UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C.  20549

 

FORM 10-Q

(Mark One)

 

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

 

For the quarterly period ended March 31, 2020

 

OR

 

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

 

For the transition period from ____________ to ____________

 

Commission file number: 001-38676

 

BANK FIRST CORPORATION

(Exact name of registrant as specified in its charter)

 

WISCONSIN   39-1435359
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)
     
402 North 8th Street, Manitowoc, Wisconsin   54220
(Address of principal executive offices)   (Zip Code)

(920) 652-3100

(Registrant’s telephone number, including area code)

 

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

 

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

 

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

 

Large accelerated filer ¨ Accelerated filer x
Non-accelerated filer ¨ Smaller reporting company x
  Emerging growth company x

 

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

 

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

 

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

 

Title of each class  Trading Symbol(s)  Name on each exchange on which registered
Common Stock, par value $0.01 per share  BFC  The Nasdaq Stock Market LLC

 

The number of shares of the issuer’s common stock, par value $0.01, outstanding as of May 11, 2020 was 7,155,856 shares.

 

 

 

 

 

TABLE OF CONTENTS
Page Number
Part I. Financial Information 3
ITEM 1. Financial Statements 3
  Consolidated Balance Sheets – March 31, 2020 (unaudited) and December 31, 2019 3
  Consolidated Statements of Income – Three Months Ended March 31 2020 and 2019 (unaudited) 4
  Consolidated Statements of Comprehensive Income – Three Months Ended March 31, 2020 and 2019 (unaudited) 5
  Consolidated Statements of Changes in Stockholders’ Equity – Three Months Ended March 31, 2020 and 2019  (unaudited) 6
  Consolidated Statements of Cash Flows – Three Months Ended March 31, 2020 and 2019 (unaudited) 7
  Notes to Unaudited Consolidated Financial Statements 9
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 29
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk 55
ITEM 4. Controls and Procedures 57
     
Part II. Other Information 57
ITEM 1. Legal Proceedings 57
ITEM 1A. Risk Factors 57
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds 57
ITEM 3. Defaults Upon Senior Securities 58
ITEM 4. Mine Safety Disclosures 58
ITEM 5. Other Information 58
ITEM 6. Exhibits 59
Signatures   60

 

2

 

 

PART I – FINANCIAL INFORMATION

 

Item 1. FINANCIAL STATEMENTS:

 

BANK FIRST CORPORATION

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

   March 31, 2020   December 31, 2019 
   (Unaudited)   (Audited) 
   (In Thousands, except share and per share data) 
Assets        
Cash and due from banks  $27,659   $33,817 
Interest-bearing deposits   556    19,242 
Federal funds sold   25,938    33,393 
Cash and cash equivalents   54,153    86,452 
Securities held to maturity, at amortized cost ($46,988 and $44,803          
fair value at March 31, 2020 and December 31, 2019, respectively)   43,732    43,734 
Securities available for sale, at fair value   172,070    181,506 
Loans held for sale   2,659    587 
Loans, net   1,752,275    1,724,947 
Premises and equipment, net   36,615    35,286 
Goodwill   43,456    43,456 
Other investments   7,332    4,933 
Cash value of life insurance   25,105    24,945 
Identifiable intangible assets, net   9,333    9,666 
Other real estate owned ("OREO")   4,530    6,888 
Investment in minority-owned subsidiaries   41,267    40,287 
Other assets   7,793    7,481 
TOTAL ASSETS  $2,200,320   $2,210,168 
           
