

The following table sets forth, as of March 31, 2019, the future minimum lease cash payments and a reconciliation of the undiscounted cash flows to the lease liability:

 

     

Financing

   

Operating

   

Total

 
             

(In Thousands)

         

Remainder of:

2019

  $ 88     $ 787     $ 875  
 

2020

    117       862       979  
 

2021

    118       838       956  
 

2022

    112       827       939  
 

2023

    38       834       872  
 

Thereafter

    -       9,923       9,923  
 

Total undiscounted future minimum lease cash payments

  $ 473     $ 14,071     $ 14,544  
 

Present value discount

    (20 )     (4,581 )     (4,601 )
 

Lease liability

  $ 453     $ 9,490     $ 9,943  

 

Future minimum lease cash payments under non-cancelable operating leases as of December 31, 2018, prior to adoption of ASU 2016-02, were as follows:

 

   

December 31, 2018

 
   

(In Thousands)

 

2019

  $ 1,032  

2020

    993  

2021

    964  

2022

    962  

2023

    956  

Thereafter

    3,573  
    $ 8,480  

 

22

 
 

 

 

Note 9: Benefit Plans

 

The Company has stock-based employee compensation plans, which are described in the Company’s 2018 Annual Report.     

 

The following tables below summarize transactions under the Company’s equity plans for the three months ended March 31, 2019:

 

Stock Options              
   

Number of shares

         
   

Incentive

Stock

Option

   

Non-

Incentive

Stock

Option

   

Weighted

Average

Exercise

Price

 
                         

Balance outstanding as of January 1, 2019

    12,500       5,000     $ 5.14  

Granted

    -       -       -  

Exercised

    (7,500 )     (2,500 )     5.19  

Forfeited

    -       -       -  

Balance outstanding as of March 31, 2019

    5,000       2,500     $ 5.08  

Options exercisable as of March 31, 2019

    5,000       2,500     $ 5.08  

 

The total intrinsic value of stock options exercised for the three months ended March 31, 2019 and 2018 was $168,225 and $79,130, respectively. The total intrinsic value of outstanding stock options (including exercisable) was $130,200 and $625,260 at March 31, 2019 and 2018, respectively.

 

Restricted Stock            
   

Number of

Shares

   

Weighted

Average

Grant-Date

Fair Value

 
                 

Balance of shares non-vested as of January 1, 2019

    32,349     $ 18.93  

Granted

    15,434       23.85  

Vested

    (18,966 )     17.49  

Forfeited

    -       -  

Balance of shares non-vested as of March 31, 2019

    28,817     $ 22.52  

 

In March 2019, the Company granted 5,502 shares of restricted stock to directors pursuant to the 2015 Equity Plan that have a cliff vesting at the end of one year and thus, expensed over that same period. These shares had a grant date market price of $23.85 per share. The total amount of expense for restricted stock grants to directors (including all previous years grants) during the three months ended March 31, 2019 and 2018 was $28,857 and $34,649, respectively.

 

For the three months ended March 31, 2019 and 2018, the Company granted 9,933 and 6,986 shares, respectively, of restricted stock to officers that have a cliff vesting at the end of three years. The expense is being recognized over the applicable vesting period. The total amount of expense for restricted stock grants to officers (including all previous years grants) during the three months ended March 31, 2019 and 2018 was $49,023 and $53,748, respectively.

 

Performance Stock Units            
   

Performance

Stock Units

   

Weighted

Average

Grant-Date

Fair Value

 
                 

Balance of shares non-vested as of January 1, 2019

    47,322     $ 20.48  

Granted

    -       -  

Vested

    -       -  

Forfeited

    -       -  

Balance of shares non-vested as of March 31, 2019

    47,322     $ 20.48  

 

On March 29, 2017, the Company granted restricted stock units representing 55,823 hypothetical shares of common stock to officers. There are three possible levels of incentive awards: threshold (25%); target (50%); and maximum (100%). The restricted stock units vest based on two financial performance factors over the period from March 29, 2017 to December 31, 2019 (the “Performance Period”). The two performance measurements of the Company (and the weight given to each measurement) applicable to each award level are as follows: (i) Total Assets (50%) and (ii) Return on Average Assets (50%). In determining compensation expense, the fair value of the restricted stock unit awards was determined based on the closing price of the Company’s common stock on the date of grant, which was $20.48 per share. The expense is being recognized over the applicable vesting period. Due to the fact that the measurements cannot be determined at the time of the grant, the Company currently estimates that the most likely outcome is the achievement between the target and maximum levels. If during the Performance Period, additional information becomes available to lead the Company to believe a different level will be achieved for the Performance Period, the Company will reassess the number of units that will vest for the grant and adjust its compensation expense accordingly on a prospective basis. The total amount of expense for restricted stock units during the three months ended March 31, 2019 and 2018 was $107,882 and $84,504, respectively.

 

Total stock-based compensation expense recognized for the three months ended March 31, 2019 and 2018 was $185,762 and $172,901, respectively. As of March 31, 2019, there was $799,001 of unrecognized compensation expense related to nonvested restricted stock awards, which will be recognized over the remaining vesting period.

 

23

 
 

 

 

Note 10: Income Per Common Share

 

   

For three months ended March 31, 2019

 
   

Income Available

to Common

Stockholders

   

Weighted Average Common Shares Outstanding

   

Per Common

Share

 

Basic Income per Common Share

  $ 2,120,364       4,438,625     $ 0.48  

Effect of Dilutive Securities

            60,337          

Diluted Income per Common Share

  $ 2,120,364       4,498,962     $ 0.47  

 

 

 

 

For three months ended March 31, 2018

 
   

Income Available

to Common

Stockholders

   

Weighted Average Common Shares Outstanding

   

Per Common

Share

 

Basic Income per Common Share

  $ 1,355,745       4,391,717     $ 0.31  

Effect of Dilutive Securities

            75,069          

Diluted Income per Common Share

  $ 1,355,745       4,466,786     $ 0.30  

 

 

Note 11: New Accounting Pronouncements

 

