ITEM
1. FINANCIAL STATEMENTS
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
See
accompanying notes to consolidated financial statements.
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF EARNINGS
(Unaudited)
|
(1)
|
Per share amounts for the period ended March 31, 2020 have been adjusted to give effect to the 5% stock dividend paid during
December 2020.
|
See
accompanying notes to consolidated financial statements.
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
See
accompanying notes to consolidated financial statements.
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
(Unaudited)
See
accompanying notes to consolidated financial statements.
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS, CONTINUED
(Unaudited)
|
|
|
Three months ended
|
|
|
(Dollars in thousands)
|
|
March 31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
419
|
|
|
$
|
1,258
|
|
|
Cash paid for operating leases
|
|
|
32
|
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule of noncash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
Transfer of loans to real estate owned
|
|
|
-
|
|
|
|
314
|
|
|
Investment securities purchases not yet settled
|
|
|
7,028
|
|
|
|
-
|
|
See
accompanying notes to consolidated financial statements.
LANDMARK
BANCORP, INC. AND SUBSIDIARIES
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
1.
Interim Financial Statements
The
unaudited consolidated financial statements of Landmark Bancorp, Inc. (the “Company”) and its wholly owned subsidiaries,
Landmark National Bank (the “Bank”) and Landmark Risk Management Inc., have been prepared in accordance with the instructions
to Form 10-Q. Accordingly, they do not include all the information and footnotes required by U.S. generally accepted accounting principles
(“GAAP”) for complete financial statements and should be read in conjunction with the Company’s most recent Annual
Report on Form 10-K, filed with the Securities and Exchange Commission on March 22, 2021, containing the latest audited consolidated
financial statements and notes thereto. The consolidated financial statements in this report have not been audited by an independent
registered public accounting firm, but in the opinion of management, all adjustments, consisting of normal recurring accruals, considered
necessary for a fair presentation of financial statements have been reflected herein. The results of the three-month interim period ended
March 31, 2021 are not necessarily indicative of the results expected for the year ending December 31, 2021 or any other future time
period. The Company has evaluated subsequent events for recognition and disclosure up to the date the financial statements were issued.
2.
Investments
A
summary of investment securities available-for-sale is as follows:
Schedule of Available-for-sale Securities
|
|
|
As of March 31, 2021
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
Amortized
|
|
|
unrealized
|
|
|
unrealized
|
|
|
Estimated
|
|
|
(Dollars in thousands)
|
|
cost
|
|
|
gains
|
|
|
losses
|
|
|
fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. treasury securities
|
|
$
|
20,330
|
|
|
$
|
30
|
|
|
$
|
(1
|
)
|
|
$
|
20,359
|
|
|
U. S. federal agency obligations
|
|
|
18,748
|
|
|
|
123
|
|
|
|
(10
|
)
|
|
|
18,861
|
|
|
Municipal obligations, tax exempt
|
|
|
138,162
|
|
|
|
4,998
|
|
|
|
(55
|
)
|
|
|
143,105
|
|
|
Municipal obligations, taxable
|
|
|
39,866
|
|
|
|
1,376
|
|
|
|
(104
|
)
|
|
|
41,138
|
|
|
Agency mortgage-backed securities
|
|
|
89,690
|
|
|
|
2,456
|
|
|
|
(159
|
)
|
|
|
91,987
|
|
|
Certificates of deposit
|
|
|
5,455
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,455
|
|
|
Total available-for-sale
|
|
$
|
312,251
|
|
|
$
|
8,983
|
|
|
$
|
(329
|
)
|
|
$
|
320,905
|
|
|
|
|
As of December 31, 2020
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
|
|
|
|
|
Amortized
|
|
|
unrealized
|
|
|
unrealized
|
|
|
Estimated
|
|
|
(Dollars in thousands)
|
|
cost
|
|
|
gains
|
|
|
losses
|
|
|
fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. treasury securities
|
|
$
|
2,000
|
|
|
$
|
37
|
|
|
$
|
-
|
|
|
$
|
2,037
|
|
|
U. S. federal agency obligations
|
|
|
18,804
|
|
|
|
138
|
|
|
|
(18
|
)
|
|
|
18,924
|
|
|
Municipal obligations, tax exempt
|
|
|
136,321
|
|
|
|
6,367
|
|
|
|
(12
|
)
|
|
|
142,676
|
|
|
Municipal obligations, taxable
|
|
|
46,643
|
|
|
|
2,892
|
|
|
|
-
|
|
|
|
49,535
|
|
|
Agency mortgage-backed securities
|
|
|
75,530
|
|
|
|
3,108
|
|
|
|
-
|
|
|
|
78,638
|
|
|
Certificates of deposit
|
|
|
5,460
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,460
|
|
|
Total available-for-sale
|
|
$
|
284,758
|
|
|
$
|
12,542
|
|
|
$
|
(30
|
)
|
|
$
|
297,270
|
|
The
tables above show that some of the securities in the available-for-sale investment portfolio had unrealized losses, or were temporarily
impaired, as of March 31, 2021 and December 31, 2020. This temporary impairment represents the estimated amount of loss that would be
realized if the securities were sold on the valuation date. Securities which were temporarily impaired are shown below, along with the
length of time in a continuous unrealized loss position.
Schedule
of Available for Sale Securities Continuous Unrealized Loss Position Fair Value
|
|
|
|
|
|
As of March 31, 2021
|
|
|
(Dollars in thousands)
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
|
No. of
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
|
securities
|
|
|
value
|
|
|
losses
|
|
|
value
|
|
|
losses
|
|
|
value
|
|
|
losses
|
|
|
U.S. treasury securities
|
|
|
2
|
|
|
$
|
5,308
|
|
|
$
|
(1
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,308
|
|
|
$
|
(1
|
)
|
|
U.S. federal agency obligations
|
|
|
3
|
|
|
|
8,712
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
8,712
|
|
|
|
(10
|
)
|
|
Municipal obligations, tax exempt
|
|
|
24
|
|
|
|
9,541
|
|
|
|
(55
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
9,541
|
|
|
|
(55
|
)
|
|
Municipal obligations, taxable
|
|
|
8
|
|
|
|
5,345
|
|
|
|
(104
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
5,345
|
|
|
|
(104
|
)
|
|
Agency mortgage-backed securities
|
|
|
7
|
|
|
|
21,085
|
|
|
|
(159
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
21,085
|
|
|
|
(159
|
)
|
|
Total
|
|
|
44
|
|
|
$
|
49,991
|
|
|
$
|
(329
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
49,991
|
|
|
$
|
(329
|
)
|
|
|
|
|
|
|
As of December 31, 2020
|
|
|
(Dollars in thousands)
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
|
No. of
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
|
securities
|
|
|
value
|
|
|
losses
|
|
|
value
|
|
|
losses
|
|
|
value
|
|
|
losses
|
|
|
U.S. federal agency obligations
|
|
|
4
|
|
|
$
|
11,772
|
|
|
$
|
(18
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
11,772
|
|
|
$
|
(18
|
)
|
|
Municipal obligations, tax exempt
|
|
|
12
|
|
|
|
4,191
|
|
|
|
(12
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
4,191
|
|
|
|
(12
|
)
|
|
Total
|
|
|
16
|
|
|
$
|
15,963
|
|
|
$
|
(30
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
15,963
|
|
|
$
|
(30
|
)
|
The
Company’s U.S. treasury portfolio consists of securities issued by the United States Department of the Treasury. The receipt of
principal and interest on U.S. treasury securities is guaranteed by the full faith and credit of the U.S. government. Based on these
factors, along with the Company’s intent to not sell the securities and its belief that it was more likely than not that the Company
will not be required to sell the securities before recovery of its cost basis, the Company believed that the U.S. treasury securities
identified in the table above were temporarily impaired as of March 31, 2021.
The
Company’s U.S. federal agency portfolio consists of securities issued by the government-sponsored agencies of Federal Home Loan
Mortgage Corporation (“FHLMC”), Federal National Mortgage Association (“FNMA”) and Federal Home Loan Bank (“FHLB”).
The receipt of principal and interest on U.S. federal agency obligations is guaranteed by the respective government-sponsored agency
guarantor, such that the Company believes that its U.S. federal agency obligations do not expose the Company to credit-related losses.
Based on these factors, along with the Company’s intent to not sell the securities and its belief that it was more likely than
not that the Company will not be required to sell the securities before recovery of their cost basis, the Company believed that the U.S.
federal agency obligations identified in the tables above were temporarily impaired as of March 31, 2021 and December 31, 2020.
The
Company’s portfolio of municipal obligations consists of both tax-exempt and taxable general obligations securities issued by various
municipalities. As of March 31, 2021, the Company did not intend to sell and it is more likely than not that the Company will not be
required to sell its municipal obligations in an unrealized loss position until the recovery of its cost. Due to the issuers’ continued
satisfaction of the securities’ obligations in accordance with their contractual terms and the expectation that they will continue
to do so, the evaluation of the fundamentals of the issuers’ financial condition and other objective evidence, the Company believed
that the municipal obligations identified in the tables above were temporarily impaired as of March 31, 2021 and December 31, 2020.
The
Company’s agency mortgage-backed securities portfolio consists of securities underwritten to the standards of and guaranteed by
the government-sponsored agencies of FHLMC, FNMA and the Government National Mortgage Association. The receipt of principal, at par,
and interest on agency mortgage-backed securities is guaranteed by the respective government-sponsored agency guarantor, such that the
Company believed that its agency mortgage-backed securities did not expose the Company to credit-related losses. Based on these factors,
along with the Company’s intent to not sell the securities and the Company’s belief that it was more likely than not that
the Company will not be required to sell the securities before recovery of their cost basis, the Company believed that the agency mortgage-backed
securities identified in the table above were temporarily impaired as of March 31, 2021.
The
table below sets forth amortized cost and fair value of investment securities at March 31, 2021. The table includes scheduled principal
payments and estimated prepayments, based on observable market inputs, for agency mortgage-backed securities. Actual maturities will
differ from contractual maturities because borrowers have the right to prepay obligations with or without prepayment penalties.
Schedule of Investments Classified by Contractual Maturity Date
|
(Dollars in thousands)
|
|
Amortized
|
|
|
Estimated
|
|
|
|
|
cost
|
|
|
fair value
|
|
|
Due in less than one year
|
|
$
|
28,023
|
|
|
$
|
28,100
|
|
|
Due after one year but within five years
|
|
|
167,223
|
|
|
|
170,860
|
|
|
Due after five years but within ten years
|
|
|
58,457
|
|
|
|
60,891
|
|
|
Due after ten years
|
|
|
58,548
|
|
|
|
61,054
|
|
|
Total
|
|
$
|
312,251
|
|
|
$
|
320,905
|
|
Sales
proceeds and gross realized gains and losses on sales of available-for-sale securities were as follows for the periods indicated:
Schedule of Realized Gain (loss)
|
|
|
2021
|
|
|
2020
|
|
|
(Dollars in thousands)
|
|
Three months ended March 31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
Sales proceeds
|
|
$
|
13,346
|
|
|
$
|
44,508
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized gains
|
|
$
|
1,075
|
|
|
$
|
1,772
|
|
|
Realized losses
|
|
|
0
|
|
|
|
(2
|
)
|
|
Net realized gains
|
|
$
|
1,075
|
|
|
$
|
1,770
|
|
Securities
with carrying values of $285.0 million and $282.2 million were pledged to secure public funds on deposit, repurchase agreements and as
collateral for borrowings at March 31, 2021 and December 31, 2020, respectively. Except for U.S. federal agency obligations, no investment
in a single issuer exceeded 10% of consolidated stockholders’ equity.
3.