Liabilities and Stockholders' Equity          
Liabilities:          
Deposits:          
Interest-bearing deposits  $1,370,618   $1,366,846 
Noninterest-bearing deposits   476,591    476,465 
Total deposits   1,847,209    1,843,311 
Securities sold under repurchase agreements   35,786    45,865 
Notes payable   48,792    49,790 
Subordinated notes   18,585    18,622 
Other liabilities   12,266    22,369 
Total liabilities   1,962,638    1,979,957 
Stockholders' equity:          
Serial preferred stock - $0.01 par value          
Authorized - 5,000,000 shares   -    - 
Common stock - $0.01 par value          
Authorized - 20,000,000 shares          
Issued - 7,902,742 shares as of March 31, 2020 and December 31, 2019          
Outstanding - 7,155,955 and 7,084,728 shares          
     as of March 31, 2020 and December 31, 2019, respectively   79    79 
Additional paid-in capital   62,672    63,085 
Retained earnings   195,329    189,494 
Treasury stock, at cost - 746,787 and 818,014 shares          
     as of March 31, 2020 and December 31, 2019, respectively   (23,913)   (24,941)
Accumulated other comprehensive income   3,515    2,494 
Total stockholders' equity   237,682    230,211 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $2,200,320   $2,210,168 

 

See accompanying notes to consolidated financial statements.

 

3

 

 

ITEM 1. Financial Statements Continued:

 

BANK FIRST CORPORATION

Consolidated Statements of Income

(In thousands, except per share data) (Unaudited)

 

   Three months ended March 31, 
   2020   2019 
Interest income:        
Loans, including fees  $21,672   $18,226 
Securities:          
Taxable   1,086    744 
Tax-exempt   425    426 
Other   113    327 
Total interest income   23,296    19,723 
Interest expense:          
Deposits   4,110    4,225 
Securities sold under repurchase agreements   103    130 
Borrowed funds   440    168 
Total interest expense   4,653    4,523 
Net interest income   18,643    15,200 
Provision for loan losses   975    625 
Net interest income after provision for loan losses   17,668    14,575 
Noninterest income:          
Service charges   916    679 
Income from Ansay and Associates, LLC ("Ansay")   891    875 
Income from UFS, LLC ("UFS")   897    594 
Loan servicing income   462    223 
Net gain on sales of mortgage loans   460    87 
Net gain on sale of other investments   -    234 
Noninterest income from strategic alliances   17    19 
Other   254    829 
Total noninterest income   3,897    3,540 
Noninterest expense:          
Salaries, commissions, and employee benefits   6,452    5,310 
Occupancy   1,275    849 
Data processing   1,199    913 
Postage, stationery, and supplies   172    123 
Net loss on sales and valuations of OREO   976    36 
Advertising   55    74 
Charitable contributions   123    131 
Outside service fees   801    684 
Amortization of intangibles   334    161 
Other   1,354    1,255 
Total noninterest expense   12,741    9,536 
Income before provision for income taxes   8,824    8,579 
Provision for income taxes   1,558    1,992 
Net Income  $7,266   $6,587 
Earnings per share - basic  $1.03   $1.00 
Earnings per share - diluted  $1.02   $1.00 
Dividends per share  $0.20   $0.20 

 

See accompanying notes to unaudited consolidated financial statements  

 

4

 

 

ITEM 1. Financial Statements Continued:

 

BANK FIRST CORPORATION

Consolidated Statements of Comprehensive Income

(In thousands) (Unaudited)

 

   Three Months Ended March 31, 
   2020   2019 
Net Income  $7,266   $6,587 
Other comprehensive income (loss):          
Unrealized gains (losses) on available for sale securities:          
Unrealized holding gains arising during period   1,588    2,357 
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity   (10)   (11)
Income tax expense   (557)   (493)
Total other comprehensive income   1,021    1,853 
Comprehensive income  $8,287   $8,440 

 

See accompanying notes to unaudited consolidated financial statements.