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” ASU 2016-02 establishes a ROU model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases are classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement.  ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. FASB has issued updated guidance in ASU 2018-11, “Leases (Topic 842) Targeted Improvements” and ASU 2019-01 “Leases (Topic 842) Codification Improvements” which provides additional transition options including allowing entities to not apply the lease standard to the comparative periods presented in their financial statements in the year of adoption. ASC Topic 842 provided a package of practical expedients in applying the lease standard to be chosen at the date of adoption. The Company chose to elect the package of practical expedients provided under ASU 2016-02 whereby we will not reassess (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing leases and (iii) initial direct costs for any existing leases. We have also chosen not to apply the recognition requirements of ASU 2016-02 to any short-term leases (as defined by related accounting guidance). We will account for lease and non-lease components separately because such amounts are readily determinable under lease contracts. Additionally, we have chosen to elect the use of hindsight, when applicable, in determining the lease term, in assessing the likelihood that a lessee purchase option will be exercised; and in assessing the impairment of ROU assets. The Company determined that it has both operating and finance leases under Topic 842. For operating and finance leases, lease liabilities are initially measured at commencement date based on the present value of lease payments not yet paid, discounted using the discount rate for the lease at the lease commencement date over the lease term. For operating and finance leases, ROU assets are measured at the commencement date as the amount of initial liability, adjusted for lease payments made to the lessor at or before commencement date, minus incentives; and for any initial direct costs incurred by the lessee. Based on the transition method that the Company has chosen to follow, the initial application date of the standard for all existing leases is January 1, 2019. The lease term used for the initial operating ROU asset and lease liability will include the initial lease term in addition to one renewal options the Company thinks it is reasonably certain to exercise. ASC Topic 842 requires that the implicit rate within the lease agreement be used if available. If not available, the Company should use its incremental borrowing rate in effect at the time of lease commencement date. For operating leases with a term of less than 60 months, the Company utilized a 5-year LIBOR rate of approximately 3%. For operating leases with a term of greater than 60 months, the Company utilized a method of analogizing a current variable rate product to a fixed rate product based on LIBOR curve which results in a discount rate of approximately 6%. The discount rate used for finance leases is 2.05% which is the rate specified in the lease agreements at the present value rate. During the first quarter of 2019, the implementation of this standard resulted in the recording of $10.1 million of ROU assets and lease liabilities on the Company’s balance sheet with no significant impact to the income statement as a result of this standard. Additionally, the Company did not have a cumulative-effect adjustment to the opening balance of retained earnings. See Note 8 of the Condensed Consolidated Financial Statements for additional information and balances as of March 31, 2019.

 

24

 

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. In November 2018, Update 2018-19 Codification Improvements to Topic 326, Financial Instruments – Credit Losses, was released that provided additional guidance on this Topic. Among other things, the amendments in this ASU require the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. In addition, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. For SEC filers, the amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with later effective dates for non-SEC registrant public companies and other organizations. Early adoption will be permitted for all organizations for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The Company has formed a committee that is assessing our data and evaluating the impact of adopting ASU 2016-13. The Company has also selected a third party vendor to assist in generating loan level cash flows and disclosures. The financial impact of adopting this standard is still being evaluated.

 

In January 2017, the FASB issued ASU No. 2017-04, Intangibles: Goodwill and Other: Simplifying the Test for Goodwill Impairment.  To simplify the subsequent measurement of goodwill, the amendments eliminate Step 2 from the goodwill impairment test.  The annual, or interim, goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount.  An impairment charge should be recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit.  In addition, the income tax effects of tax deductible goodwill on the carrying amount of the reporting unit should be considered when measuring the goodwill impairment loss, if applicable.  The amendments also eliminate the requirements for any reporting unit with a zero or negative carrying amount to perform Step 2 of the goodwill impairment test.  An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the qualitative impairment test is necessary.  The amendments should be applied on a prospective basis.  The nature of and reason for the change in accounting principle should be disclosed upon transition.  The amendments in this update should be adopted for annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019.  Early adoption is permitted on testing dates after January 1, 2017.  The Company is evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

 

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted improvements to accounting for hedging activities. In October 2018, ASU 2018-16, provided additional guidance on this Topic. The purpose of this updated guidance is to better align financial reporting for hedging activities with the economic objectives of those activities. The amendments in this update are effective for fiscal years beginning after December 15, 2018. The Company adopted, ASU 2018-16 for the period ending March 31, 2019. The standard requires the modified retrospective transition approach as of the date of adoption.  Implementation of this standard did not have a material impact on the Company’s consolidated financial statements.

 

In February 2018, the FASB issued ASU 2018-02, Income Statement-Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. This ASU provides financial statement preparers with an option to reclassify stranded tax effects within AOCI to retained earnings in each period in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act (or portion thereof) are recorded. This standard is effective for all organizations for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted. Organizations should apply the proposed amendments either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. The Company elected to early adopt ASU 2018-02 and, as a result, reclassified $31,818 from accumulated other comprehensive income to retained earnings as of December 31, 2017. The reclassification impacted the Consolidated Balance Sheet and the Consolidated Statement of Stockholder’s Equity as of and for the year ended December 31, 2017.

 

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. This ASU applies to all entities that are required, under existing GAAP, to make disclosures about recurring or nonrecurring fair value measurements. Disclosures removed by this ASU are the amount and reasons for transfers between Level 1 and Level 2, the policy for timing of transfers between levels and the valuation process for Level 3 measurements. This ASU modifies disclosures relating to investments in certain entities that calculate net asset value. Additional disclosures require by the ASU include: 1) change in unrealized gains and losses included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and 2) range and weighted average of significant observable inputs used to develop Level 3 measurements. The prospective method of transition is required for the new disclosure requirements. The other amendments should be applied retrospectively. This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years or January 1, 2020 for the Company. Early adoption is permitted. The Company is currently evaluating the impact of the new standard on our consolidated financial statements, but at this time do not believe the standard will have a significant impact on the financial statements.     

 

25

 
 

 

 

Note 12: Derivative Financial Instruments

 

The Company records all derivative financial instruments at fair value in the financial statements. Derivatives are used as a risk management tool to hedge the exposure to changes in interest rates or other identified market risks.