Loans and Allowance for Loan Losses
Loans
consisted of the following as of the dates indicated below:
Schedule of Loans
|
|
|
March 31,
|
|
|
December 31,
|
|
|
(Dollars in thousands)
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate loans
|
|
$
|
159,798
|
|
|
$
|
157,984
|
|
|
Construction and land loans
|
|
|
26,591
|
|
|
|
26,106
|
|
|
Commercial real estate loans
|
|
|
179,781
|
|
|
|
172,307
|
|
|
Commercial loans
|
|
|
126,998
|
|
|
|
134,047
|
|
|
Paycheck protection program loans
|
|
|
117,297
|
|
|
|
100,084
|
|
|
Agriculture loans
|
|
|
92,486
|
|
|
|
96,532
|
|
|
Municipal loans
|
|
|
2,183
|
|
|
|
2,332
|
|
|
Consumer loans
|
|
|
25,557
|
|
|
|
24,122
|
|
|
Total gross loans
|
|
|
730,691
|
|
|
|
713,514
|
|
|
Net deferred loan (fees) costs and loans in process
|
|
|
(3,611
|
)
|
|
|
(1,957
|
)
|
|
Allowance for loan losses
|
|
|
(9,271
|
)
|
|
|
(8,775
|
)
|
|
Loans, net
|
|
$
|
717,809
|
|
|
$
|
702,782
|
|
The
following tables provide information on the Company’s allowance for loan losses by loan class and allowance methodology:
Schedule of Allowance for Credit Losses on Financing Receivables
|
|
|
Three months ended March 31, 2021
|
|
|
(Dollars in thousands)
|
|
One-to-four family residential real estate loans
|
|
|
Construction and land loans
|
|
|
Commercial real estate loans
|
|
|
Commercial loans
|
|
|
Paycheck protection program loans
|
|
|
Agriculture loans
|
|
|
Municipal loans
|
|
|
Consumer loans
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2021
|
|
$
|
859
|
|
|
$
|
181
|
|
|
$
|
2,482
|
|
|
$
|
2,388
|
|
|
$
|
-
|
|
|
$
|
2,690
|
|
|
$
|
6
|
|
|
$
|
169
|
|
|
$
|
8,775
|
|
|
Charge-offs
|
|
|
(23
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(41
|
)
|
|
|
(64
|
)
|
|
Recoveries
|
|
|
1
|
|
|
|
1
|
|
|
|
-
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
51
|
|
|
|
60
|
|
|
Provision for loan losses
|
|
|
60
|
|
|
|
4
|
|
|
|
775
|
|
|
|
(143
|
)
|
|
|
-
|
|
|
|
(187
|
)
|
|
|
(6
|
)
|
|
|
(3
|
)
|
|
|
500
|
|
|
Balance at March 31, 2021
|
|
$
|
897
|
|
|
$
|
186
|
|
|
$
|
3,257
|
|
|
$
|
2,246
|
|
|
$
|
-
|
|
|
$
|
2,503
|
|
|
$
|
6
|
|
|
$
|
176
|
|
|
$
|
9,271
|
|
|
|
|
Three months ended March 31, 2020
|
|
|
(Dollars in thousands)
|
|
One-to-four family residential real estate loans
|
|
|
Construction and land loans
|
|
|
Commercial real estate loans
|
|
|
Commercial loans
|
|
|
Paycheck protection program loans
|
|
|
Agriculture loans
|
|
|
Municipal loans
|
|
|
Consumer loans
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2020
|
|
$
|
501
|
|
|
$
|
271
|
|
|
$
|
1,386
|
|
|
$
|
1,815
|
|
|
$
|
-
|
|
|
$
|
2,347
|
|
|
$
|
7
|
|
|
$
|
140
|
|
|
$
|
6,467
|
|
|
Charge-offs
|
|
|
-
|
|
|
|
(100
|
)
|
|
|
-
|
|
|
|
(33
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(87
|
)
|
|
|
(220
|
)
|
|
Recoveries
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6
|
|
|
|
25
|
|
|
|
32
|
|
|
Provision for loan losses
|
|
|
152
|
|
|
|
54
|
|
|
|
242
|
|
|
|
642
|
|
|
|
-
|
|
|
|
34
|
|
|
|
(6
|
)
|
|
|
82
|
|
|
|
1,200
|
|
|
Balance at March 31, 2020
|
|
$
|
653
|
|
|
$
|
225
|
|
|
$
|
1,628
|
|
|
$
|
2,425
|
|
|
$
|
-
|
|
|
$
|
2,381
|
|
|
$
|
7
|
|
|
$
|
160
|
|
|
$
|
7,479
|
|
|
|
|
As of March 31, 2021
|
|
|
(Dollars in thousands)
|
|
One-to-four family residential real estate loans
|
|
|
Construction and land loans
|
|
|
Commercial real estate loans
|
|
|
Commercial loans
|
|
|
Paycheck protection program loans
|
|
|
Agriculture loans
|
|
|
Municipal loans
|
|
|
Consumer loans
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for loss
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
424
|
|
|
$
|
28
|
|
|
$
|
-
|
|
|
$
|
40
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
492
|
|
|
Collectively evaluated for loss
|
|
|
897
|
|
|
|
186
|
|
|
|
2,833
|
|
|
|
2,218
|
|
|
|
-
|
|
|
|
2,463
|
|
|
|
6
|
|
|
|
176
|
|
|
|
8,779
|
|
|
Total
|
|
$
|
897
|
|
|
$
|
186
|
|
|
$
|
3,257
|
|
|
$
|
2,246
|
|
|
$
|
-
|
|
|
$
|
2,503
|
|
|
$
|
6
|
|
|
$
|
176
|
|
|
$
|
9,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for loss
|
|
$
|
956
|
|
|
$
|
1,027
|
|
|
$
|
7,874
|
|
|
$
|
1,679
|
|
|
$
|
-
|
|
|
$
|
1,182
|
|
|
$
|
36
|
|
|
$
|
4
|
|
|
$
|
12,758
|
|
|
Collectively evaluated for loss
|
|
|
158,842
|
|
|
|
25,564
|
|
|
|
171,907
|
|
|
|
125,319
|
|
|
|
117,297
|
|
|
|
91,304
|
|
|
|
2,147
|
|
|
|
25,553
|
|
|
|
717,933
|
|
|
Total
|
|
$
|
159,798
|
|
|
$
|
26,591
|
|
|
$
|
179,781
|
|
|
$
|
126,998
|
|
|
$
|
117,297
|
|
|
$
|
92,486
|
|
|
$
|
2,183
|
|
|
$
|
25,557
|
|
|
$
|
730,691
|
|
|
|
|
As of December 31, 2020
|
|
|
(Dollars in thousands)
|
|
One-to-four family residential real estate loan
|
|
|
Construction and land loans
|
|
|
Commercial real estate loans
|
|
|
Commercial loans
|
|
|
Paycheck protection program loans
|
|
|
Agriculture loans
|
|
|
Municipal loans
|
|
|
Consumer loans
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for loss
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
177
|
|
|
$
|
22
|
|
|
$
|
-
|
|
|
$
|
67
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
266
|
|
|
Collectively evaluated for loss
|
|
|
859
|
|
|
|
181
|
|
|
|
2,305
|
|
|
|
2,366
|
|
|
|
-
|
|
|
|
2,623
|
|
|
|
6
|
|
|
|
169
|
|
|
|
8,509
|
|
|
Total
|
|
$
|
859
|
|
|
$
|
181
|
|
|
$
|
2,482
|
|
|
$
|
2,388
|
|
|
$
|
-
|
|
|
$
|
2,690
|
|
|
$
|
6
|
|
|
$
|
169
|
|
|
$
|
8,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for loss
|
|
$
|
914
|
|
|
$
|
1,137
|
|
|
$
|
8,119
|
|
|
$
|
1,639
|
|
|
$
|
-
|
|
|
$
|
614
|
|
|
$
|
36
|
|
|
$
|
3
|
|
|
$
|
12,462
|
|
|
Collectively evaluated for loss
|
|
|
157,070
|
|
|
|
24,969
|
|
|
|
164,188
|
|
|
|
132,408
|
|
|
|
100,084
|
|
|
|
95,918
|
|
|
|
2,296
|
|
|
|
24,119
|
|
|
|
701,052
|
|
|
Total
|
|
$
|
157,984
|
|
|
$
|
26,106
|
|
|
$
|
172,307
|
|
|
$
|
134,047
|
|
|
$
|
100,084
|
|
|
$
|
96,532
|
|
|
$
|
2,332
|
|
|
$
|
24,122
|
|
|
$
|
713,514
|
|
The
Company recorded net loan charge-offs of $4,000 during the first quarter of 2021 compared to net loan charge-offs of $188,000 during
the first quarter of 2020.
The
Company’s impaired loans increased from $12.5 million at December 31, 2020 to $12.8 million at March 31, 2021. The difference between
the unpaid contractual principal and the impaired loan balance is a result of charge-offs recorded against impaired loans. The difference
in the Company’s non-accrual loan balances and impaired loan balances at March 31, 2021 and December 31, 2020, was related to troubled
debt restructurings (“TDR”) that are current and accruing interest, but still classified as impaired. Interest income recognized
on a cash basis was immaterial during the three months ended March 31, 2021 and 2020. The following tables present information on impaired
loans:
Schedule of Impaired Financing Receivables
|
(Dollars in thousands)
|
|
As of March 31, 2021
|
|
|
|
|
Unpaid contractual principal
|
|
|
Impaired loan balance
|
|
|
Impaired loans without an allowance
|
|
|
Impaired loans with an allowance
|
|
|
Related allowance recorded
|
|
|
Year-to-date average loan balance
|
|
|
Year-to-date interest income recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate
|
|
$
|
956
|
|
|
$
|
956
|
|
|
$
|
956
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
963
|
|
|
$
|
2
|
|
|
Construction and land
|
|
|
2,762
|
|
|
|
1,027
|
|
|
|
1,027
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,043
|
|
|
|
6
|
|
|
Commercial real estate
|
|
|
7,874
|
|
|
|
7,874
|
|
|
|
2,404
|
|
|
|
5,470
|
|
|
|
424
|
|
|
|
7,875
|
|
|
|
9
|
|
|
Commercial
|
|
|
2,030
|
|
|
|
1,679
|
|
|
|
1,561
|
|
|
|
118
|
|
|
|
28
|
|
|
|
1,705
|
|
|
|
10
|
|
|
Agriculture
|
|
|
1,397
|
|
|
|
1,182
|
|
|
|
1,131
|
|
|
|
51
|
|
|
|
40
|
|
|
|
1,237
|
|
|
|
16
|
|
|
Municipal
|
|
|
36
|
|
|
|
36
|
|
|
|
36
|
|
|
|
-
|
|
|
|
-
|
|
|
|
36
|
|
|
|
-
|
|
|
Consumer
|
|
|
4
|
|
|
|
4
|
|
|
|
4
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5
|
|
|
|
-
|
|
|
Total impaired loans
|
|
$
|
15,059
|
|
|
$
|
12,758
|
|
|
$
|
7,119
|
|
|
$
|
5,639
|
|
|
$
|
492
|
|
|
$
|
12,864
|
|
|
$
|
43
|
|
|
(Dollars in thousands)
|
|
As of December 31, 2020
|
|
|
|
|
Unpaid contractual principal
|
|
|
Impaired loan balance
|
|
|
Impaired loans without an allowance
|
|
|
Impaired loans with an allowance
|
|
|
Related allowance recorded
|
|
|
Year-to-date average loan balance
|
|
|
Year-to-date interest income recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate
|
|
$
|
914
|
|
|
$
|
914
|
|
|
$
|
914
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
925
|
|
|
$
|
3
|
|
|
Construction and land
|
|
|
2,872
|
|
|
|
1,137
|
|
|
|
1,137
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,211
|
|
|
|
26
|
|
|
Commercial real estate
|
|
|
8,119
|
|
|
|
8,119
|
|
|
|
4,302
|
|
|
|
3,817
|
|
|
|
177
|
|
|
|
8,152
|
|
|
|
8
|
|
|
Commercial
|
|
|
1,990
|
|
|
|
1,639
|
|
|
|
1,543
|
|
|
|
96
|
|
|
|
22
|
|
|
|
1,984
|
|
|
|
43
|
|
|
Agriculture
|
|
|
829
|
|
|
|
614
|
|
|
|
538
|
|
|
|
76
|
|
|
|
67
|
|
|
|
618
|
|
|
|
67
|
|
|
Municipal
|
|
|
36
|
|
|
|
36
|
|
|
|
36
|
|
|
|
-
|
|
|
|
-
|
|
|
|
54
|
|
|
|
1
|
|
|
Consumer
|
|
|
3
|
|
|
|
3
|
|
|
|
3
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4
|
|
|
|
-
|
|
|
Total impaired loans
|
|
$
|
14,763
|
|
|
$
|
12,462
|
|
|
$
|
8,473
|
|
|
$
|
3,989
|
|
|
$
|
266
|
|
|
$
|
12,948
|
|
|
$
|
148
|
|
The
Company’s key credit quality indicator is a loan’s performance status, defined as accruing or non-accruing. Performing loans
are considered to have a lower risk of loss. Non-accrual loans are those which the Company believes have a higher risk of loss. The accrual
of interest on non-performing loans is discontinued at the time the loan is 90 days delinquent, unless the credit is well secured and
in process of collection. Loans are placed on non-accrual or are charged off at an earlier date if collection of principal or interest
is considered doubtful. There were no loans 90 days or more delinquent and accruing interest at March 31, 2021 or December 31, 2020.
The
following tables present information on the Company’s past due and non-accrual loans by loan class:
Schedule of Past Due Financing Receivables
|
(Dollars in thousands)
|
|
As of March 31, 2021
|
|
|
|
|
30-59 days delinquent and accruing
|
|
|
60-89 days delinquent and accruing
|
|
|
90 days or more delinquent and accruing
|
|
|
Total past due loans accruing
|
|
|
Non-accrual loans
|
|
|
Total past due and non-accrual loans
|
|
|
Total loans not past due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate loans
|
|
$
|
1,268
|
|
|
$
|
124
|
|
|
$
|
-
|
|
|
$
|
1,392
|
|
|
$
|
793
|
|
|
$
|
2,185
|
|
|
$
|
157,613
|
|
|
Construction and land loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
691
|
|
|
|
691
|
|
|
|
25,900
|
|
|
Commercial real estate loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
7,874
|
|
|
|
7,874
|
|
|
|
171,907
|
|
|
Commercial loans
|
|
|
1,587
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,587
|
|
|
|
947
|
|
|
|
2,534
|
|
|
|
124,464
|
|
|
Paycheck protection program loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
117,297
|
|
|
Agriculture loans
|
|
|
1,583
|
|
|
|
424
|
|
|
|
-
|
|
|
|
2,007
|
|
|
|
706
|
|
|
|
2,713
|
|
|
|
89,773
|
|
|
Municipal loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,183
|
|
|
Consumer loans
|
|
|
15
|
|
|
|
24
|
|
|
|
-
|
|
|
|
39
|
|
|
|
4
|
|
|
|
43
|
|
|
|
25,514
|
|
|
Total
|
|
$
|
4,453
|
|
|
$
|
572
|
|
|
$
|
-
|
|
|
$
|
5,025
|
|
|
$
|
11,015
|
|
|
$
|
16,040
|
|
|
$
|
714,651
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of gross loans
|
|
|
0.61
|
%
|
|
|
0.08
|
%
|
|
|
0.00
|
%
|
|
|
0.69
|
%
|
|
|
1.51
|
%
|
|
|
2.20
|
%
|
|
|
97.80
|
%
|
|
(Dollars in thousands)
|
|
As of December 31, 2020
|
|
|
|
|
30-59 days delinquent and accruing
|
|
|
60-89 days delinquent and accruing
|
|
|
90 days or more delinquent and accruing
|
|
|
Total past due loans accruing
|
|
|
Non-accrual loans
|
|
|
Total past due and non-accrual loans
|
|
|
Total loans not past due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate loans
|
|
$
|
262
|
|
|
$
|
185
|
|
|
$
|
-
|
|
|
$
|
447
|
|
|
$
|
749
|
|
|
$
|
1,196
|
|
|
$
|
156,788
|
|
|
Construction and land loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
694
|
|
|
|
694
|
|
|
|
25,412
|
|
|
Commercial real estate loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,119
|
|
|
|
8,119
|
|
|
|
164,188
|
|
|
Commercial loans
|
|
|
832
|
|
|
|
-
|
|
|
|
-
|
|
|
|
832
|
|
|
|
874
|
|
|
|
1,706
|
|
|
|
132,341
|
|
|
Paycheck protection program loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100,084
|
|
|
Agriculture loans
|
|
|
206
|
|
|
|
29
|
|
|
|
-
|
|
|
|
235
|
|
|
|
76
|
|
|
|
311
|
|
|
|
96,221
|
|
|
Municipal loans
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,332
|
|
|
Consumer loans
|
|
|
15
|
|
|
|
1
|
|
|
|
-
|
|
|
|
16
|
|
|
|
3
|
|
|
|
19
|
|
|
|
24,103
|
|
|
Total
|
|
$
|
1,315
|
|
|
$
|
215
|
|
|
$
|
-
|
|
|
$
|
1,530
|
|
|
$
|
10,515
|
|
|
$
|
12,045
|
|
|
$
|
701,469
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of gross loans
|
|
|
0.19
|
%
|
|
|
0.03
|
%
|
|
|
0.00
|
%
|
|
|
0.22
|
%
|
|
|
1.47
|
%
|
|
|
1.69
|
%
|
|
|
98.31
|
%
|
Under
the original terms of the Company’s non-accrual loans, interest earned on such loans for the three months ended March 31, 2021
and 2020 would have increased interest income by $186,000 and $120,000, respectively. No interest income related to non-accrual loans
was included in interest income for the three months ended March 31, 2021 and 2020.