 

5

 

 

ITEM 1. Financial Statements Continued:

 

BANK FIRST CORPORATION

Consolidated Statement of Stockholders’ Equity

(In thousands, except per share data) (Unaudited)

 

   Serial       Additional           Other   Total 
   Preferred   Common   Paid-in   Retained   Treasury   Comprehensive   Stockholders' 
   Stock   Stock   Capital   Earnings   Stock   Income (loss)   Equity 
       (In Thousands, except share and per share amounts)     
Balance at January 1, 2019  $-   $74   $27,601   $168,363   $(21,349)  $(366)  $174,323 
Net income   -    -    -    6,587    -    -    6,587 
Other comprehensive income   -    -    -    -    -    1,853    1,853 
Purchase of treasury stock   -    -    -    -    (2,489)   -    (2,489)
Issuance of treasury stock as deferred compensation payout   -    -    14    -    43    -    57 
Cash dividends ($0.20 per share)   -    -    -    (1,306)   -    -    (1,306)
Amortization of stock-based compensation   -    -    152    -    -    -    152 
Vesting of restricted stock awards   -    -    (462)   -    462    -    - 
                                    
Balance at March 31, 2019  $-   $74   $27,305   $173,644   $(23,333)  $1,487   $179,177 
                                    
Balance at January 1, 2020  $-   $79   $63,085   $189,494   $(24,941)  $2,494   $230,211 
Net income   -    -    -    7,266    -    -    7,266 
Other comprehensive income   -    -    -    -    -    1,021    1,021 
Purchase of treasury stock   -    -    -    -    (2,968)   -    (2,968)
Issuance of treasury stock as deferred compensation payout   -    -    -    -    3,368    -    3,368 
Cash dividends ($0.20 per share)   -    -    -    (1,431)   -    -    (1,431)
Amortization of stock-based compensation   -    -    215    -    -    -    215 
Vesting of restricted stock awards   -    -    (628)   -    628    -    - 
                                    
Balance at March 31, 2020  $-   $79   $62,672   $195,329   $(23,913)  $3,515   $237,682 

 

See accompanying notes to unaudited consolidated financial statements.

 

6

 

 

ITEM 1. Financial Statements Continued:

 

BANK FIRST CORPORATION

Consolidated Statements of Cash Flows

(In thousands) (Unaudited)

 

   Three Months Ended March 31, 
   2020   2019 
Cash flows from operating activities:          
Net income  $7,266   $6,587 
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses   975    625 
Depreciation and amortization of premises and equipment   423    277 
Amortization of intangibles   334    161 
Net amortization of securities   118    94 
Amortization of stock-based compensation   215    152 
Accretion of purchase accounting valuations   (705)   (1,024)
Net change in deferred loan fees and costs   (45)   (99)
Change in fair value of mortgage servicing rights ("MSR") and other investments   186    (536)
Loss from sale and disposal of premises and equipment   -    23 
Loss on sale of OREO and valuation allowance   976    36 
Proceeds from sales of mortgage loans   31,371    7,382 
Originations of mortgage loans held for sale   (33,226)   (7,977)
Gain on sales of mortgage loans   (460)   (87)
Realized gain on sale of other investments   -    (234)
Undistributed income of UFS joint venture   (897)   (594)
Undistributed income of Ansay joint venture   (891)   (875)
Net earnings on life insurance   (160)   (153)
Increase in other assets   (869)   (366)
Decrease in other liabilities   (6,725)   (4,786)
Net cash used in operating activities   (2,114)   (1,394)
Cash flows from investing activities, net of effects of business combination:          
Activity in securities available for sale and held to maturity:          
Maturities, prepayments, and calls   23,541    1,411 
Purchases   (12,643)   (3,015)
Net increase in loans   (27,710)   (3,314)
Dividends received from UFS   435    284 
Dividends received from Ansay   373    319 
Proceeds from sale of OREO   1,468    402 
Proceeds from sales of other investments   -    984 
Net purchases of Federal Home Loan Bank ("FHLB") stock   (640)   - 
Net purchases of Federal Reserve Bank ("FRB") stock   (1,702)   - 
Proceeds from sale of premises and equipment   25    - 
Purchases of premises and equipment   (1,782)   (999)
Net cash used in investing activities   (18,635)   (3,928)

 

7 

 

 

ITEM 1. Financial Statements Continued:

 