 

When a derivative is intended to be a qualifying hedged instrument, the Company prepares written hedge documentation that designates the derivative as 1) a hedge of fair value of a recognized asset or liability (fair value hedge) or 2) a hedge of a forecasted transaction, such as, the variability of cash flows to be received or paid related to a recognized asset or liability (cash flow hedge). The written documentation includes identification of, among other items, the risk management objective, hedging instrument, hedged item, and methodologies for assessing and measuring hedge effectiveness and ineffectiveness, along with support for management’s assertion that the hedge will be highly effective.

 

In June 2017, the Company entered into a forward start interest rate swap agreement totaling $50 million notional amount to hedge against interest rate risk on FHLB advances. The swap rate paid is 2.12% and is hedged against three-month floating LIBOR with a termination date of February 2025. As a cash flow hedge, the portion of the change in the fair value of the derivative that has been deemed highly effective is recognized in other comprehensive income until the related cash flows from the hedged item are recognized in earnings. At March 31, 2019, the Company reported a $309,013 unrealized gain, net of a $105,770 tax effect, in other comprehensive income related to this cash flow hedge.

 

In March 2019, the Company entered into a forward start interest rate swap agreement totaling $10.3 million notional amount to hedge against interest rate risk on variable rate subordinated debentures that has an inception date of May 2019. The swap rate paid is 4.09% and is hedged against three-month floating LIBOR plus 145 basis points with a termination date of February 2026. As a cash flow hedge, the portion of the change in the fair value of the derivative that has been deemed highly effective is recognized in other comprehensive income until the related cash flows from the hedged item are recognized in earnings. At March 31, 2019, the Company reported a $175,620 unrealized loss, net of a $60,112 tax effect, in other comprehensive income related to this cash flow hedge.

 

The Company documents, both at inception and periodically over the life of the hedges, its analysis of actual and expected hedge effectiveness.

 

As of March 31, 2019, based on current fair values, the Company pledged cash collateral of $80,000 to its counterparty for the swaps. As of December 31, 2018, based on current fair values, the counterparty had pledged cash collateral of $1.5 million to the Company.

 

The following table presents the notional amounts and fair values of derivatives designated as hedging instruments on the consolidated balance sheets at March 31, 2019 and December 31, 2018:     

 

             

March 31, 2019

   

December 31, 2018

 
             

Fair Value

   

Fair Value

 
 

Balance Sheet

 

Notional

   

Derivative

   

Derivative

   

Derivative

   

Derivative

 

Derivatives designated as hedging instruments:

Classifcation

 

Amount

   

Assets

   

Liablities

   

Assets

   

Liablities

 
                                           

Interest rate swap - FHLB Advances

Other assets

  $ 50,000,000     $ 414,783     $ -     $ 1,271,538     $ -  

Interest rate swap - Debentures

Other liabilites

  $ 10,310,000     $ -     $ 235,732     $ -     $ -  

 

The following table presents amounts included in the consolidated statements of income for derivatives designated as hedging instruments for the periods indicated:

 

     

Three Months Ended

 
 

Income Statement

 

March, 31

 

Derivatives designated as hedging instruments:

Classifcation

 

2019

   

2018

 
                   

Interest rate swap - FHLB Advances

Interest Expense

  $ (69,888 )   $ (47,978 )

Interest rate swap - Debentures

Interest Expense

  $ -     $ -  

 

26

 
 

 

 

Note 13: Disclosures about Fair Value of Assets and Liabilities

 

ASC Topic 820, Fair Value Measurements , defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Topic 820 also specifies a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

 

Level 1 : Quoted prices in active markets for identical assets or liabilities

 

Level 2 : Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities

 

Level 3 : Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities

 

The following is a description of the inputs and valuation methodologies used for assets measured at fair value on a recurring basis and recognized in the accompanying condensed consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.

 

Available-for-sale securities: Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include equity securities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. For these investments, the inputs used by the pricing service to determine fair value may include one or a combination of observable inputs such as benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided markets, benchmark securities, bid offers and reference data market research publications and are classified within Level 2 of the valuation hierarchy. Level 2 securities include U.S. government agencies, municipal securities and government sponsored mortgage-backed securities. The Company has no Level 3 securities.

 

Derivative financial instruments (Cash flow hedge) : The Company’s open derivative positions are interest rate swap agreements. Those classified as Level 2 open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Company has considered counterparty credit risk in the valuation of its interest rate swap assets.

 

The following table presents the fair value measurements of assets recognized in the accompanying condensed consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2019 and December 31, 2018 (dollar amounts in thousands):

 

3/31/2019

                               

Financial assets:

                               
   

Level 1 inputs

   

Level 2 inputs

   

Level 3 inputs

   

Total fair value

 

Debt securities:

                               

Municipals

  $ -     $ 32,580     $ -     $ 32,580  

Corporates

    -       6,036       -       6,036  

Government sponsored mortgage-backed securities and SBA loan pools

    -       60,178       -       60,178  

Available-for-sale securities

  $ -     $ 98,794     $ -     $ 98,794  
                                 

Interest Rate Swaps

  $ -     $ 179     $ -     $ 179  

 

12/31/2018

                               

Financial assets:

                               
   

Level 1 inputs

   

Level 2 inputs

   

Level 3 inputs

   

Total fair value

 

Debt securities:

                               

Municipals

  $ -     $ 33,770     $ -     $ 33,770  

Corporates

    -       3,019       -       3,019  

Government sponsored mortgage-backed securities and SBA loan pools

    -       49,477       -       49,477  

Available-for-sale securities

  $ -     $ 86,266     $ -     $ 86,266  
                                 

Interest Rate Swaps

  $ -     $ 1,272     $ -     $ 1,272  

 

27

 

 

The following is a description of the valuation methodologies used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying statements of financial condition, as well as the general classification of such assets pursuant to the valuation hierarchy.

 

Foreclosed Assets Held for Sale :     Fair value is estimated using recent appraisals, comparable sales and other estimates of value obtained principally from independent sources, adjusted for selling costs and discounts based on management’s assessment of the condition and marketability of the collateral. Foreclosed assets held for sale are classified within Level 3 of the valuation hierarchy.