The
Company also categorizes loans into risk categories based on relevant information about the ability of the borrowers to service their
debt, such as current financial information, historical payment experience, credit documentation, public information and current economic
trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed
on a quarterly basis. Nonclassified loans generally include those loans that are expected to be repaid in accordance with contractual
loan terms. Classified loans are those that are assigned a special mention, substandard or doubtful risk rating using the following definitions:
Special
Mention: Loans are currently protected by the current net worth and paying capacity of the obligor or of the collateral pledged but such
protection is potentially weak. These loans constitute an undue and unwarranted credit risk, but not to the point of justifying a classification
of substandard. The credit risk may be relatively minor, yet constitutes an unwarranted risk in light of the circumstances surrounding
a specific asset.
Substandard:
Loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged. Loans have
a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans are characterized by the distinct possibility
that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful:
Loans classified doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that weaknesses
make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
The
following table provides information on the Company’s risk categories by loan class:
Schedule of Risk Categories by Loan Class
|
|
|
As of March 31, 2021
|
|
|
As of December 31, 2020
|
|
|
(Dollars in thousands)
|
|
Nonclassified
|
|
|
Classified
|
|
|
Nonclassified
|
|
|
Classified
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate loans
|
|
$
|
155,668
|
|
|
$
|
4,130
|
|
|
$
|
154,985
|
|
|
$
|
2,999
|
|
|
Construction and land loans
|
|
|
25,900
|
|
|
|
691
|
|
|
|
25,412
|
|
|
|
694
|
|
|
Commercial real estate loans
|
|
|
168,909
|
|
|
|
10,872
|
|
|
|
161,661
|
|
|
|
10,646
|
|
|
Commercial loans
|
|
|
125,069
|
|
|
|
1,929
|
|
|
|
132,023
|
|
|
|
2,024
|
|
|
Paycheck protection program loans
|
|
|
117,297
|
|
|
|
-
|
|
|
|
100,084
|
|
|
|
-
|
|
|
Agriculture loans
|
|
|
85,305
|
|
|
|
7,181
|
|
|
|
87,662
|
|
|
|
8,870
|
|
|
Municipal loan
|
|
|
2,183
|
|
|
|
-
|
|
|
|
2,332
|
|
|
|
-
|
|
|
Consumer loans
|
|
|
25,554
|
|
|
|
3
|
|
|
|
24,119
|
|
|
|
3
|
|
|
Total
|
|
$
|
705,885
|
|
|
$
|
24,806
|
|
|
$
|
688,278
|
|
|
$
|
25,236
|
|
At
March 31, 2021, the Company had ten loan relationships consisting of 21 outstanding loans that were classified as TDRs. During the first
quarter of 2021, one commercial loan totaling $47,000 was classified as a TDR after extending the maturity of the loan. The restructuring
changed the payment terms to match the borrower’s cash flows. The Company had previously charged-off $100,000 of the loan due to
a collateral shortfall. A construction and land loan previously classified as TDR in 2012 paid off during the first three months of 2021.
There were no loans classified as TDRs during the first three months of 2020.
The
Company evaluates each TDR individually and returns the loan to accrual status when a payment history is established after the restructuring
and future payments are reasonably assured. There were no loans modified as TDRs for which there was a payment default within 12 months
of modification as of March 31, 2021 and 2020. The Company did not record any charge-offs against loans classified as TDRs in the first
quarter of 2021 or 2020. No credit provisions related to TDRs were recorded in the three months ended March 31, 2021 compared to a credit
provision of $1,000 recorded in the three months ended March 31, 2020. The Company allocated $8,000 of the allowance for loan losses
recorded against loans classified as TDRs at March 31, 2021 and December 31, 2020.
The
following table presents information on loans that are classified as TDRs:
Schedule of Troubled Debt Restructurings On Financing Receivables
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2021
|
|
|
As of December 31, 2020
|
|
|
|
|
Number of loans
|
|
|
Non-accrual balance
|
|
|
Accruing balance
|
|
|
Number of loans
|
|
|
Non-accrual balance
|
|
|
Accruing balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential real estate loans
|
|
|
2
|
|
|
$
|
-
|
|
|
$
|
163
|
|
|
|
2
|
|
|
$
|
-
|
|
|
$
|
165
|
|
|
Construction and land loans
|
|
|
4
|
|
|
|
691
|
|
|
|
336
|
|
|
|
5
|
|
|
|
693
|
|
|
|
443
|
|
|
Commercial real estate loans
|
|
|
2
|
|
|
|
1,227
|
|
|
|
-
|
|
|
|
2
|
|
|
|
1,227
|
|
|
|
-
|
|
|
Commercial loans
|
|
|
8
|
|
|
|
80
|
|
|
|
732
|
|
|
|
7
|
|
|
|
33
|
|
|
|
765
|
|
|
Agriculture loans
|
|
|
4
|
|
|
|
-
|
|
|
|
476
|
|
|
|
4
|
|
|
|
-
|
|
|
|
538
|
|
|
Municipal loan
|
|
|
1
|
|
|
|
-
|
|
|
|
36
|
|
|
|
1
|
|
|
|
-
|
|
|
|
36
|
|
|
Total
|
|
|
21
|
|
|
$
|
1,998
|
|
|
$
|
1,743
|
|
|
|
21
|
|
|
$
|
1,953
|
|
|
$
|
1,947
|
|
As
of March 31, 2021, the Company had 4 loan modifications on outstanding loan balances of $6.8 million in connection with the Coronavirus
Disease 2019 (COVID-19) pandemic. These modifications consisted of payment deferrals that consisted of either the full loan payment or
just the principal component. The Company also entered into short-term forbearance plans or short-term repayment plans on two one-to-four
family residential mortgage loans totaling $250,000 as of March 31, 2021. Consistent with the Coronavirus Aid, Relief, and Economic Security
Act (the “CARES Act”) and the Joint Interagency Regulatory Guidance, these loan modifications were not classified as TDRs
and are excluded from the table above.
4.
Goodwill and Other Intangible Assets
The
Company tests goodwill for impairment annually or more frequently if circumstances warrant. The Company’s annual step one impairment
test as of December 31, 2020 concluded that its goodwill was not impaired. The Company concluded there were no triggering events during
the first three months of 2021 that required an interim goodwill impairment test.
Lease
intangible assets are amortized over the life of the lease. Core deposit intangible assets are amortized over the estimated useful
life of ten years on an accelerated basis. A summary of the other intangible assets that continue to be subject to amortization was
as follows:
Schedule of Other Intangible Assets and Goodwill
|
(Dollars in thousands)
|
|
As of March 31, 2021
|
|
|
|
|
Gross carrying amount
|
|
|
Accumulated amortization
|
|
|
Net carrying amount
|
|
|
Core deposit intangible assets
|
|
$
|
2,018
|
|
|
$
|
(1,865
|
)
|
|
$
|
153
|
|
|
Lease intangible asset
|
|
|
350
|
|
|
|
(335
|
)
|
|
|
15
|
|
|
Total other intangible assets
|
|
$
|
2,368
|
|
|
$
|
(2,200
|
)
|
|
$
|
168
|
|
|
(Dollars in thousands)
|
|
As of December 31, 2020
|
|
|
|
|
Gross carrying amount
|
|
|
Accumulated amortization
|
|
|
Net carrying amount
|
|
|
Core deposit intangible assets
|
|
$
|
2,018
|
|
|
$
|
(1,838
|
)
|
|
$
|
180
|
|
|
Lease intangible asset
|
|
|
350
|
|
|
|
(324
|
)
|
|
|
26
|
|
|
Total other intangible assets
|
|
$
|
2,368
|
|
|
$
|
(2,162
|
)
|
|
$
|
206
|
|
The
following sets forth estimated amortization expense for core deposit and lease intangible assets for the remainder of 2021 and in successive
years ending December 31:
Schedule of Finite-lived Intangible Assets, Future Amortization Expense
|
(Dollars in thousands)
|
|
Amortization
|
|
|
|
|
expense
|
|
|
Remainder of 2021
|
|
$
|
84
|
|
|
2022
|
|
|
58
|
|
|
2023
|
|
|
26
|
|
|
Total
|
|
$
|
168
|
|
5. Mortgage Loan Servicing
Mortgage
loans serviced for others are not reported as assets. The following table provides information on the principal balances of mortgage
loans serviced for others:
Schedule of Participating Mortgage Loans
|
(Dollars in thousands)
|
|
March 31,
|
|
|
December 31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
FHLMC
|
|
$
|
662,995
|
|
|
$
|
639,875
|
|
|
FHLB
|
|
|
24,865
|
|
|
|
28,157
|
|
|
Total
|
|
$
|
687,860
|
|
|
$
|
668,032
|
|
Custodial
escrow balances maintained in connection with serviced loans were $10.0 million and $5.8 million at March 31, 2021 and December 31, 2020,
respectively. Gross service fee income related to such loans was $431,000 and $357,000 for the three months ended March 31, 2021 and
2020, respectively, and is included in fees and service charges in the consolidated statements of earnings.
Activity
for mortgage servicing rights was as follows:
Schedule of Servicing Asset at Amortized Cost
|
|
|
Three
months ended
|
|
|
(Dollars
in thousands)
|
|
March
31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Mortgage
servicing rights:
|
|
|
|
|
|
|
|
|
|
Balance
at beginning of period
|
|
$
|
3,726
|
|
|
$
|
2,446
|
|
|
Additions
|
|
|
639
|
|
|
|
212
|
|
|
Amortization
|
|
|
(399
|
)
|
|
|
(230
|
)
|
|
Balance
at end of period
|
|
$
|
3,966
|
|
|
$
|
2,428
|
|
The
fair value of mortgage servicing rights was $6.0 million and $4.4 million at March 31, 2021 and December 31, 2020, respectively. Fair
value at March 31, 2021 was determined using discount rates ranging from 8.65% to 12.00%; prepayment speeds ranging from 6.00% to 27.55%,
depending on the stratification of the specific mortgage servicing right; and a weighted average default rate of 1.35%. Fair value at
December 31, 2020 was determined using discount rates ranging from 8.78% to 12.00%; prepayment speeds ranging from 7.10% to 29.61%, depending
on the stratification of the specific mortgage servicing right; and a weighted average default rate of 1.36%.
The
Company had a mortgage repurchase reserve of $226,000 at March 31, 2021 and $235,000 at December 31, 2020, which represents the Company’s
best estimate of probable losses that the Company will incur related to the repurchase of one-to-four family residential real estate
loans previously sold or to reimburse investors for credit losses incurred on loans previously sold where a breach of the contractual
representations and warranties occurred. The Company charged a $9,000 loss against the reserve during the first three months of 2021.
The Company did not incur any losses charged against the reserve or make any provisions to the reserve during the first three months
of 2020. As of March 31, 2021, the Company did not have any outstanding mortgage repurchase requests.
6.
Earnings per Share
Basic
earnings per share have been computed based upon the weighted average number of common shares outstanding during each period. Diluted
earnings per share include the effect of all potential common shares outstanding during each period. The diluted earnings per share computation
for the three months ended March 31, 2021 included all unexercised stock options because no stock options were anti-dilutive during such
period. The diluted earnings per share computation for the three months ended March 31, 2020 excluded 105,041 of unexercised stock options
because their inclusion would have been anti-dilutive during such period. The shares used in the calculation of basic and diluted earnings
per share are shown below:
Schedule of Earnings Per Share, Basic and Diluted
|
|
|
2021
|
|
|
2020
|
|
|
|
|
Three
months ended
|
|
|
(Dollars
in thousands, except per share amounts)
|
|
March
31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Net
earnings
|
|
$
|
5,367
|
|
|
$
|
3,363
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
average common shares outstanding - basic (1)
|
|
|
4,752,864
|
|
|
|
4,808,572
|
|
|
Assumed
exercise of stock options (1)
|
|
|
6,634
|
|
|
|
19,121
|
|
|
Weighted
average common shares outstanding - diluted (1)
|
|
|
4,759,498
|
|
|
|
4,827,693
|
|
|
Earnings
per share (1):
|
|
|
|
|
|
|
|
|
|
Basic
|
(1)
|
$
|
1.13
|
|
|
$
|
0.70
|
|
|
Diluted
|
(1)
|
$
|
1.13
|
|
|
$
|
0.70
|
|
|
|
(1)
|
Share and per share values for the period ended March 31, 2020 have been adjusted to give effect to the 5% stock dividend paid during
December 2020.
|
7.