BANK FIRST CORPORATION

Consolidated Statements of Cash Flows (Continued)

(In thousands) (Unaudited)

 

   Three Months ended March 31, 
   2020   2019 
Cash flows from financing activities, net of effects of business combination:          
Net increase in deposits  $3,928   $16,557 
Net decrease in securities sold under repurchase agreements   (10,079)   (6,005)
Proceeds from advances of borrowed funds   73,000    - 
Repayment of borrowed funds   (74,000)   - 
Dividends paid   (1,431)   (1,306)
Repurchase of common stock   (2,968)   (2,489)
Net cash provided by (used in) financing activities   (11,550)   6,757 
Net increase (decrease) in cash and cash equivalents   (32,299)   1,435 
Cash and cash equivalents at beginning of period   86,452    107,743 
Cash and cash equivalents at end of period  $54,153   $109,178 
           
Supplemental disclosures of cash flow information:          
           
Cash paid during the period for:          
Interest  $4,809   $4,211 
Supplemental schedule of noncash activities:          
Loans transferred to OREO   91    726 
MSR resulting from sale of loans   243    78 
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity recognized in other comprehensive income, net of tax   (8)   (9)
Change in unrealized gains and losses on investment securities available for sale, net of tax   1,029    1,862 
Payment of deferred compensation through issuance of treasury stock   3,368    57 

 

See accompanying notes to consolidated financial statements.

 

8 

 

 

BANK FIRST CORPORATION

 

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share data)

 

NOTE 1 – BASIS OF PRESENTATION

 

Bank First Corporation (the “Company”) provides a variety of financial services to individual and corporate customers through its wholly-owned subsidiary, Bank First, N.A. (the “Bank”). The Bank operates as a full-service financial institution with a primary market area including, but not limited to, the counties in which the Bank’s branches are located. The Bank has twenty-three locations located in Manitowoc, Outagamie, Brown, Winnebago, Sheboygan, Waupaca, Ozaukee, Monroe, Jefferson and Barron counties in Wisconsin. The Company and Bank are subject to the regulations of certain federal agencies and undergo periodic examinations by those regulatory authorities.

 

These interim unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Quarterly Report on Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures required by GAAP have been omitted or abbreviated. These unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 (“Annual Report”).

 

The unaudited consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods. The results for interim periods are not necessarily indicative of results for a full year.

 

Critical Accounting Policies and Estimates

Preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying disclosures. These estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future. Estimates are used in accounting for, among other items, the allowance for loan losses (“ALL”), valuation of loans in acquisition transactions, useful lives for depreciation and amortization, fair value of financial instruments, other-than-temporary impairment calculations, valuation of deferred tax assets, uncertain income tax positions and contingencies. Estimates that are particularly susceptible to significant change for the Company include the determination of the ALL, the determination and assessment of deferred tax assets and liabilities, and the valuation of loans acquired in acquisition transactions; therefore, these are critical accounting policies. Factors that may cause sensitivity to the aforementioned estimates include but are not limited to: external market factors such as market interest rates and employment rates, changes to operating policies and procedures, changes in applicable banking or tax regulations, and changes to deferred tax estimates. Actual results may ultimately differ from estimates, although management does not generally believe such differences would materially affect the consolidated financial statements in any individual reporting period presented.

 

There have been no material changes or developments with respect to the assumptions or methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as previously disclosed in the Company’s Annual Report.

 

Recent Accounting Developments Adopted

 

In January 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment”. The amendments in this ASU were issued to address concerns over the cost and complexity of the two-step goodwill impairment test and resulted in the removal of the second step of the test. The amendments require an entity to apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The new guidance did not amend the optional qualitative assessment of goodwill impairment. This ASU is intended to reduce the cost and complexity of the two-step goodwill impairment test and is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019, with early adoption permitted for testing performed after January 1, 2017. The adoption of this guidance did not have a significant impact on the Company’s consolidated financial statements.