 

Impaired loans (Collateral Dependent) :    Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for determining the amount of impairment include estimating fair value using the fair value of the collateral for collateral dependent loans.

 

If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. Impaired loans that are collateral dependent are classified within Level 3 of the fair value hierarchy when impairment is determined using the fair value method.

 

The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at March 31, 2019 and December 31, 2018 (dollar amounts in thousands):

 

Impaired loans:

                               
   

Level 1 inputs

   

Level 2 inputs

   

Level 3 inputs

   

Total fair value

 

March 31, 2019

  $ -     $ -     $ 16,762     $ 16,762  
                                 

December 31, 2018

  $ -     $ -     $ 10,428     $ 10,428  

 

Foreclosed assets held for sale:

                               
   

Level 1 inputs

   

Level 2 inputs

   

Level 3 inputs

   

Total fair value

 

March 31, 2019

  $ -     $ -     $ -     $ -  
                                 

December 31, 2018

  $ -     $ -     $ 909     $ 909  

 

28

 

 

There were no transfers between valuation levels for any asset during the three months ended March 31, 2019 or 2018. If valuation techniques are deemed necessary, the Company considers those transfers to occur at the end of the period when the assets are valued.

 

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurement (dollar amounts in thousands):

 

   

Fair Value

March 31, 2019

 

Valuation Technique

 

Unobservable Input

 

Range
(Weighted Average)

 
                           

Impaired loans (collateral dependent)

  $ 16,762  

Market Comparable

 

Discount to reflect realizable value

   0% - 52% (3%)  
                           

Foreclosed assets held for sale

  $ -  

Market Comparable

 

Discount to reflect realizable value

    N/A      

 

The following tables present estimated fair values of the Company’s financial instruments at March 31, 2019 and December 31, 2018.

 

   

March 31, 2019

 
   

Carrying

Amount

   

Fair Value

   

Hierarchy
Level

 

Financial assets:

                     

Cash and cash equivalents

  $ 43,049,261     $ 43,049,261     1  

Federal Home Loan Bank stock

    3,241,500       3,241,500     2  

Mortgage loans held for sale

    2,847,255       2,847,255     2  

Loans, net

    760,545,644       762,879,550     3  

Interest receivable

    3,773,210       3,773,210     2  

Financial liabilities:

                     

Deposits

    806,831,336       805,854,110     2  

Federal Home Loan Bank advances

    52,100,000       52,122,885     2  

Subordinated debentures

    21,738,863       21,738,863     3  

Note payable to Bank

    5,000,000       5,000,000     3  

Interest payable

    949,953       949,953     2  

Unrecognized financial instruments (net of contractual value):

                     

Commitments to extend credit

    -       -     -  

Unused lines of credit

    -       -     -  

 

 

   

December 31, 2018

 
   

Carrying

Amount

   

Fair Value

   

Hierarchy
Level

 

Financial assets:

                     

Cash and cash equivalents

  $ 34,121,642     $ 34,121,642     1  

Held-to-maturity securities

    11,794       11,850     2  

Federal Home Loan Bank stock

    5,387,200       5,387,200     2  

Mortgage loans held for sale

    1,516,849       1,516,849     2  

Loans, net

    778,298,606       783,910,789     3  

Interest receivable

    3,390,944       3,390,944     2  

Financial liabilities:

                     

Deposits

    749,618,822       747,903,071     2  

Federal Home Loan Bank advances

    105,300,000       105,325,386     2  

Subordinated debentures

    21,760,829       21,760,829     3  

Note payable to Bank

    5,000,000       5,000,000     3  

Interest payable

    821,811       821,811     2  

Unrecognized financial instruments (net of contractual value):

                     

Commitments to extend credit

    -       -     -  

Unused lines of credit

    -       -     -  

 

29

 
 

 

 

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

 

General

 

The primary function of the Company is to monitor and oversee its investment in the Bank. The Company engages in few other activities, and the Company has no significant assets other than its investment in the Bank. As a result, the results of operations of the Company are derived primarily from operations of the Bank. The Bank’s results of operations are primarily dependent on net interest margin, which is the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities. The Bank’s income is also affected by the level of its noninterest expenses, such as employee salaries and benefits, occupancy expenses and other expenses. The following discussion reviews material changes in the Company’s financial condition as of March 31, 2019, and the results of operations for the three months ended March 31, 2019 and 2018.

 

The discussion set forth below, as well as other portions of this Form 10-Q, may contain forward-looking comments. Such comments are based upon the information currently available to management of the Company and management’s perception thereof as of the date of this Form 10-Q. When used in this Form 10-Q, words such as “anticipates,” “estimates,” “believes,” “expects,” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. Such statements are subject to risks and uncertainties. Actual results of the Company’s operations could materially differ from those forward-looking comments. The differences could be caused by a number of factors or combination of factors including, but not limited to: changes in demand for banking services; changes in portfolio composition; changes in management strategy; increased competition from both bank and non-bank companies; changes in the general level of interest rates; changes in general or local economic conditions; changes in federal or state regulations and legislation governing the operations of the Company or the Bank; and other factors set forth in reports and other documents filed by the Company with the SEC from time to time, including the risk factors described under Item 1A. of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

 

Financial Condition

 

The Company’s total assets increased $16,330,974 (2%) from $965,137,870 as of December 31, 2018, to $981,468,844 as of March 31, 2019.

 

Available-for-sale securities increased $12,527,461 (15%) from $86,266,197 as of December 31, 2018, to $98,793,658 as of March 31, 2019. The Company had purchases of $17,536,729 and a decrease in unrealized losses of $1,603,615 offset by sales and principal payments of $6,490,761 when compared to December 31, 2018.

 

Net loans receivable decreased by $17,752,962 (2%) from $778,298,606 as of December 31, 2018 to $760,545,644 as of March 31, 2019. For the quarter, permanent multi-family loans increased $1,497,231 (2%), construction loans increased $1,051,235 (1%), commercial loans decreased $1,074,213 (1%), commercial real estate loans decreased $12,545,392 (4%), one-to-four family mortgage loans decreased $5,078,619 (4%) and consumer and other loans decreased $1,779,483 (5%). The Company continues to focus its lending efforts in the commercial, owner occupied real estate and small business lending categories, however, during the quarter unexpected loan payoffs outpaced loan originations.   