Repurchase Agreements
The
Company has overnight repurchase agreements with certain deposit customers whereby the Company uses investment securities as collateral
for non-insured funds. These balances are accounted for as collateralized financing and included in other borrowings on the balance sheet.
Repurchase
agreements are comprised of non-insured customer funds, totaling $4.2 million at March 31, 2021 and $6.4 million at December 31, 2020,
which were secured by $7.2 million and $8.7 million of the Company’s investment portfolio at the same dates, respectively.
The
following is a summary of the balances and collateral of the Company’s repurchase agreements:
Schedule of Repurchase Agreements
|
|
|
As
of March 31, 2021
|
|
|
(dollars
in thousands)
|
|
Overnight and
Continuous
|
|
|
Up
to 30 days
|
|
|
30-90
days
|
|
|
Greater
than
90 days
|
|
|
Total
|
|
|
Repurchase
agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
federal agency obligations
|
|
$
|
1,989
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,989
|
|
|
Agency
mortgage-backed securities
|
|
|
2,176
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,176
|
|
|
Total
|
|
$
|
4,165
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
4,165
|
|
|
|
|
|
As
of December 31, 2020
|
|
|
(dollars
in thousands)
|
|
|
Overnight
and
Continuous
|
|
|
|
Up
to
30
days
|
|
|
|
30-90
days
|
|
|
|
Greater
than
90 days
|
|
|
|
Total
|
|
|
Repurchase
agreements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
federal agency obligations
|
|
$
|
2,412
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,412
|
|
|
Agency
mortgage-backed securities
|
|
|
3,959
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,959
|
|
|
Total
|
|
$
|
6,371
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
6,371
|
|
The
investment securities are held by a third party financial institution in the customer’s custodial account. The Company is required
to maintain adequate collateral for each repurchase agreement. Changes in the fair value of the investment securities impact the amount
of collateral required. If the Company were to default, the investment securities would be used to settle the repurchase agreement with
the deposit customer.
8.
Revenue from Contracts with Customers
All
of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within non-interest income. Items
outside the scope of ASC 606 are noted as such.
Schedule of Revenue from Contracts with Customers Within Non-interest Income
|
|
|
2021
|
|
|
2020
|
|
|
|
|
Three
months ended
|
|
|
(Dollars
in thousands)
|
|
March
31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
Service
charges on deposit accounts
|
|
|
|
|
|
|
|
|
|
Overdraft
fees
|
|
$
|
672
|
|
|
$
|
873
|
|
|
Other
|
|
|
163
|
|
|
|
146
|
|
|
Interchange
income
|
|
|
724
|
|
|
|
535
|
|
|
Loan
servicing fees (1)
|
|
|
431
|
|
|
|
357
|
|
|
Office
lease income (1)
|
|
|
166
|
|
|
|
162
|
|
|
Gains
on sales of loans (1)
|
|
|
3,140
|
|
|
|
1,193
|
|
|
Bank
owned life insurance income (1)
|
|
|
148
|
|
|
|
154
|
|
|
Gains
on sales of investment securities (1)
|
|
|
1,075
|
|
|
|
1,770
|
|
|
Gains
(losses) on sales of real estate owned
|
|
|
5
|
|
|
|
(1
|
)
|
|
Other
|
|
|
201
|
|
|
|
164
|
|
|
Total
non-interest income
|
|
$
|
6,725
|
|
|
$
|
5,353
|
|
|
|
(1)
|
Not within the scope of ASC 606.
|
A
description of the Company’s revenue streams under ASC 606 follows:
Service
Charges on Deposit Accounts
The
Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees,
which include services such as ATM usage fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the
transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which
relate primarily to monthly maintenance, are earned over the course of a month, representing the period during which the Company satisfies
the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits
are withdrawn from the customer’s account balance.
Interchange
Income
The
Company earns interchange fees from debit cardholder transactions conducted through the interchange payment network. Interchange fees
from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the
transaction processing services provided to the cardholder.
Gains
(Losses) on Sales of Real Estate Owned
The
Company records a gain or loss from the sale of real estate owned when control of the property transfers to the buyer, which generally
occurs at the time of an executed deed. When the Company finances the sale of real estate owned to the buyer, the Company assesses whether
the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable.
Once these criteria are met, the real estate owned asset is derecognized and the gain or loss on sale is recorded upon the transfer of
control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related
gain (loss) on sale if a significant financing component is present. There were no sales of real estate owned that were financed by the
Company during the first three months of 2021 or 2020.
9.
Fair Value of Financial Instruments and Fair Value Measurements
Fair
value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are
three levels of inputs that may be used to measure fair values:
|
|
Level
1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access
as of the measurement date.
|
|
|
|
|
|
Level
2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
|
|
|
|
|
|
Level
3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants
would use in pricing an asset or liability.
|
Fair
value estimates of the Company’s financial instruments as of March 31, 2021 and December 31, 2020, including methods and assumptions
utilized, are set forth below:
Schedule
of Fair Value, by Balance Sheet Grouping
|
(Dollars
in thousands)
|
|
As
of March 31, 2021
|
|
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
|
Financial
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
109,151
|
|
|
$
|
109,151
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
109,151
|
|
|
Investment
securities available-for-sale
|
|
|
320,905
|
|
|
|
20,359
|
|
|
|
300,546
|
|
|
|
-
|
|
|
|
320,905
|
|
|
Bank
stocks, at cost
|
|
|
4,062
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
Loans,
net
|
|
|
717,809
|
|
|
|
-
|
|
|
|
-
|
|
|
|
733,858
|
|
|
|
733,858
|
|
|
Loans
held for sale
|
|
|
13,995
|
|
|
|
-
|
|
|
|
13,995
|
|
|
|
-
|
|
|
|
13,995
|
|
|
Accrued
interest receivable
|
|
|
4,655
|
|
|
|
65
|
|
|
|
1,537
|
|
|
|
3,053
|
|
|
|
4,655
|
|
|
Derivative
financial instruments
|
|
|
1,757
|
|
|
|
-
|
|
|
|
1,757
|
|
|
|
-
|
|
|
|
1,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-maturity
deposits
|
|
$
|
(947,757
|
)
|
|
$
|
(947,757
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(947,757
|
)
|
|
Certificates
of deposit
|
|
|
(123,489
|
)
|
|
|
-
|
|
|
|
(123,670
|
)
|
|
|
-
|
|
|
|
(123,670
|
)
|
|
Subordinated
debentures
|
|
|
(21,651
|
)
|
|
|
-
|
|
|
|
(16,168
|
)
|
|
|
-
|
|
|
|
(16,168
|
)
|
|
Other
borrowings
|
|
|
(4,165
|
)
|
|
|
-
|
|
|
|
(4,165
|
)
|
|
|
-
|
|
|
|
(4,165
|
)
|
|
Accrued
interest payable
|
|
|
(151
|
)
|
|
|
-
|
|
|
|
(151
|
)
|
|
|
-
|
|
|
|
(151
|
)
|
|
|
|
As
of December 31, 2020
|
|
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
|
Financial
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
84,818
|
|
|
$
|
84,818
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
84,818
|
|
|
Investment
securities available-for-sale
|
|
|
297,270
|
|
|
|
2,037
|
|
|
|
295,233
|
|
|
|
-
|
|
|
|
297,270
|
|
|
Bank
stocks, at cost
|
|
|
4,473
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
Loans,
net
|
|
|
702,782
|
|
|
|
-
|
|
|
|
-
|
|
|
|
718,071
|
|
|
|
718,071
|
|
|
Loans
held for sale
|
|
|
15,533
|
|
|
|
-
|
|
|
|
15,533
|
|
|
|
-
|
|
|
|
15,533
|
|
|
Accrued
interest receivable
|
|
|
4,885
|
|
|
|
-
|
|
|
|
1,697
|
|
|
|
3,188
|
|
|
|
4,885
|
|
|
Derivative
financial instruments
|
|
|
1,796
|
|
|
|
-
|
|
|
|
1,796
|
|
|
|
-
|
|
|
|
1,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-maturity
deposits
|
|
$
|
(882,277
|
)
|
|
$
|
(882,277
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(882,277
|
)
|
|
Certificates
of deposit
|
|
|
(133,750
|
)
|
|
|
-
|
|
|
|
(134,048
|
)
|
|
|
-
|
|
|
|
(134,048
|
)
|
|
Subordinated
debentures
|
|
|
(21,651
|
)
|
|
|
-
|
|
|
|
(15,232
|
)
|
|
|
-
|
|
|
|
)
|
|
Other
borrowings
|
|
|
(6,371
|
)
|
|
|
-
|
|
|
|
(6,371
|
)
|
|
|
-
|
|
|
|
(6,371
|
)
|
|
Accrued
interest payable
|
|
|
(168
|
)
|
|
|
-
|
|
|
|
(168
|
)
|
|
|
-
|
|
|
|
(168
|
)
|
|
Derivative
financial instruments
|
|
|
(466
|
)
|
|
|
-
|
|
|
|
(466
|
)
|
|
|
-
|
|
|
|
(466
|
)
|
Transfers
The
Company did not transfer any assets or liabilities among levels during the three months ended March 31, 2021 or during the year ended
December 31, 2020.
Valuation
Methods for Instruments Measured at Fair Value on a Recurring Basis
The
following tables represent the Company’s financial instruments that are measured at fair value on a recurring basis at March 31,
2021 and December 31, 2020, allocated to the appropriate fair value hierarchy:
Schedule of Fair Value, Assets Measured on Recurring Basis
|
(Dollars
in thousands)
|
|
|
|
|
As
of March 31, 2021
|
|
|
|
|
|
|
|
Fair
value hierarchy
|
|
|
|
|
Total
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.
S. treasury securities
|
|
$
|
20,359
|
|
|
$
|
20,359
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
U.
S. federal agency obligations
|
|
|
18,861
|
|
|
|
-
|
|
|
|
18,861
|
|
|
|
-
|
|
|
Municipal
obligations, tax exempt
|
|
|
143,105
|
|
|
|
-
|
|
|
|
143,105
|
|
|
|
-
|
|
|
Municipal
obligations, taxable
|
|
|
41,138
|
|
|
|
-
|
|
|
|
41,138
|
|
|
|
-
|
|
|
Agency
mortgage-backed securities
|
|
|
91,987
|
|
|
|
-
|
|
|
|
91,987
|
|
|
|
-
|
|
|
Certificates
of deposit
|
|
|
5,455
|
|
|
|
-
|
|
|
|
5,455
|
|
|
|
-
|
|
|
Loans
held for sale
|
|
|
13,995
|
|
|
|
-
|
|
|
|
13,995
|
|
|
|
-
|
|
|
Derivative
financial instruments
|
|
|
1,757
|
|
|
|
-
|
|
|
|
1,757
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
As
of December 31, 2020
|
|
|
|
|
|
|
|
|
Fair
value hierarchy
|
|
|
|
|
|
Total
|
|
|
|
Level
1
|
|
|
|
Level
2
|
|
|
|
Level
3
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.
S. treasury securities
|
|
$
|
2,037
|
|
|
$
|
2,037
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
U.
S. federal agency obligations
|
|
|
18,924
|
|
|
|
-
|
|
|
|
18,924
|
|
|
|
-
|
|
|
Municipal
obligations, tax exempt
|
|
|
142,676
|
|
|
|
-
|
|
|
|
142,676
|
|
|
|
-
|
|
|
Municipal
obligations, taxable
|
|
|
49,535
|
|
|
|
-
|
|
|
|
49,535
|
|
|
|
-
|
|
|
Agency
mortgage-backed securities
|
|
|
78,638
|
|
|
|
-
|
|
|
|
78,638
|
|
|
|
-
|
|
|
Certificates
of deposit
|
|
|
5,460
|
|
|
|
-
|
|
|
|
5,460
|
|
|
|
-
|
|
|
Loans
held for sale
|
|
|
15,533
|
|
|
|
-
|
|
|
|
15,533
|
|
|
|
-
|
|
|
Derivative
financial instruments
|
|
|
1,796
|
|
|
|
-
|
|
|
|
1,796
|
|
|
|
-
|
|
|
Liability:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
financial instruments
|
|
|
(466
|
)
|
|
|
-
|
|
|
|
(466
|
)
|
|
|
-
|
|
The
Company’s investment securities classified as available-for-sale include U.S. treasury securities, U.S. federal agency obligations,
municipal obligations, agency mortgage-backed securities and certificates of deposit. Quoted exchange prices are available for the Company’s
U.S treasury securities, which are classified as Level 1. U.S. federal agency securities and agency mortgage-backed securities are priced
utilizing industry-standard models that consider various assumptions, including time value, yield curves, volatility factors, prepayment
speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other
relevant economic measures. Substantially all of these assumptions are observable in the marketplace, can be derived from observable
data, or are supported by observable levels at which transactions are executed in the marketplace. These measurements are classified
as Level 2. Municipal obligations are valued using a type of matrix, or grid, pricing in which securities are benchmarked against U.S.
treasury rates based on credit rating. These model and matrix measurements are classified as Level 2 in the fair value hierarchy.
Changes
in the fair value of available-for-sale securities are included in other comprehensive income to the extent the changes are not considered
other-than-temporary impairments. Other-than-temporary impairment tests are performed on a quarterly basis and any decline in the fair
value of an individual security below its cost that is deemed to be other-than-temporary results in a write-down of that security’s
cost basis.