 

9

 

 

Recently Issued Not Yet Effective Accounting Standards

 

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” Certain aspects of this ASU were updated in November 2018 by the issuance of ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments-Credit Losses”. The main objective of the ASU is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in the ASU replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. During 2019 FASB issued ASU 2019-10 which delayed the effective date of ASU 2016-13 for smaller, publicly traded companies, until interim and annual periods beginning after December 15, 2022. This delay applies to the Company as it was classified as a “Smaller reporting company” as defined in Rule 12b-2 of the Exchange Act as of the date ASU 2019-10 was enacted. Management is currently evaluating the potential impact of this update, although the general expectation in the banking industry is that the implementation of this standard will result in higher required balances in the ALL.

 

NOTE 2 – ACQUISITIONS

 

On July 12, 2019, the Company completed a merger with Partnership Community Bancshares, Inc. (“Partnership”), a bank holding company headquartered in Cedarburg, Wisconsin, pursuant to the Agreement and Plan of Bank Merger (“Merger Agreement”), dated as of January 22, 2019 and as amended on April 30, 2019, by and among the Company and Partnership, whereby Partnership merged with and into the Company, and Partnership Bank, Partnership’s wholly-owned banking subsidiary, merged with and into the Bank. Partnership’s principal activity was the ownership and operation of Partnership Bank, a state-chartered banking institution that operated four (4) branches in Wisconsin at the time of closing. The merger consideration totaled approximately $49.6 million.

 

Pursuant to the terms of the Merger Agreement, Partnership shareholders had the option to receive either 0.34879 shares of the Company’s common stock or $17.3001 in cash for each outstanding share of Partnership common stock, and cash in lieu of any remaining fractional share. The stock versus cash elections by the Partnership shareholders were subject to final consideration being made up of approximately $14.3 million in cash and 534,731 shares of Company common stock, valued at approximately $35.3 million (based on a value of $66.03 per share on the closing date).

 

For more information concerning this acquisition, see “Note 2 – Acquisition” in the Company’s audited consolidated financial statements included in the Company’s Annual Report.

 

On November 20, 2019, the Company entered into an Agreement and Plan of Merger with Tomah Bancshares, Inc. (“Timberwood”), a Wisconsin Corporation, under which Timberwood will merge with and into the Company and Timberwood’s banking subsidiary, Timberwood Bank, will merge with and into the Bank. The transaction is expected to close on May 15, 2020. Merger consideration consists of 100% common stock of the Company, and will total roughly $32.6 million, subject to the fair market valuation of the Company’s common stock on the date of closing. Based on results as of March 31, 2020, the combined company would have total assets of approximately $2.4 billion, loans of approximately $1.8 billion and deposits of approximately $2.0 billion.

 

10

 

 

NOTE 3 – EARNINGS PER SHARE

 

The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. There were no anti-dilutive stock options for the three months ended March 31, 2020 or 2019.

 

The following table presents the factors used in the earnings per share computations for the period indicated.

 

   Three Months Ended March 31, 
   2020   2019 
Basic          
Net income available to common shareholders  $7,266   $6,587 
Less: Earnings allocated to participating securities   (56)   (52)
Net income allocated to common shareholders  $7,210   $6,535 
           
Weighted average common shares outstanding including participating securities   7,083,520    6,574,362 
Less: Participating securities (1)   (54,830)   (52,176)
Average shares   7,028,690    6,522,186 
           
Basic earnings per common shares  $1.03   $1.00 
          
Diluted          
Net income available to common shareholders  $7,266   $6,587 
           
Weighted average common shares outstanding for basic earnings per common share   7,028,690    6,522,186 
Add: Dilutive effects of stock based compensation awards   99,556    54,148 
Average shares and dilutive potential common shares   7,128,246    6,576,334 
           
Diluted earnings per common share  $1.02   $1.00 

 

(1) Participating securities are restrited stock awards whereby the stock certificates have been issued, are included in outstanding shares, receive dividends and can be voted, but have not vested.