 

Allowance for loan losses decreased $148,947 (2%) from $7,995,569 as of December 31, 2018 to $7,846,622 as of March 31, 2019. No additions to the provision for loan losses were recorded by the Company for the quarter ended March 31, 2019, charge-offs of specific loans (classified as nonperforming at December 31, 2018) exceeded loan recoveries by $148,947. The allowance for loan losses, as a percentage of gross loans outstanding (excluding mortgage loans held for sale), as of March 31, 2019 and December 31, 2018 was 1.02% and 1.02%, respectively. The allowance for loan losses, as a percentage of nonperforming loans outstanding, as of March 31, 2019 and December 31, 2018 was 63.6% and 61.1%, respectively. Management believes the allowance for loan losses is at a level to be sufficient in providing for potential loan losses in the Bank’s existing loan portfolio.

 

In accordance with generally accepted accounting principles (GAAP) for acquisition accounting, the loans acquired through the Hometown acquisition were recorded at fair value; therefore, there was no allowance associated with these loans. Management continues to evaluate the allowance need on the acquired loans factoring in the net remaining discount of $2.1 million at March 31, 2019.

 

Prepaid expenses and other assets increased $4,028,078 (64%) from $6,261,159 as of December 31, 2018 to $9,835,752 as of March 31, 2019. This increase is primarily due the Company purchasing an interest in a partnership for the purpose of gaining low income housing tax credits for $3,168,435 and financing leases of $453,485 added due to new accounting standard implementation.

 

Right-of-use asset and liabilities increased $9,473,587 (100%) and $9,490,385 (100%), respectively, during the first quarter of 2019 compared to none recorded as of December 31, 2018. These amounts were recognized due to the Company’s implementation of new lease accounting standards for operating leases further described in Note 8 and Note 11 of the Condensed Consolidated Financial Statements. The recorded assets and liabilities will be amortized over the life of the lease term.      

 

Deposits increased $57,212,514 (8%) from $749,618,822 as of December 31, 2018, to $806,831,336 as of March 31, 2019. For the three months ended March 31, 2019, checking and savings accounts increased by $48,453,425 and certificates of deposit increased by $8,790,226. The increase in checking and savings accounts was due to the Bank’s continued focus to increase core transaction deposits, including retail, commercial and public funds. See also the discussion under Item 3 - “Quantitative and Qualitative Disclosure about Market Risk – Asset/Liability Management.”

 

Federal Home Loan Bank advances decreased $53,200,000 (51%) from $105,300,000 as of December 31, 2018 to $52,100,000 as of March 31, 2019 due to principal reductions from excess funds generated from the deposit growth noted above.

 

Stockholders’ equity (including net unrealized gains and losses on available-for-sale securities and interest rate swaps) increased $2,139,338 (3%) from $80,478,592 as of December 31, 2018, to $82,617,930 as of March 31, 2019. The Company’s net income during this period exceeded dividends paid or declared by $1,537,547. On a per common share basis, stockholders’ equity increased from $18.18 as of December 31, 2018 to $18.55 as of March 31, 2019.

 

30

 

 

Average Balances, Interest and Average Yields

 

The Company’s profitability is primarily dependent upon net interest income, which represents the difference between interest and fees earned on loans and debt and equity securities, and the cost of deposits and borrowings. Net interest income is dependent on the difference between the average balances and rates earned on interest-earning assets and the average balances and rates paid on interest-bearing liabilities. Non-interest income, non-interest expense, and income taxes also impact net income.

 

The following table sets forth certain information relating to the Company’s average consolidated statements of financial condition and reflects the average yield on assets and average cost of liabilities for the periods indicated. Such yields and costs are derived by dividing income or expense annualized by the average balance of assets or liabilities, respectively, for the periods shown. Average balances were derived from average daily balances. The average balance of loans includes loans on which the Company has discontinued accruing interest. The yields and costs include fees which are considered adjustments to yields. All dollar amounts are in thousands.

 

   

Three months ended 3/31/2019

   

Three months ended 3/31/2018

 
   

Average Balance

   

Interest

   

Yield /

Cost

   

Average Balance

   

Interest

   

Yield /

Cost

 

ASSETS

                                               

Interest-earning:

                                               

Loans

  $ 779,764     $ 10,303       5.36 %   $ 642,346     $ 7,378       4.66 %

Investment securities

    90,061       598       2.69 %     80,400       495       2.50 %

Other assets

    30,906       196       2.57 %     23,478       83       1.43 %

Total interest-earning

    900,731       11,097       5.00 %     746,224       7,956       4.32 %

Noninterest-earning

    59,405                       37,801                  
    $ 960,136                     $ 784,025                  
LIABILITIES AND STOCKHOLDERS’ EQUITY                                                

Interest-bearing:

                                               

Savings accounts

  $ 39,897       30       0.30 %   $ 31,320       21       0.27 %

Transaction accounts

    410,061       1,475       1.46 %     369,135       930       1.02 %

Certificates of deposit

    239,248       1,101       1.87 %     155,525       472       1.23 %

FHLB advances

    60,204       357       2.40 %     65,252       333       2.07 %

Subordinated debentures

    21,753       291       5.43 %     15,465       169       4.43 %

Other borrowed funds

    5,000       68       5.52 %     -       -       -  

Total interest-bearing

    776,163       3,322       1.74 %     636,697       1,925       1.23 %

Noninterest-bearing

    101,813                       71,472                  

Total liabilities

    877,976                       708,169                  

Stockholders’ equity

    82,160                       75,856                  
    $ 960,136                     $ 784,025                  

Net earning balance

  $ 124,568                     $ 109,527                  

Earning yield less costing rate

                    3.26 %                     3.10 %

Net interest income, and net yield spread on interest earning assets

          $ 7,775       3.50 %           $ 6,031       3.28 %

Ratio of interest-earning assets to interest-bearing liabilities

            116 %                     117 %        

 

Results of Operations - Comparison of Three Month Periods Ended March 31, 2019 and 2018

 

Net income for the three months ended March 31, 2019 and 2018 was $2,120,364 and $1,355,745, respectively, which represents an increase in earnings of $764,619 (56%).