Mortgage
loans originated and intended for sale in the secondary market are carried at fair value. The mortgage loan valuations are based on quoted
secondary market prices for similar loans and are classified as Level 2. Changes in the fair value of mortgage loans originated and intended
for sale in the secondary market and derivative financial instruments are included in gains on sales of loans.
The
aggregate fair value, contractual balance (including accrued interest), and gain on loans held for sale were as follows:
Schedule of Fair Value Contractual Balance and Gain Loss on Loans Held for Sale
|
|
|
As
of
|
|
|
As
of
|
|
|
|
|
March
31,
|
|
|
December
31,
|
|
|
(Dollars
in thousands)
|
|
2021
|
|
|
2020
|
|
|
Aggregate
fair value
|
|
$
|
13,995
|
|
|
$
|
15,533
|
|
|
Contractual
balance
|
|
|
13,956
|
|
|
|
15,151
|
|
|
Gain
|
|
$
|
39
|
|
|
$
|
382
|
|
The
Company’s derivative financial instruments consist of interest rate lock commitments and corresponding forward sales contracts
on mortgage loans held for sale. The fair values of these derivatives are based on quoted prices for similar loans in the secondary market.
The market prices are adjusted by a factor, based on the Company’s historical data and its judgment about future economic trends,
which considers the likelihood that a commitment will ultimately result in a closed loan. These instruments are classified as Level 2.
The amounts are included in other assets or other liabilities on the consolidated balance sheets and gains on sales of loans, net in
the consolidated statements of earnings. The total amount of gains from changes in fair value of loans held for sale included in earnings
were as follows:
Schedule of Gains and Losses from Changes in Fair Value of Loans Held for Sale
|
|
|
Three
months ended
|
|
|
|
|
March
31,
|
|
|
(Dollars
in thousands)
|
|
2021
|
|
|
2020
|
|
|
Total
change in fair value
|
|
$
|
427
|
|
|
$
|
(34
|
)
|
Valuation
Methods for Instruments Measured at Fair Value on a Nonrecurring Basis
The
Company does not record its loan portfolio at fair value. Collateral-dependent impaired loans are generally carried at the lower of cost
or fair value of the collateral, less estimated selling costs. Collateral values are determined based on appraisals performed by qualified
licensed appraisers hired by the Company and then further adjusted if warranted based on relevant facts and circumstances. The appraisals
may utilize a single valuation approach or a combination of approaches including the comparable sales and income approach. Adjustments
are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data
available. Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value.
Impaired loans are reviewed and evaluated at least quarterly for additional impairment and adjusted accordingly, based on the same factors
identified above. The carrying value of the Company’s impaired loans was $12.8 million and $12.5 million, with an allocated allowance
of $492,000 and $266,000, at March 31, 2021 and December 31, 2020, respectively.
Real
estate owned includes assets acquired through, or in lieu of, foreclosure and land previously acquired for expansion. Real estate owned
is initially recorded at the fair value of the collateral less estimated selling costs. Subsequent valuations are updated periodically
and are based upon independent appraisals, third party price opinions or internal pricing models. The appraisals may utilize a single
valuation approach or a combination of approaches including the comparable sales and income approach. Adjustments are routinely made
in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments
are typically significant and result in a Level 3 classification of the inputs for determining fair value. Real estate owned is reviewed
and evaluated at least annually for additional impairment and adjusted accordingly, based on the same factors identified above.
The
following table presents quantitative information about Level 3 fair value measurements measured at fair value on a nonrecurring basis
as of March 31, 2021 and December 31, 2020.
Schedule of Fair Value Measurements on Nonrecurring, Valuation Techniques
|
(Dollars
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair
value
|
|
|
Valuation technique
|
|
Unobservable
inputs
|
|
Range
|
|
|
As
of March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
real estate
|
|
$
|
5,046
|
|
|
Sales
comparison
|
|
Adjustment
to appraised value
|
|
|
15%-20
|
%
|
|
Commercial
|
|
|
90
|
|
|
Sales
comparison
|
|
Adjustment
to comparable sales
|
|
|
0%-86
|
%
|
|
Agriculture
|
|
|
11
|
|
|
Sales
comparison
|
|
Adjustment
to appraised value
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired
loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
real estate
|
|
$
|
3,640
|
|
|
Sales
comparison
|
|
Adjustment
to appraised value
|
|
|
20
|
%
|
|
Commercial
|
|
|
74
|
|
|
Sales
comparison
|
|
Adjustment
to comparable sales
|
|
|
0%-69
|
%
|
|
Agriculture
|
|
|
9
|
|
|
Sales
comparison
|
|
Adjustment
to appraised value
|
|
|
20
|
%
|
|
Real
estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four
family residential real estate
|
|
|
48
|
|
|
Sales
comparison
|
|
Adjustment
to appraised value
|
|
|
10
|
%
|
10.
Regulatory Capital Requirements
Banks
and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy
guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and
certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject
to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. Management believed that
as of March 31, 2021, the Company and the Bank met all capital adequacy requirements to which they were subject at that time.
Prompt
corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly
undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately
capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as
is asset growth and expansion, and capital restoration plans are required. The Company and the Bank are subject to the Basel III Rule,
which is applicable to all U.S. banks that are subject to minimum capital requirements, as well as to bank and savings and loan holding
companies other than “small bank holding companies” (generally, non-public bank holding companies with consolidated assets
of less than $3.0 billion).
The
Basel III Rule includes a common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.5%, a minimum ratio of Tier 1 capital
to risk-weighted assets of 6.0%, a minimum ratio of Total Capital to risk-weighted assets of 8.0%, and a minimum Tier 1 leverage ratio
of 4.0%. A capital conservation buffer, equal to 2.5% of common equity Tier 1 capital, is also established above the regulatory minimum
capital requirements. The capital conservation buffer increases the common equity Tier 1 capital ratio, and Tier 1 capital and total
risk based capital ratios.
As
of March 31, 2021 and December 31, 2020, the most recent regulatory notifications categorized the Bank as well capitalized under the
regulatory framework for prompt corrective action then in effect. There are no conditions or events since that notification that management
believes have changed the institution’s category.
The
following is a comparison of the Company’s regulatory capital to minimum capital requirements at March 31, 2021 and December 31,
2020:
Schedule of Compliance with Regulatory Capital Requirements for Mortgage Companies
|
(Dollars
in thousands)
|
|
|
|
|
|
|
|
|
|
|
To
be well-capitalized
|
|
|
|
|
|
|
|
|
|
|
For
capital
|
|
|
under
regulatory
|
|
|
|
|
Actual
|
|
|
adequacy
purposes
|
|
|
guidelines
|
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
(1)
|
|
|
Amount
|
|
|
Ratio
|
|
|
As
of March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage
|
|
$
|
125,652
|
|
|
|
10.43
|
%
|
|
$
|
48,185
|
|
|
|
4.0
|
%
|
|
$
|
60,232
|
|
|
|
5.0
|
%
|
|
Common
Equity Tier 1 Capital
|
|
|
104,652
|
|
|
|
14.38
|
%
|
|
|
50,946
|
|
|
|
7.0
|
%
|
|
|
47,307
|
|
|
|
6.5
|
%
|
|
Tier
1 Capital
|
|
|
125,652
|
|
|
|
17.26
|
%
|
|
|
61,863
|
|
|
|
8.5
|
%
|
|
|
58,224
|
|
|
|
8.0
|
%
|
|
Total
Risk Based Capital
|
|
|
134,752
|
|
|
|
18.51
|
%
|
|
|
76,419
|
|
|
|
10.5
|
%
|
|
|
72,780
|
|
|
|
10.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage
|
|
$
|
121,068
|
|
|
|
10.70
|
%
|
|
$
|
45,262
|
|
|
|
4.0
|
%
|
|
$
|
56,577
|
|
|
|
5.0
|
%
|
|
Common
Equity Tier 1 Capital
|
|
|
100,068
|
|
|
|
13.77
|
%
|
|
|
50,866
|
|
|
|
7.0
|
%
|
|
|
47,233
|
|
|
|
6.5
|
%
|
|
Tier
1 Capital
|
|
|
121,068
|
|
|
|
16.66
|
%
|
|
|
61,766
|
|
|
|
8.5
|
%
|
|
|
58,133
|
|
|
|
8.0
|
%
|
|
Total
Risk Based Capital
|
|
|
129,983
|
|
|
|
17.89
|
%
|
|
|
76,300
|
|
|
|
10.5
|
%
|
|
|
72,666
|
|
|
|
10.0
|
%
|
|
(1)
|
The required ratios for capital adequacy purposes include a capital conservation buffer of 2.5%.
|
The
following is a comparison of the Bank’s regulatory capital to minimum capital requirements at March 31, 2021 and December 31, 2020:
Schedule of Compliance with
Regulatory Capital Requirements Under Banking Regulation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
be well-capitalized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
under
prompt
|
|
|
(Dollars
in thousands)
|
|
|
|
|
For
capital
|
|
|
corrective
|
|
|
|
|
Actual
|
|
|
adequacy
purposes
|
|
|
action
provisions
|
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
(1)
|
|
|
Amount
|
|
|
Ratio
|
|
|
As
of March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage
|
|
$
|
122,481
|
|
|
|
10.19
|
%
|
|
$
|
48,064
|
|
|
|
4.0
|
%
|
|
$
|
60,080
|
|
|
|
5.0
|
%
|
|
Common
Equity Tier 1 Capital
|
|
|
122,481
|
|
|
|
16.84
|
%
|
|
|
50,901
|
|
|
|
7.0
|
%
|
|
|
47,265
|
|
|
|
6.5
|
%
|
|
Tier
1 Capital
|
|
|
122,481
|
|
|
|
16.84
|
%
|
|
|
61,808
|
|
|
|
8.5
|
%
|
|
|
58,173
|
|
|
|
8.0
|
%
|
|
Total
Risk Based Capital
|
|
|
131,574
|
|
|
|
18.09
|
%
|
|
|
76,352
|
|
|
|
10.5
|
%
|
|
|
72,716
|
|
|
|
10.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of December 31, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leverage
|
|
$
|
118,174
|
|
|
|
10.47
|
%
|
|
$
|
45,139
|
|
|
|
4.0
|
%
|
|
$
|
56,423
|
|
|
|
5.0
|
%
|
|
Common
Equity Tier 1 Capital
|
|
|
118,174
|
|
|
|
16.27
|
%
|
|
|
50,829
|
|
|
|
7.0
|
%
|
|
|
47,199
|
|
|
|
6.5
|
%
|
|
Tier
1 Capital
|
|
|
118,174
|
|
|
|
16.27
|
%
|
|
|
61,721
|
|
|
|
8.5
|
%
|
|
|
58,091
|
|
|
|
8.0
|
%
|
|
Total
Risk Based Capital
|
|
|
127,089
|
|
|
|
17.50
|
%
|
|
|
76,244
|
|
|
|
10.5
|
%
|
|
|
72,613
|
|
|
|
10.0
|
%
|
|
(1)
|
The required ratios for capital adequacy purposes include a capital conservation buffer of 2.5%.
|
11.
Impact of Recent Accounting Pronouncements
In
June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU 2016-13, Financial Instruments - Credit Losses (Topic
326), commonly referred to as “CECL.” The provisions of the update eliminate the probable initial recognition threshold under
current GAAP which requires reserves to be based on an incurred loss methodology. Under CECL, reserves required for financial assets
measured at amortized cost will reflect an organization’s estimate of all expected credit losses over the expected term of the
financial asset and thereby require the use of reasonable and supportable forecasts to estimate future credit losses. Because CECL encompasses
all financial assets carried at amortized cost, the requirement that reserves be established based on an organization’s reasonable
and supportable estimate of expected credit losses extends to held to maturity debt securities. Under the provisions of the update, credit
losses recognized on available for sale debt securities will be presented as an allowance as opposed to a write-down. In addition, CECL
will modify the accounting for purchased loans. Under prior GAAP, a purchased loan’s contractual balance was adjusted to fair value
through a credit discount, and no reserve was recorded on the purchased loan upon acquisition. Since under CECL reserves will be established
for purchased loans at the time of acquisition, the accounting for purchased loans is made more comparable to the accounting for originated
loans. Finally, increased disclosure requirements under CECL oblige organizations to present the currently required credit quality disclosures
disaggregated by the year of origination or vintage. The FASB expects that the evaluation of underwriting standards and credit quality
trends by financial statement users will be enhanced with the additional vintage disclosures. In October 2019, the FASB approved a change
in the effective dates for CECL which delayed the effective date to fiscal years beginning after December 15, 2022 for smaller reporting
companies. Because the Company is a smaller reporting company, the proposed delay is applicable to the Company, and the Company plans
to delay the implementation of CECL until January 1, 2023. Management has initiated an implementation committee that has implemented
a process to collect the data and is utilizing a vendor solution for the new standard. Initial calculations estimate the effect will
be an increase to the allowance for loan losses upon adoption. However, the size of the overall increase is uncertain at this time. Management
is utilizing the delay to continue to refine and back test the CECL calculation. The internal controls over financial reporting specifically
related to CECL are in the design stage and are currently being evaluated.
In
January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.
The amendments in this update simplify the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test.
The amendments require an entity to perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting
unit with its carrying amount and recognizing an impairment charge for the amount by which the carrying amount exceeds the reporting
unit’s fair value, not to exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should
consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill
impairment loss, if applicable. The amendments also eliminate the requirement for any reporting unit with a zero or negative carrying
amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test.
The amendments in this ASU are effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15,
2019. In October 2019, the FASB approved a change in the effective dates for ASU 2017-04 which delayed the effective date to fiscal years
beginning after December 15, 2022 for smaller reporting companies. Because the Company is a smaller reporting company, the proposed delay
is applicable to the Company, and the Company plans to delay the implementation of ASU 2017-04 until January 1, 2023. Early adoption
of the amendments of this ASU is permitted. The adoption of ASU 2017-04 is not expected to have a material effect on the Company’s
operating results or financial condition.