 

Interest Income

 

Total interest income for the three months ended March 31, 2019 increased $3,140,120 (39%) as compared to the three months ended March 31, 2018. For the three month period ended March 31, 2019 compared to the same period in 2018, the average yield on interest earning assets increased 68 basis points to 5.00%, while the average balance of interest earning assets increased approximately $154,507,000. The increase is primarily due to higher loan balances as a result of the Hometown acquisition and higher loan yields compared to the same quarter in 2018. The average balance of loans increased $137,418,000 compared to March 30, 2018. The yield on loans increased 70 basis points to 5.36% and $373,000 in loan accretion was recognized on loans acquired from Hometown compared to none in the same quarter of 2018.

 

31

 

 

Interest Expense

 

Total interest expense for the three months ended March 31, 2019 increased $1,396,654 (73%) when compared to the three months ended March 31, 2018. For the three month period ended March 31, 2019, the average cost of interest bearing liabilities increased 51 basis points to 1.74%, and the average balance of interest bearing liabilities increased approximately $139,466,000 when compared to the same period in 2018. The increases are primarily due to the liabilities acquired from Hometown and higher offering rates on all deposit products due to significant competitive pressures. The Company will continue to utilize a cost-effective mix of retail and commercial deposits along with non-core, wholesale funding.

 

Net Interest Income

 

Net interest income for the three months ended March 31, 2019 increased $1,743,466 (29%) when compared to the same period in 2018. The average balance of interest earning assets increased by approximately $15,041,000 more than the average balance of interest-bearing liabilities increased when comparing the three month period ended March 31, 2019 to the same period in 2018 primarily due to the Hometown acquisition. For the three month period ended March 31, 2019, the net interest margin increased 22 basis points to 3.50% when compared to the same period in 2018.

 

Provision for Loan Losses

 

Provisions for loan losses are charged or credited to earnings to bring the total allowance for loan losses to a level considered adequate by the Company to provide for potential loan losses in the existing loan portfolio. When making its assessment, the Company considers prior loss experience, volume and type of lending, local banking trends and impaired and past due loans in the Company’s loan portfolio. In addition, the Company considers general economic conditions and other factors related to collectability of the Company’s loan portfolio.

 

Based on its internal analysis and methodology, management did not record a provision for loan losses for the three months ended March 31, 2019, compared to $225,000 for the same period in 2018. The decision to not fund the provision for the quarter was primarily due to the decline in overall loan balances and a slight reduction in the number of problem credits. The Bank will continue to monitor its allowance for loan losses and make future additions based on economic and regulatory conditions. Management may need to increase the allowance for loan losses through charges to the provision for loan losses if anticipated growth in the Bank’s loan portfolio increases or other circumstances warrant.

 

In accordance with GAAP for acquisition accounting, the loans acquired through the acquisition of Hometown were recorded at fair value; therefore, there was no allowance associated with Hometown’s loans at acquisition. Management continues to evaluate the allowance needed on the acquired Hometown loans factoring in the net remaining discount of $2.1 million at March 31, 2019.

 

Although the Bank maintains its allowance for loan losses at a level which it considers to be sufficient to provide for potential loan losses in its existing loan portfolio, there can be no assurance that future loan losses will not exceed internal estimates.  In addition, the amount of the allowance for loan losses is subject to review by regulatory agencies which can order the establishment of additional loan loss provisions.

 

Non -I nterest Income

 

Non-interest income increased $245,296 (19%) for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018. This was primarily due to the Company’s increased income from sales of Small Business Administration (“SBA”) loans and increased service charges on deposit accounts and debit card interchange income. For the first quarter of 2019, gains on sales of SBA loans increased $79,257, service charges on deposit accounts increased $84,666 and debit card interchange income increased $90,400. These increases are all primarily due to the Hometown acquisition.

 

32

 

 

Non -I nterest Expense

 

Non-interest expenses increased $1,367,704 (25%) for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018. Generally, the Company’s expansion efforts have resulted in an increase in both compensation and occupancy expense.    

 

Salaries and employee benefits increased $785,896 for the quarter. The increase is primarily attributable to the addition of Hometown employees and continued expansion in the Joplin, Missouri market. Additional staffing in areas such as operations and information technology to support expansion efforts also contributed to the increase.

 

Occupancy expenses and data processing increased $362,956 and $86,412, respectively, for the quarter primarily due to the expenses related to additional Hometown facilities, equipment and increased transactions.

 

Core deposit intangible amortization increase for the quarter was $119,250 (100%) when compared to March 31, 2018. These amounts are due to the Hometown acquisition and are further discussed in Note 7 to the Condensed Consolidated Financial Statements.

 

Merger expenses related to the Hometown acquisition for the quarter decreased $211,404 (93%) when compared to the same quarter in 2018.

 

Other expense increased $184,607 when compared to the same quarter in 2018 primarily due to an increase of $80,000 for professional fees due to the Company now being considered an accelerated filer pursuant to rules adopted under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and additional work performed on implementation of new accounting standards. Moderate increases in marketing, postage and loan expenses were due to the Hometown acquisition.

 

Provision for Income Taxes

 

The provision for income taxes increased by $81,439 (28%) for the three months ended March 31, 2019 when compared to the three months ended March 31, 2018. The increase in the provision for income taxes for the quarter is primarily due to increased taxable income.    

 

Nonperforming Assets

 

The allowance for loan losses is calculated based upon an evaluation of pertinent factors underlying the various types and quality of the Bank’s existing loan portfolio. When making such evaluation, management considers such factors as the repayment status of its loans, the estimated net realizable value of the underlying collateral, borrowers’ intent (to the extent known by the Bank) and ability to repay the loan, local economic conditions and the Bank’s historical loss ratios. The allowance for loan losses, as a percentage of nonperforming loans outstanding, as of March 31, 2019 and December 31, 2018 was 63.6% and 61.1%, respectively. Total loans classified as substandard, doubtful or loss as of March 31, 2019, were $23,819,000 or 2.43% of total assets as compared to $24,714,000 or 2.56% of total assets at December 31, 2018. Management considered nonperforming and total classified loans in evaluating the adequacy of the Bank’s allowance for loan losses.

 

The ratio of nonperforming assets to total assets is another useful tool in evaluating exposure to credit risk. Nonperforming assets of the Bank are comprised of nonperforming loans (including troubled debt restructurings) and assets which have been acquired as a result of foreclosure or deed-in-lieu of foreclosure. All dollar amounts are in thousands.

 

   

3/31/2019

   

12/31/2018

   

12/31/2017

 

Nonperforming loans

  $ 12,341     $ 13,082     $ 9,961  

Real estate acquired in settlement of loans

    1,179       1,127       283  

Total nonperforming assets

  $ 13,520     $ 14,209     $ 10,244  
                         

Total nonperforming assets as a percentage of total assets

    1.38 %     1.47 %     1.29 %

Allowance for loan losses

  $ 7,847     $ 7,996     $ 7,107  

Allowance for loan losses as a percentage of gross loans

    1.02 %     1.02 %     1.12 %

 

33

 

 

Liquidity and Capital Resources

 

Liquidity refers to the ability to manage future cash flows to meet the needs of depositors and borrowers and fund operations. Maintaining appropriate levels of liquidity allows the Company to have sufficient funds available for customer demand for loans, withdrawal of deposit balances and maturities of deposits and other liabilities. The Company’s primary sources of liquidity include cash and cash equivalents, customer deposits and FHLB borrowings. The Company also has established secured borrowing lines available from the Federal Reserve Bank which is considered a secondary source of funds.

 

The Company’s most liquid assets are cash and cash equivalents, which are cash on hand, amounts due from financial institutions, and certificates of deposit with other financial institutions that have an original maturity of three months or less. The levels of such assets are dependent on the Bank’s operating, financing, and investment activities at any given time. The Company’s cash and cash equivalents totaled $43,049,261 as of March 31, 2019 and $34,121,642 as of December 31, 2018, representing an increase of $8,927,619. The variations in levels of cash and cash equivalents are influenced by many factors but primarily loan originations and payments and deposit fluctuations.

 

In July 2013, the Federal Reserve issued a final rule that revised its risk-based and leverage capital requirements for banking organizations to align them with the Basel III regulatory capital framework and meet certain requirements of the Dodd-Frank Act (“Basel III Rule”). The Basel III Rule implemented a revised definition of regulatory capital, a new common equity tier 1 (“CET1”) minimum capital requirement, and a higher minimum tier1 capital requirement. The final rules also made changes to the prompt corrective action framework for depository institutions by incorporating the new minimum capital ratios into the framework, introducing the CET1 capital measure, and aligning the definition of tangible equity for purposes of the critically undercapitalized prompt corrective action category with the definition of tier 1 capital. Under the Basel III Rule, the following three components comprise a banking organization’s “regulatory capital”: (i) “CET1 capital,” which is predominantly comprised of retained earnings and common stock instruments that meet certain criteria and related surplus (net of any treasury stock), AOCI (for organizations that do not make opt-out elections), and CET1 minority interest, which are subject to certain restrictions; (ii) “Additional Tier 1 Capital,” which consists of non-cumulative perpetual preferred stock and similar instruments meeting specified eligibility criteria and related surplus, Tier 1 minority interests not included in CET1 capital, and “TARP” preferred stock and other instruments issued under the Emergency Economic Stabilization Act of 2008; and (iii) “Tier 2 Capital,” which includes instruments such as subordinated debt that has a minimum original maturity of at least five years and is subordinated to the claims of depositors and general creditors, total capital minority interest not included in Tier 1 capital and limited amounts of a banking organization’s allowance for loan and lease losses (ALLL), less applicable regulatory adjustments and deductions.

 

As of January 1, 2019, the Basel III Rule is fully phased-in and requires the  Bank to maintain (i) a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 4.5%, plus a 2.5% "capital conservation buffer" effectively resulting in a minimum ratio of common equity Tier 1 to risk-weighted assets of at least 7.0% upon full implementation); (ii) a minimum ratio of Tier 1 capital to risk-weighted assets of at least 6.0%, plus the 2.5% capital conservation buffer effectively resulting in a minimum Tier 1 capital ratio of 8.5% upon full implementation); (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer effectively resulting in a minimum total capital ratio of 10.5% upon full implementation); and (iv) a minimum leverage ratio of 4.0%, calculated as the ratio of Tier 1 capital to average assets.

 

Beginning January 1, 2016, the capital conservation buffer requirement was phased in at 0.625% of risk-weighted assets, increasing by the same amount each year until fully implemented at 2.5% on January 1, 2019. The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of common equity Tier 1 to risk-weighted assets above the minimum but below the conservation buffer will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.

 

The Bank is classified as “well capitalized” under current regulatory guidelines. As of March 31, 2019, the Bank’s common equity Tier 1 ratio was 11.55%, the Bank’s Tier 1 leverage ratio was 11.55%, its Tier 1 risk-based capital ratio was 10.50% and the Bank’s total risk-based capital ratio was 12.45% - all exceeding the minimums of 7.0%, 6.0%, 8.5% and 10.5%, respectively, as of March 31, 2019. A proposed Community Bank Leverage ratio (“CBLR”) rule issued on February 8, 2019 by federal banking regulators may change how the Bank is classified. At this point, it is unclear whether federal banking regulators will issue a final rule and, even if they do, the final rule may not provide relief from federal banking capital requirements.

 

34

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

Asset/Liability Management

 

The goal of the Bank’s asset/liability policy is to manage interest rate risk so as to maximize net interest income over time in changing interest rate environments. Management monitors the Bank’s net interest spreads (the difference between yields received on assets and paid on liabilities) and, although constrained by market conditions, economic conditions, and prudent underwriting standards, the Bank offers deposit rates and loan rates designed to maximize net interest income. Management also attempts to fund the Bank’s assets with liabilities of a comparable duration to minimize the impact of changing interest rates on the Bank’s net interest income. Since the relative spread between financial assets and liabilities is constantly changing, the Bank’s current net interest income may not be an indication of future net interest income.