In
May 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial
Reporting. Reference rate reform relates to the effects undertaken to eliminate certain reference rates such as the London Interbank
Offered Rate (“LIBOR”) and introduce new reference rates that may be based on larger or more liquid observations and transactions.
ASU 2020-04 provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other contracts. Generally,
ASU 2020-04 would allow entities to consider contract modifications due to reference rate reform to be a continuation of an existing
contract; thus, the Company would not have to determine if the modification is considered insignificant. The Company is in the process
of reviewing loan documentation, along with the transition procedures it will need in order to implement reference rate reform. While
the Company has yet to adopt ASU 2020-04, the standard was effective upon issuance and terminates December 31, 2022 such that changes
made to contracts beginning on or after January 1, 2023 would not apply. The adoption of ASU 2020-04 is not expected to have a material
effect on the Company’s operating results or financial condition.
12.
COVID-19 Pandemic
The
COVID-19 pandemic in the United States caused a substantial disruption to the economy, employment and financial markets and continues
to have a complex and significant adverse impact on the economy, the banking industry and the Company in future fiscal periods, all subject
to a high degree of uncertainty. Additional federal government stimulus, declining COVID-19 cases and the distribution of vaccines may
lead to positive impacts on the economy and employment while new variants of COVID-19 presents risks to the recovery. The Company’s
pandemic response plan continues to focus foremost on the safety and well-being of our customers and associates. The COVID-19 pandemic
could adversely impact our customers, employees or vendors which may impact our operations and financial results. The COVID-19 pandemic
may cause economic declines in excess of current projections, or if the pandemic lasts longer than currently projected, the Company’s
provision for loan losses may remain elevated or increase in future periods. The Company may see higher loan delinquencies and defaults
in future periods as a result of the COVID-19 pandemic and will continue to monitor our allowance for loan losses in light of changing
economic conditions related to COVID-19. The COVID-19 pandemic may also impact the Company’s deposit balances and service charge
income. In addition, the fair value of certain assets may be adversely impacted by the pandemic and the economic downturn, including
the fair value of goodwill, mortgage servicing rights and other real estate. These declines could result in impairments in future periods.
The pandemic has caused a significant decline in market interest rates which may cause our net interest margin to continue to decline.
At this time, the full impact of the COVID-19 pandemic on the Company’s financial statements is uncertain.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview.
Landmark Bancorp, Inc. is a financial holding company incorporated under the laws of the State of Delaware and is engaged in the
banking business through its wholly owned subsidiary, Landmark National Bank, and in the insurance business through its wholly owned
subsidiary, Landmark Risk Management, Inc. References to the “Company,” “we,” “us,” and “our”
refer collectively to Landmark Bancorp, Inc., Landmark National Bank and Landmark Risk Management, Inc. The Company is listed on the
Nasdaq Global Market under the symbol “LARK.”
The
Bank is dedicated to providing quality financial and banking services to its local communities. Our strategy includes continuing a tradition
of holding and acquiring quality assets while growing our commercial, commercial real estate and agriculture loan portfolios. We are
committed to developing relationships with our borrowers and providing a total banking service.
The
Bank is principally engaged in the business of attracting deposits from the general public and using such deposits, together with borrowings
and other funds, to originate one-to-four family residential real estate, construction and land, commercial real estate, commercial,
agriculture, municipal and consumer loans. Although not our primary business function, we invest in certain investment and mortgage-related
securities using deposits and other borrowings as funding sources.
Landmark
Risk Management, Inc., which was formed and began operations on May 31, 2017, is a Nevada-based captive insurance company which provides
property and casualty insurance coverage to the Company and the Bank for which insurance may not be currently available or economically
feasible in today’s insurance marketplace. Landmark Risk Management, Inc. is subject to the regulations of the State of Nevada
and undergoes periodic examinations by the Nevada Division of Insurance.
Our
results of operations depend generally on net interest income, which is the difference between interest income from interest-earning
assets and interest expense on interest-bearing liabilities. Net interest income is affected by regulatory, economic and competitive
factors that influence interest rates, loan demand and deposit flows. In addition, we are subject to interest rate risk to the degree
that our interest-earning assets mature or reprice at different times, or at different speeds, than our interest-bearing liabilities.
Our results of operations are also affected by non-interest income, such as service charges, loan fees, gains from the sale of newly
originated loans, gains or losses on investments and certain other non-interest related items. Our principal operating expenses, aside
from interest expense, consist of compensation and employee benefits, occupancy costs, professional fees, data processing expenses and
provision for loan losses.
We
are significantly impacted by prevailing economic conditions, including federal monetary and fiscal policies, and federal regulations
of financial institutions. Deposit balances are influenced by numerous factors such as competing investments, the level of income and
the personal rate of savings within our market areas. Factors influencing lending activities include the demand for housing and the interest
rate pricing competition from other lending institutions.
Currently,
our business consists of ownership of the Bank, with its main office in Manhattan, Kansas and twenty- nine additional branch offices
in central, eastern, southeast and southwest Kansas, and our ownership of Landmark Risk Management, Inc.
Significant
Developments – Impact of COVID-19. The COVID-19 pandemic in the United States has had and continues to have a complex and
significant adverse impact on the economy, the banking industry and the Company, all subject to a high degree of uncertainty for future
periods.
Effects
on Our Market Areas. Our commercial and consumer banking products and services are offered primarily in Kansas, where individual
and governmental responses to the COVID-19 pandemic led to a broad curtailment of economic activity beginning in March 2020, as a result
of a stay-at-home order, which was lifted on May 3, 2020, with economic and social gatherings reopening in a phased-in approach since
then, with restrictions such as social distancing requirements and capacity restrictions on businesses. The Bank and its branches have
remained open because banks have been deemed essential businesses. Although the Bank had closed its branch lobbies to walk-in customers
as a result of the pandemic, all of the Bank’s branch lobbies are currently open to customers, with services also remaining available
through the Bank’s digital banking platforms and drive-thru services. Based on the current environment, it is unclear if the State
of Kansas will tighten or relax its stay-at-home and social distancing policies going forward, including as a result of the increased
availability of vaccines. The Bank will continue to monitor the situation to protect the safety and well-being of our customers and associates.
Across
the United States, as a result of stay-at-home orders and other continuing restrictions, many states have experienced a dramatic increase
in unemployment levels as a result of the curtailment of business activities. The unemployment rate in Kansas peaked at 12.6 % in April
2020 as a result of economic impacts of the COVID-19 pandemic but has declined since then, with an unemployment rate in Kansas of 3.2%
in February 2021.
Policy
and Regulatory Developments. Federal, state and local governments and regulatory authorities have enacted and issued a range of policy
responses to the COVID-19 pandemic, including the following:
|
|
●
|
The
Federal Reserve decreased the range for the federal funds target rate by 0.5% on March 3,
2020, and by another 1.0% on March 16, 2020, reaching a current range of 0.0 – 0.25%.
|
|
|
●
|
On
March 27, 2020, President Trump signed the CARES Act, which established a $2.0 trillion economic
stimulus package, including cash payments to individuals, supplemental unemployment insurance
benefits and a $349 billion loan program administered through the Small Business Administration
(“SBA”), referred to as the Paycheck Protection Program (“PPP”).
The Bank participates as a lender in the PPP. After the initial $349 billion in funds for
the PPP was exhausted, an additional $310 billion in funding for PPP loans was authorized.
In addition, on December 27, 2020, President Trump signed the Consolidated Appropriations
Act, a $900.0 billion COVID-19 relief package that includes an additional $284.5 billion
in PPP funding. On March 11, 2021, President Biden signed into law the American Rescue Plan
Act of 2021, an additional $1.9 trillion federal stimulus bill in response to COVID-19 that
includes cash payments to individuals, supplemental unemployment insurance and the modification
and expansion of the PPP. In March 2021, President Biden also signed the PPP Extension Act
of 2021, which extended the PPP application deadline to May 31, 2021.
|
|
|
●
|
The
CARES Act, as extended by the Coronavirus Response and Relief Supplemental Appropriations
Act (a part of the Consolidated Appropriations Act, 2021), also provides financial institutions
the option to temporarily suspend certain requirements under GAAP related to TDRs for a limited
period of time to account for the effects of COVID-19. In addition, on April 7, 2020, federal
banking regulators issued a revised Interagency Statement on Loan Modifications and Reporting
for Financial Institutions, which, among other things, encouraged financial institutions
to work prudently with borrowers who are or may be unable to meet their contractual payment
obligations because of the effects of COVID-19, and stated that institutions generally do
not need to categorize COVID-19-related modifications as TDRs and that the agencies will
not direct supervised institutions to automatically categorize all COVID-19 related loan
modifications as TDRs.
|
Effects
on Our Business. The COVID-19 pandemic and the specific developments referred to above have had, and are expected to continue to
have, a significant impact on our business. In particular, we anticipate that a significant portion of the Bank’s borrowers in
the retail, restaurant, hospitality and agriculture industries will continue to endure significant economic distress, which may cause
them to draw on their existing lines of credit and adversely affect their ability to repay existing indebtedness, and the COVID-19 pandemic
is expected to adversely impact the value of collateral. These developments, together with economic conditions generally, are also expected
to impact our commercial real estate portfolio, particularly with respect to real estate with exposure to these industries, our one-to-four
family residential real estate loan business and loan portfolio, and the value of certain collateral securing our loans. As a result,
we anticipate that our financial condition, capital levels and results of operations will be adversely affected, as described in further
detail below.
Our
Response. We have taken numerous steps in response to the COVID-19 pandemic, including the following:
|
|
●
|
We
established a pandemic response team, which has been meeting as needed since mid-March 2020
to address changes resulting from the COVID-19 pandemic. Some of our associates are still
working from home, and for those that remain in our bank facilities, we have enhanced safety
precautions in place for their safety. We have repositioned associates to support our customer
care call center to handle increased volumes of customer requests and to support our customers’
access to our digital banking platforms.
|
|
|
●
|
As
a preferred lender with the SBA, we were able and prepared to immediately respond to help
existing and new clients access the PPP authorized by the CARES Act. From the beginning of
the PPP through December 31, 2020, we funded 1,095 PPP loans totaling approximately $131.0
million. We are actively working with the PPP loan borrowers through the SBA’s forgiveness
process. In addition, we are a participating lender in the second round of PPP lending. From
January 1, 2021 through April 30, 2021, we funded an additional 1,033 PPP loans totaling
approximately $54.1 million. As of March 31, 2021, we had approximately $117.3 million of
PPP loans outstanding.
|
|
|
●
|
As
of March 31, 2021, we entered into short-term forbearance plans and short-term repayment
plans on two one-to-four family residential mortgage loans totaling $250,000. We continue
to work with our customers by offering loan forbearance and modifications to those borrowers
impacted by COVID-19.
|
|
|
●
|
As
of March 31, 2021, we had 4 loan modifications on outstanding loan balances of $6.8 million
in connection with the COVID-19 pandemic that had not yet returned to contractual terms.
These modifications consisted of payment deferrals that were applied to either the full loan
payment or just the principal component.
|
|
|
●
|
With
the safety and well-being of our customers and associates foremost in mind, we initially
limited access to our bank lobbies while keeping our drive-thru lanes open and encouraging
our customers to use our online and mobile banking applications or call our customer care
call center. Currently our bank lobbies are open to customers, but we continue to evaluate
this option as the number of COVID-19 cases fluctuate in our communities.
|
In
May 2021, we declared our 79th consecutive quarterly dividend and we currently have no plans to change our dividend strategy
given our current capital and liquidity position. However, while we have achieved a strong capital base and expect to continue operating
profitably, this is dependent upon the projected length and depth of any economic recession. In addition, as disclosed in our Annual
Report on Form 10-K for the year ended December 31, 2020, we will not be permitted to make capital distributions (including for dividends
and repurchases of stock) or pay discretionary bonuses to executive officers without restriction if we do not maintain 2.5% in Common
Equity Tier 1 Capital attributable to a capital conservation buffer.
Critical
Accounting Policies. Critical accounting policies are those which are both most important to the portrayal of our financial
condition and results of operations and require our management’s most difficult, subjective or complex judgments, often as a result
of the need to make estimates about the effect of matters that are inherently uncertain. Our critical accounting policies relate to the
allowance for loan losses, the valuation of investment securities, accounting for goodwill and the accounting for income taxes, all of
which involve significant judgment by our management. There have been no material changes to the critical accounting policies included
under Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual
Report on Form 10-K for the year ended December 31, 2020, filed with the Securities and Exchange Commission on March 22, 2021.
Summary
of Results. During the first quarter of 2021, we recorded net earnings of $5.4 million, which was an increase of $2.0 million
from the $3.4 million of net earnings recorded in the first quarter of 2020. The increase in net earnings was primarily due to an increase
of $1.9 million of gains on sales of loans, net and an increase of $1.5 million in net interest income and a decrease of $700,000 in
provision for loan losses.