 

As a part of its asset and liability management strategy and throughout the past several years, the Bank has continued to emphasize the origination of short-term commercial real estate, commercial business and consumer loans, while originating fixed-rate, one- to four-family residential loans primarily for immediate resale in the secondary market.

 

The Bank constantly monitors its deposits in an effort to decrease their interest rate sensitivity. Rates of interest paid on deposits at the Bank are priced competitively in order to meet the Bank’s asset/liability management objectives and spread requirements. The Bank believes, based on historical experience, that a substantial portion of such accounts represents non-interest rate sensitive core deposits.

 

Interest Rate Sensitivity Analysis

 

The following table sets forth as of March 31, 2019 management’s estimates of the projected changes in net portfolio value (“NPV”) in the event of 100 and 200 basis point (“BP”) instantaneous and permanent increases and decreases in market interest rates. Dollar amounts are expressed in thousands.

 

BP Change

   

Estimated Net Portfolio Value

   

NPV as % of PV of Assets

   

Assets

 

in Rates

   

$ Amount

   

$ Change

   

% Change

   

NPV Ratio

   

Change

         

+200

    $ 135,828     $ 14,733       12 %     14.15 %     1.76 %     959,793  

+100

      130,014       8,919       7 %     13.41 %     1.02 %     969,204  

  NC

      121,095       -       0 %     12.39 %     0.00 %     976,981  
-100       106,367       (14,728 )     -12 %     10.82 %     -1.57 %     982,753  
-200       87,754       (33,341 )     -28 %     8.89 %     -3.50 %     986,711  

 

Computations of prospective effects of hypothetical interest rate changes are based on an internally generated model using actual maturity and repricing schedules for the Bank’s loans and deposits, and are based on numerous assumptions, including relative levels of market interest rates, loan repayments and deposit run-offs, and should not be relied upon as indicative of actual results. Further, the computations do not contemplate any actions the Bank may undertake in response to changes in interest rates. For further discussion of the Company’s market risk, see the Interest Rate Sensitivity Analysis section of Quantitative and Qualitative Disclosures About Market Risk included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2018.

 

Management cannot predict future interest rates or their effect on the Bank’s NPV in the future. Certain shortcomings are inherent in the method of analysis presented in the computation of NPV. For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in differing degrees to changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans, have an initial fixed rate period typically from one to five years, and over the remaining life of the asset changes in the interest rate are restricted. In addition, the proportion of adjustable-rate loans in the Bank’s portfolio could decrease in future periods due to refinancing activity if market interest rates remain steady in the future. Further, in the event of a change in interest rates, prepayment and early withdrawal levels could deviate significantly from those assumed in the table. Finally, the ability of many borrowers to service their adjustable-rate debt may decrease in the event of an interest rate increase.

 

The Bank’s Board of Directors (the “Board”) is responsible for reviewing the Bank’s asset and liability management policies. The Board meets quarterly to review interest rate risk and trends, as well as liquidity and capital ratios and requirements. The Bank’s management is responsible for administering the policies and determinations of the Board with respect to the Bank’s asset and liability goals and strategies.

 

Item 4. Controls and Procedures  

 

(a) The Company maintains disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act that are designed to ensure that information required to be disclosed in the Company’s Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

During the quarter ended March 31, 2019, the Company conducted an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2019.

 

(b) There have been no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2019 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

35

 

 

PART II

 

Item 1.

Legal Proceedings

None.

 

Item 1A.

Risk Factors

Not applicable.

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

The Company has a repurchase plan which was announced on August 20, 2007. This plan authorizes the purchase by the Company of up to 350,000 shares of the Company’s common stock. There is no expiration date for this plan. There are no other repurchase plans in effect at this time. The Company had no repurchase activity of the Company’s common stock during the quarter ended March 31, 2019.

 

Item 3.

Defaults Upon Senior Securities

Not applicable.

 

Item 4.

Mine Safety Disclosures

Not applicable.

 

Item 5.

Other Information

None

 

Item 6.

Exhibits

 

  10.1 Written Description of 2019 Executive Incentive Compensation Annual Plans- Chief Executive , Chief Financial , Chief Operating and Chief Credit Officers* (1)       
 

11.

Statement re: computation of per share earnings (set forth in “Note 10: Income Per Common Share” of the Notes to Condensed Consolidated Financial Statement (unaudited))

 

31(i).1

Certification of the Principal Executive Officer pursuant to Rule 13a -14(a) of the Exchange Act

 

31(i).2

Certification of the Principal Financial Officer pursuant to Rule 13a - 14(a) of the Exchange Act

 

32

Officer certifications pursuant to 18 U.S.C. Section 1350

 

101

The following materials from Guaranty Federal Bancshares, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2019 formatted in Extensible Business Reporting Language (XBRL): (i) Condensed Consolidated Balance Sheets (unaudited), (ii) Condensed Consolidated Statements of Income (unaudited), (iii) Condensed Consolidated Statements of Comprehensive Income (unaudited), (iv) Condensed Consolidated Statement of Stockholders’ Equity (unaudited), (v) the Condensed Consolidated Statements of Cash Flows (unaudited), and (vi) related notes.*

 

*Pursuant to Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of   a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

________________________________________________________

 

(1)

Filed as Exhibits 10.1 through 10.4 to the Current Report on Form 8-K filed by the Registrant on March 20, 2019 and incorporated herein by reference.

 

36

 

 

SIGNATURES

 

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

 

Guaranty Federal Bancshares, Inc.

 

 

 

Signature and Title Date
   
/s/ Shaun A. Burke                                        May 9 , 20 1 9

Shaun A. Burke

President and Chief Executive Officer

(Principal Executive Officer and Duly Authorized Officer)

 
   
   
/s/ Carter Peters                                               May 9 , 20 1 9

Carter Peters          

Executive Vice President and Chief Financial Officer

(Principal Financial and Accounting Officer)

 

 

 

 

37

Guaranty Federal Bancsha... (NASDAQ:GFED)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Guaranty Federal Bancsha... Charts.
Guaranty Federal Bancsha... (NASDAQ:GFED)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Guaranty Federal Bancsha... Charts.