The
following table summarizes earnings and key performance measures for the periods presented:
|
(Dollars in thousands, except per share amounts)
|
|
Three months ended March 31,
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Net earnings:
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
5,367
|
|
|
$
|
3,363
|
|
|
Basic earnings per share (1)
|
|
$
|
1.13
|
|
|
$
|
0.70
|
|
|
Diluted earnings per share (1)
|
|
$
|
1.13
|
|
|
$
|
0.70
|
|
|
Earnings ratios:
|
|
|
|
|
|
|
|
|
|
Return on average assets (2)
|
|
|
1.77
|
%
|
|
|
1.35
|
%
|
|
Return on average equity (2)
|
|
|
17.06
|
%
|
|
|
12.21
|
%
|
|
Equity to total assets
|
|
|
10.27
|
%
|
|
|
11.24
|
%
|
|
Net interest margin (2) (3)
|
|
|
3.51
|
%
|
|
|
3.67
|
%
|
|
Dividend payout ratio
|
|
|
17.73
|
%
|
|
|
27.40
|
%
|
|
(1)
|
Per share values for the period ended March 31, 2020 have been adjusted to give effect to the 5%
stock dividend paid during December 2020.
|
|
(2)
|
Ratios have been annualized and are not necessarily indicative of the results for the entire year.
|
|
(3)
|
Net interest margin is presented on a fully tax equivalent basis, using a 21% federal tax rate.
|
Interest
Income. Interest income was $10.0 million for the quarter ended March 31, 2021, which was an increase of $675,000 as compared
to the same period of 2020. Interest income on loans increased $1.3 million, or 17.9%, to $8.4 million for the quarter ended March 31,
2021, compared to the same period of 2020 due primarily to an increase in our average loan balances, which increased from $546.9 million
in the first quarter of 2020 to $730.2 million in the first quarter of 2021 due primarily to the origination of PPP loans. The increase
in average loan balances included an average balance of $111.0 million in PPP loans which generated interest income of $1.1 million in
the first quarter of 2021. Partially offsetting the higher average balances were lower yields on loans, which decreased from 5.24% in
the first quarter of 2020 to 4.67% in the first quarter of 2021. In response to the COVID-19 pandemic, the Federal Reserve decreased
the target federal funds interest rate by a total of 150 basis points in March 2020. This decrease impacted yields on loans between 2020
and 2021. We anticipate that our yield on loans will continue to be adversely affected in future periods as a result of the COVID-19
pandemic due to the expected continuation of the low interest rate environment. Interest income on investment securities decreased $603,000,
or 27.5%, to $1.6 million for the first quarter of 2021, as compared to $2.2 million in the same period of 2020. The decrease in interest
income on investment securities was the result of lower average balances, which decreased from $361.3 million in the first quarter of
2020 to $307.0 million in the first quarter of 2021, and lower rates, which decreased from 2.67% in the first quarter of 2020 to 2.31%
in the first quarter of 2021.
Interest
Expense. Interest expense during the quarter ended March 31, 2021 decreased $814,000, or 66.9%, to $402,000 as compared to the
same period of 2020. Interest expense on interest-bearing deposits decreased $702,000, or 71.4%, to $281,000 for the quarter ended March
31, 2021, as compared to the quarter ended March 31, 2020. Our total cost of interest-bearing deposits decreased from 0.61% in the first
quarter of 2020 to 0.15% in the first quarter of 2021 as a result of lower rates paid on money market and checking accounts, as the rates
reprice based on market indexes, and lower rates on our certificates of deposit. Offsetting our lower interest expense was an increase
in average interest-bearing deposit balances, which increased from $644.8 million in the first quarter of 2020 to $762.7 million in the
first quarter of 2021. For the first quarter of 2021, interest expense on borrowings decreased $112,000, or 48.1%, to $121,000 as compared
to the same period of 2020 due to a decrease in our average outstanding borrowings, which decreased from $41.1 million in the first quarter
of 2020 to $27.6 million in the same period of 2021, and lower rates, which decreased from 2.28% in the first quarter of 2020 to 1.78%
in the same period of 2021. The decrease in average borrowings was primarily due to our increased deposit balances which generated excess
liquidity and as customers migrated from repurchase agreements to checking account products providing FDIC insurance on higher balances.
Net
Interest Income. Net interest income increased $1.5 million, or 18.4%, to $9.6 million for the first quarter of 2021 compared
to the same period of 2020. The increase was a result of a 24.0% increase in average interest-earning assets, from $912.4 million in
the first quarter of 2020 to $1.1 billion in the first quarter of 2021. The increase in average interest-earning assets was primarily
driven by growth in our loan portfolio. The decline in interest rates and the origination of PPP loans contributed to a decrease in net
interest margin, on a tax equivalent basis, from 3.67% in the first quarter of 2020 to 3.51% in the same period of 2021.
As
a result of the COVID-19 pandemic, we have originated approximately $185.2 million of PPP loans from April 3, 2020 through April 30,
2021. These loans have an interest rate of 1.00% plus the amortization of the origination fee, which resulted in a yield of 4.08% on
PPP loans in the first quarter of 2021. The maturity date of these loans is two years from the date of borrowing unless the borrower’s
loan is forgiven, in which case the loan may be repaid sooner. While the cost of our funds is lower than the yield on these loans, the
interest rate spread is lower than we generally have received. As a result of the origination of PPP loans, our net interest income has
increased, but our net interest margin declined. In addition, the economic effects of the COVID-19 pandemic has slowed our origination
of new loans, excluding PPP loans, which may lead to lower net interest income and net interest margin in future periods. The continuation
of the low market interest rates will also likely adversely impact our net interest income and net interest margin as a result of lower
yields on loans and investment securities exceeding the benefit of a lower cost of funds.
See
the Average Assets/Liabilities and Rate/Volume tables at the end of Item 2 “Management’s Discussion and Analysis of Financial
Condition and Results of Operations” for additional details on asset yields, liability rates and net interest margin.
Provision
for Loan Losses. We maintain, and our Board of Directors monitors, an allowance for losses on loans. The allowance is established
based upon management’s periodic evaluation of known and inherent risks in the loan portfolio, review of significant individual
loans and collateral, review of delinquent loans, past loss experience, adverse situations that may affect the borrowers’ ability
to repay, current and expected market conditions, and other factors management deems important. Determining the appropriate level of
reserves involves a high degree of management judgment and is based upon historical and projected losses in the loan portfolio and the
collateral value or discounted cash flows of specifically identified impaired loans. Additionally, allowance policies are subject to
periodic review and revision in response to a number of factors, including current market conditions, actual loss experience and management’s
expectations.
During
the first quarter of 2021, we recorded a provision for loan losses of $500,000 compared to a provision for loan losses of $1.2 million
during the first quarter of 2020. We recorded net loan charge-offs of $4,000 during the first quarter of 2021 compared to $188,000 during
the first quarter of 2020. Our provision for loan losses was impacted by the projected economic impact of the COVID-19 pandemic. The
provision for loan losses in the first quarter of 2020 was the first quarterly analysis that included qualitative factors related to
the COVID-19 pandemic. If the COVID-19 pandemic causes economic declines in excess of our projections, or if the pandemic lasts longer
than currently projected, our provision for loan losses may remain elevated or increase in future periods. We expect to see higher loan
delinquencies and defaults in future periods as a result of the COVID-19 pandemic. We will continue to monitor our allowance for loan
losses in light of changing economic conditions related to COVID-19.
For
further discussion of the allowance for loan losses, refer to the “Asset Quality and Distribution” section below.
Non-interest
Income. Total non-interest income was $6.7 million in the first quarter of 2021, compared to $5.4 million in the same period
of 2020. The increase in non-interest income was primarily due to an increase of $1.9 million of gains on sales of loans. Our gains on
sales of loans increased as our originations of secondary market one-to-four family residential real estate loans increased due to the
decline in mortgage interest rates that have fueled a robust housing market and refinancing activity. Also contributing to the increase
in non-interest income was an increase of $71,000 in fees and service charges, which were primarily due to higher interchange and servicing
fees which were partially offset by lower overdraft income. Partially offsetting those increases was a decline in gains on sales of investment
securities which decreased from $1.8 million in the first quarter of 2020 to $1.1 million in the first quarter of 2021.
Non-interest
Expense. Non-interest expense increased $1.0 million, or 11.9%, to $9.1 million for the first quarter of 2021 compared to the
same period of 2020. The increase in non-interest expense was primarily due to an increase of $359,000 in compensation and benefits,
which was driven in part by increases in our one-to-four family residential real estate lending and related commissions as well as general
increases in compensation. Also contributing to the increase in non-interest expense was an increase of $160,000 in amortization of mortgage
servicing rights and other intangibles due to retaining more servicing on one-to-four family residential mortgage loans.
Income
Tax Expense. During the first quarter of 2021, we recorded income tax expense of $1.4 million, compared to $785,000 during the
same period of 2020. The effective tax rate increased from 18.9% in the first quarter of 2020 to 20.4% in the first quarter of 2021,
primarily due to an increase in earnings before income taxes while our tax-exempt income declined over the comparable periods.
Financial
Condition. Economic conditions in the United States deteriorated during 2020 as the impact of COVID-19 caused portions of the
economy to shut down or be subject to operating restrictions. On March 28, 2020, a stay at home order was issued for the entire state
of Kansas, which expanded previously issued local orders. This stay at home order was lifted on May 3, 2020 with a phased approach to
reopening the Kansas economy, but the effects of the stay at home order and reopening restrictions continue to have an effect on the
economies in our market areas. The State of Kansas and the geographic markets in which the Company operates have been significantly impacted
by this pandemic. The Company’s allowance for loan losses included estimates of the economic impact of COVID-19 on our loan portfolio.
COVID-19 will likely continue to cause an increase in our delinquent and non-accrual loans as the economic slowdown impacts our customers.
However, our loan portfolio is diversified across various types of loans and collateral throughout the markets in which we operate. Aside
from a few problem loans that management is working to resolve, our asset quality has remained strong over the past few years. While
we anticipate further increases in problem assets as a result of COVID-19, management believes its efforts to run a high quality financial
institution with a sound asset base will continue to create a strong foundation for continued growth and profitability in the future.
Asset
Quality and Distribution. Our primary investing activities are the origination of one-to-four family residential real estate,
construction and land, commercial real estate, commercial, agriculture, municipal and consumer loans and the purchase of investment securities.
Total assets increased $60.8 million, or 5.1%, from December 31, 2020 to $1.2 billion at March 31, 2021.
The
allowance for loan losses is established through a provision for loan losses based on our evaluation of the risk inherent in the loan
portfolio and changes in the nature and volume of our loan activity. This evaluation, which includes a review of all loans with respect
to which full collectability may not be reasonably assured, considers the fair value of the underlying collateral, economic conditions,
historical loan loss experience, level of classified loans and other factors that warrant recognition in providing for an appropriate
allowance for loan losses. At March 31, 2021, our allowance for loan losses totaled $9.3 million, or 1.27% of gross loans outstanding,
compared to $8.8 million or 1.23% of gross loans outstanding at December 31, 2020. Our allowance for loan losses as a percentage of gross
loans outstanding, excluding PPP loans of $117.3 million at March 31, 2021 and $100.1 million at December 31, 2020, was 1.51% at March
31, 2021 compared to 1.43% at December 31, 2020. This reflects a more comparable ratio to periods prior to PPP, as no allowance for loan
losses has been allocated to PPP loans since they are guaranteed by the Small Business Administration.
As
of March 31, 2021 and December 31, 2020, approximately $24.8 million and $25.2 million, respectively, of loans were considered classified
and assigned a risk rating of special mention, substandard or doubtful. These ratings indicate that these loans were identified as potential
problem loans having more than normal risk which raised doubts as to the ability of the borrower to comply with present loan repayment
terms. Even though borrowers were experiencing moderate cash flow problems as well as some deterioration in collateral value, management
believed the allowance was sufficient to cover the risks and probable incurred losses related to such loans at March 31, 2021 and December
31, 2020, respectively.
Loans
past due 30-89 days and still accruing interest totaled $5.0 million, or 0.69% of gross loans, at March 31, 2021 compared to $1.5 million,
or 0.22% of gross loans, at December 31, 2020. At March 31, 2021, $11.0 million in loans were on non-accrual status, or 1.51% of gross
loans, compared to $10.5 million, or 1.47% of gross loans, at December 31, 2020. Non-accrual loans consist of loans 90 or more days past
due and certain impaired loans. There were no loans 90 days delinquent and accruing interest at March 31, 2021 or December 31, 2020.
Our impaired loans totaled $12.8 million at March 31, 2021 compared to $12.5 million at December 31, 2020. The difference in the Company’s
non-accrual loan balances and impaired loan balances at March 31, 2021 and December 31, 2020 was related to TDRs that were accruing interest
but still classified as impaired.
At
March 31, 2021, the Company had ten loan relationships consisting of 21 outstanding loans that were classified as TDRs. During the first
quarter of 2021, one commercial loan totaling $47,000 was classified as a TDR after extending the maturity of the loan. The restructuring
changed the payment terms to match the borrower’s cash flows. The Company had previously charged-off $100,000 of the loan due to
a collateral shortfall. A construction and land loan previously classified as a TDR in 2012 paid off during the first three months of
2021. There were no loans classified as TDRs during the first three months of 2020.
As
of March 31, 2021, the Company had 4 loan modifications on outstanding loan balances of $6.8 million in connection with the COVID-19
pandemic. These modifications consisted of payment deferrals that were less than 180 days and consisted of either the full loan payment
or just the principal component. The Company also entered into short-term forbearance plans or short-term repayment plans on two one-to-four
family residential mortgage loans totaling $250,000 as of March 31, 2021. Consistent with the CARES Act and the Joint Interagency Regulatory
Guidance, these loan modifications were not classified as TDRs.
As
part of our credit risk management, we continue to manage the loan portfolio to identify problem loans and have placed additional emphasis
on commercial real estate and construction and land relationships. We are working to resolve the remaining problem credits or move the
non-performing credits out of the loan portfolio. At March 31, 2021, we had $1.5 million of real estate owned compared to $1.8 million
at December 31, 2020. As of March 31, 2021, real estate owned primarily consisted of commercial and residential real estate properties.
The Company is currently marketing all of the remaining properties in real estate owned.
Liability
Distribution. Our primary ongoing sources of funds are deposits, FHLB borrowings, proceeds from principal and interest payments
on loans and investment securities and proceeds from the sale of mortgage loans and investment securities. While maturities and scheduled
amortization of loans are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by general interest
rates and economic conditions. We experienced an increase of $55.2 million in total deposits during the first quarter of 2021, to $1.1
billion at March 31, 2021. The increase in deposits was primarily due to increases in non-interest-bearing demand accounts and savings
accounts. The increases in non-interest-bearing demand accounts and savings accounts were associated with the deposit of stimulus checks
and higher savings rates. Offsetting those increases was a decrease in certificates of deposit. The decrease in certificates of deposit
was primarily associated with a decline in public funds certificates of deposit accounts.
Non-interest-bearing
deposits at March 31, 2021, were $314.6 million, or 29.4% of deposits, compared to $264.9 million, or 26.1% of deposits, at December
31, 2020. Money market and checking deposit accounts were 45.8% of our deposit portfolio and totaled $490.6 million at March 31, 2021,
compared to $491.3 million, or 48.3% of deposits, at December 31, 2020. Savings accounts increased to $142.5 million, or 13.3% of deposits,
at March 31, 2021, from $126.1 million, or 12.4% of deposits, at December 31, 2020. Certificates of deposit totaled $123.5 million, or
11.5% of deposits, at March 31, 2021, compared to $133.8 million, or 13.2% of deposits, at December 31, 2020.
Certificates
of deposit at March 31, 2021, scheduled to mature in one year or less, totaled $103.2 million. Historically, maturing deposits have generally
remained with the Bank, and we believe that a significant portion of the deposits maturing in one year or less will remain with us upon
maturity in some type of deposit account.
Total
borrowings decreased $2.2 million to $25.8 million at March 31, 2021, from $28.0 million at December 31, 2020. The decrease in total
borrowings was due to a decrease in repurchase agreement accounts as customers have migrated to other deposit accounts.
Cash
Flows. During the three months ended March 31, 2021, our cash and cash equivalents increased by $24.3 million. Our operating
activities provided net cash of $6.9 million during the first three months of 2021 primarily as a result of the proceeds from the sales
of loans. Our investing activities used net cash of $34.7 million during the first three months of 2021, primarily due to the purchase
of investment securities. Financing activities provided net cash of $52.1 million during the first three months of 2021, primarily as
a result of an increase in deposits.
Liquidity.
Our most liquid assets are cash and cash equivalents and investment securities available-for-sale. The levels of these assets are
dependent on the operating, financing, lending and investing activities during any given year. These liquid assets totaled $430.1 million
at March 31, 2021 and $382.1 million at December 31, 2020. During periods in which we are not able to originate a sufficient amount of
loans and/or periods of high principal prepayments, we generally increase our liquid assets by investing in short-term, high-grade investments
or holding higher balances of cash and cash equivalents. The higher balances of cash and cash equivalents are primarily held in our Federal
Reserve account.
Liquidity
management is both a daily and long-term function of our strategy. Excess funds are generally invested in short-term investments. Excess
funds are typically generated as a result of increased deposit balances, while uses of excess funds are generally deposit withdrawals
and loan advances. In the event we require funds beyond our ability to generate them internally, additional funds are generally available
through the use of FHLB advances, a line of credit with the FHLB, other borrowings or through sales of investment securities. At March
31, 2021, we had no borrowings against our line of credit with the FHLB. At March 31, 2021, we had collateral pledged to the FHLB that
would allow us to borrow $99.6 million, subject to FHLB credit requirements and policies. At March 31, 2021, we had no borrowings through
the Federal Reserve discount window, while our borrowing capacity with the Federal Reserve was $87.1 million. We also have various other
federal funds agreements, both secured and unsecured, with correspondent banks totaling approximately $30.0 million in available credit
under which we had no outstanding borrowings at March 31, 2021. At March 31, 2021, we had subordinated debentures totaling $21.7 million
and $4.2 million of repurchase agreements. At March 31, 2021, the Company had no borrowings against a $7.5 million line of credit from
an unrelated financial institution maturing on November 1, 2021, with an interest rate that adjusts daily based on the prime rate less
0.25%. This line of credit has covenants specific to capital and other financial ratios, which the Company was in compliance with at
March 31, 2021.
Off
Balance Sheet Arrangements. As a provider of financial services, we routinely issue financial guarantees in the form of financial
and performance standby letters of credit. Standby letters of credit are contingent commitments issued by us generally to guarantee the
payment or performance obligation of a customer to a third party. While these standby letters of credit represent a potential outlay
by us, a significant amount of the commitments may expire without being drawn upon. We have recourse against the customer for any amount
the customer is required to pay to a third party under a standby letter of credit. The letters of credit are subject to the same credit
policies, underwriting standards and approval process as loans made by us. Most of the standby letters of credit are secured, and in
the event of nonperformance by the customers, we have the right to the underlying collateral, which could include commercial real estate,
physical plant and property, inventory, receivables, cash and marketable securities. The contract amount of these standby letters of
credit, which represents the maximum potential future payments guaranteed by us, was $1.9 million at March 31, 2021.
At
March 31, 2021, we had outstanding loan commitments, excluding standby letters of credit, of $142.6 million. We anticipate that sufficient
funds will be available to meet current loan commitments. These commitments consist of unfunded lines of credit and commitments to finance
real estate loans.
Capital.
Current regulatory capital regulations require financial institutions (including banks and bank holding companies) to meet certain
regulatory capital requirements. The Company and the Bank are subject to the Basel III Rules that implemented the Basel III regulatory
capital reforms from the Basel Committee on Banking Supervision and certain changes required by the Dodd-Frank Wall Street Reform and
Consumer Protection Act. The Basel III Rules are applicable to all U.S. banks that are subject to minimum capital requirements, as well
as to bank and savings and loan holding companies other than “small bank holding companies” (generally, non-public bank holding
companies with consolidated assets of less than $3.0 billion).
The
Basel III Rules require a common equity Tier 1 capital to risk-weighted assets minimum ratio of 4.5%, a Tier 1 capital to risk-weighted
assets minimum ratio of 6.0%, a Total Capital to risk-weighted assets minimum ratio of 8.0%, and a Tier 1 leverage minimum ratio of 4.0%.
A capital conservation buffer, equal to 2.5% common equity Tier 1 capital, is also established above the regulatory minimum capital requirements
(other than the Tier 1 leverage ratio). As of March 31, 2021 and December 31, 2020, the Bank met the requirements to be “well capitalized,”
which is the highest rating available under the regulatory capital regulations framework for prompt corrective action. Management believed
that as of March 31, 2021, the Company and the Bank met all capital adequacy requirements to which we are subject.
We
believe the Company has adequate capital to withstand the impact of the COVID-19 pandemic and any economic downturn on our asset quality
and net earnings. The Company performs stress tests on the loan portfolio to measure the impact of severe economic recessions on its
capital levels to ensure we are prepared for events like the COVID-19 pandemic.
Dividends.
During the quarter ended March 31, 2021, we paid a quarterly cash dividend of $0.20 per share to our stockholders.
The
payment of dividends by any financial institution or its holding company is affected by the requirement to maintain adequate capital
pursuant to applicable capital adequacy guidelines and regulations. In addition, under the Basel III Rules, financial institutions have
to maintain 2.5% in common equity Tier 1 capital attributable to the capital conservation buffer in order to pay dividends and make other
capital distributions. As described above, the Bank exceeded its minimum capital requirements under applicable guidelines as of March
31, 2021. The National Bank Act imposes limitations on the amount of dividends that a national bank may pay without prior regulatory
approval. Generally, the amount is limited to the bank’s current year’s net earnings plus the adjusted retained earnings
for the two preceding years. As of March 31, 2021, approximately $24.0 million was available to be paid as dividends to the Company by
the Bank without prior regulatory approval.
Additionally,
our ability to pay dividends is limited by the subordinated debentures that are held by three business trusts that we control. Interest
payments on the debentures must be paid before we pay dividends on our capital stock, including our common stock. We have the right to
defer interest payments on the debentures for up to 20 consecutive quarters. However, if we elect to defer interest payments, all
deferred interest must be paid before we may pay dividends on our capital stock.
Average
Assets/Liabilities. The following table reflects the tax-equivalent yields earned on average interest-earning assets and costs
of average interest-bearing liabilities for the periods indicated (derived by dividing income or expense by the monthly average balance
of assets or liabilities, respectively) as well as “net interest margin” (which reflects the effect of the net earnings balance)
for the periods shown:
|
|
|
Three months ended
|
|
|
Three months ended
|
|
|
|
March 31, 2021
|
|
|
March 31, 2020
|
|
|
|
Average balance
|
|
|
Income/ expense
|
|
|
Average yield/cost
|
|
|
Average balance
|
|
|
Income/ expense
|
|
|
Average yield/cost
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits at banks
|
|
$
|
93,921
|
|
|
$
|
22
|
|
|
|
0.09
|
%
|
|
$
|
4,232
|
|
|
$
|
11
|
|
|
|
1.05
|
%
|
|
Investment securities (1)
|
|
|
307,045
|
|
|
|
1,749
|
|
|
|
2.31
|
%
|
|
|
361,264
|
|
|
|
2,397
|
|
|
|
2.67
|
%
|
|
Loans receivable, net (2)
|
|
|
730,210
|
|
|
|
8,409
|
|
|
|
4.67
|
%
|
|
|
546,910
|
|
|
|
7,132
|
|
|
|
5.24
|
%
|
|
Total interest-earning assets
|
|
|
1,131,176
|
|
|
|
10,180
|
|
|
|
3.65
|
%
|
|
|
912,406
|
|
|
|
9,540
|
|
|
|
4.21
|
%
|
|
Non-interest-earning assets
|
|
|
99,008
|
|
|
|
|
|
|
|
|
|
|
|
92,076
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,230,184
|
|
|
|
|
|
|
|
|
|
|
$
|
1,004,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market and checking
|
|
$
|
501,100
|
|
|
$
|
125
|
|
|
|
0.10
|
%
|
|
$
|
393,028
|
|
|
$
|
514
|
|
|
|
0.53
|
%
|
|
Savings accounts
|
|
|
132,803
|
|
|
|
11
|
|
|
|
0.03
|
%
|
|
|
101,738
|
|
|
|
9
|
|
|
|
0.04
|
%
|
|
Certificates of deposit
|
|
|
128,804
|
|
|
|
145
|
|
|
|
0.46
|
%
|
|
|
150,038
|
|
|
|
460
|
|
|
|
1.23
|
%
|
|
Total interest-bearing deposits
|
|
|
762,707
|
|
|
|
281
|
|
|
|
0.15
|
%
|
|
|
644,804
|
|
|
|
983
|
|
|
|
0.61
|
%
|
|
Subordinate debentures and other borrowings
|
|
|
27,580
|
|
|
|
121
|
|
|
|
1.78
|
%
|
|
|
41,140
|
|
|
|
233
|
|
|
|
2.28
|
%
|
|
Total interest-bearing liabilities
|
|
|
790,287
|
|
|
|
402
|
|
|
|
0.21
|
%
|
|
|
685,944
|
|
|
|
1,216
|
|
|
|
0.71
|
%
|
|
Non-interest-bearing liabilities
|
|
|
312,317
|
|
|
|
|
|
|
|
|
|
|
|
207,767
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
127,580
|
|
|
|
|
|
|
|
|
|
|
|
110,771
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,230,184
|
|
|
|
|
|
|
|
|
|
|
$
|
1,004,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread (3)
|
|
|
|
|
|
|
|
|
|
|
3.44
|
%
|
|
|
|
|
|
|
|
|
|
|
3.50
|
%
|
|
Net interest margin (4)
|
|
|
|
|
|
$
|
9,778
|
|
|
|
3.51
|
%
|
|
|
|
|
|
$
|
8,324
|
|
|
|
3.67
|
%
|
|
Tax-equivalent interest - imputed
|
|
|
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
222
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
9,591
|
|
|
|
|
|
|
|
|
|
|
$
|
8,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of average interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
to average interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
143.1
|
%
|
|
|
|
|
|
|
|
|
|
|
133.0
|
%
|
|
|
(1)
|
Income
on tax exempt securities is presented on a fully tax-equivalent basis, using a 21% federal
tax rate.
|
|
|
(2)
|
Includes
loans classified as non-accrual. Income on tax-exempt loans is presented on a fully tax-equivalent
basis, using a 21% federal tax rate.
|
|
|
(3)
|
Interest
rate spread represents the difference between the average yield earned on interest-earning
assets and the average rate paid on interest-bearing liabilities.
|
|
|
(4)
|
Net
interest margin represents annualized, tax-equivalent net interest income divided by average
interest-earning assets.
|
Rate/Volume
Table. The following table describes the extent to which changes in tax-equivalent interest income and interest expense
for major components of interest-earning assets and interest-bearing liabilities affected the Company’s interest income and expense
for the periods indicated. The table distinguishes between (i) changes attributable to rate (changes in rate multiplied by prior volume),
(ii) changes attributable to volume (changes in volume multiplied by prior rate), and (iii) net change (the sum of (i) and (ii)). The
net changes attributable to the combined effect of volume and rate that cannot be segregated have been allocated proportionately to the
change due to volume and the change due to rate.
|
|
|
Three months ended March 31,
|
|
|
|
|
2021 vs 2020
|
|
|
|
|
Increase/(decrease) attributable to
|
|
|
|
|
Volume
|
|
|
Rate
|
|
|
Net
|
|
|
|
|
(Dollars in thousands)
|
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits at banks
|
|
$
|
11
|
|
|
$
|
-
|
|
|
$
|
11
|
|
|
Investment securities
|
|
|
(341
|
)
|
|
|
(307
|
)
|
|
|
(648
|
)
|
|
Loans
|
|
|
1,905
|
|
|
|
(628
|
)
|
|
|
1,277
|
|
|
Total
|
|
|
1,575
|
|
|
|
(935
|
)
|
|
|
640
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
225
|
|
|
|
(927
|
)
|
|
|
(702
|
)
|
|
Other borrowings
|
|
|
(67
|
)
|
|
|
(45
|
)
|
|
|
(112
|
)
|
|
Total
|
|
|
158
|
|
|
|
(972
|
)
|
|
|
(814
|
)
|
|
Net interest income
|
|
$
|
1,417
|
|
|
$
|
37
|
|
|
$
|
1,454
|
|