 

11

 

 

NOTE 4 – SECURITIES

 

The Company’s securities available for sale as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

       Gross   Gross     
   Amortized   Unrealized   Unrealized   Estimated 
   Cost   Gains   Losses   Fair Value 
March 31, 2020                    
Obligations of U.S. Government sponsored agencies  $13,431   $33   $(63)  $13,401 
Obligations of states and political subdivisions   59,442    2,655    (36)   62,061 
Mortgage-backed securities   52,418    1,847    (22)   54,243 
Corporate notes   42,060    401    (96)   42,365 
Total available for sale securities  $167,351   $4,936   $(217)  $172,070 
                    
December 31, 2019                    
Obligations of U.S. Government sponsored agencies  $12,218   $-   $(158)  $12,060 
Obligations of states and political subdivisions   52,594    2,197    (20)   54,771 
Mortgage-backed securities   50,770    988    (38)   51,720 
Corporate notes   62,794    172    (11)   62,955 
Total available for sale securities  $178,376   $3,357   $(227)  $181,506 

 

The Company’s securities held to maturity as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

       Gross   Gross     
   Amortized   Unrealized   Unrealized   Estimated 
   Cost   Gains   Losses   Fair Value 
March 31, 2020                    
U.S. Treasury securities  $33,525   $3,243   $-   $36,768 
Obligations of states and political subdivisions   10,207    13    -    10,220 
Total held to maturity securities  $43,732   $3,256   $-   $46,988 
                     
December 31, 2019                    
U.S. Treasury securities  $33,527   $1,076   $(22)  $34,581 
Obligations of states and political subdivisions   10,207    15    -    10,222 
Total held to maturity securities  $43,734   $1,091   $(22)  $44,803 

 

12

 

 

The following table shows the fair value and gross unrealized losses of securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

 

   Less Than 12 Months   Greater Than 12 Months   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
March 31, 2020 - Available for Sale                              
Obligations of U.S. Government sponsored agencies  $11,076   $(63)  $-   $-   $11,076   $(63)
Obligations of states and political subdivisions   3,467    (36)   -    -    3,467    (36)
Mortgage-backed securities   2,918    (17)   1,731    (5)   4,649    (22)
Corporate notes   3,851    (96)   -    -    3,851    (96)
Totals  $21,312   $(212)  $1,731   $(5)  $23,043   $(217)
                               
December 31, 2019 - Available for Sale                              
Obligations of U.S. Government sponsored agencies  $12,059   $(158)  $-   $-   $12,059   $(158)
Obligations of states and political subdivisions   5,636    (19)   999    (1)   6,635    (20)
Mortgage-backed securities   4,038    (26)   2,187    (12)   6,225    (38)
Corporate notes   3,925    (11)   -    -    3,925    (11)
Totals  $25,658   $(214)  $3,186   $(13)  $28,844   $(227)
                               
December 31, 2019 - Held to Maturity                              
U.S. Treasury securities  $2,958   $(22)  $-   $-   $2,958   $(22)

 

As of March 31, 2020, the Company does not consider its securities with unrealized losses to be other-than-temporarily impaired, as the unrealized losses in each category have occurred as a result of changes in interest rates, market spreads and market conditions subsequent to purchase, not credit deterioration. The Company has the intent and ability to hold its securities to maturity or until par is recovered. There were no other-than-temporary impairments charged to earnings during the three months ended March 31, 2020 or 2019.

 

The following is a summary of amortized cost and estimated fair value of securities by contractual maturity as of March 31, 2020. Contractual maturities will differ from expected maturities for mortgage-backed securities because borrowers may have the right to call or prepay obligations without penalties.

 

   Available for Sale   Held to Maturity 
   Amortized   Estimated   Amortized   Estimated 
   Cost   Fair Value   Cost   Fair Value 
Due in one year or less  $26,344   $26,347   $4,134   $4,177 
Due after one year through 5 years   21,833    22,298    13,470    14,137 
Due after 5 years through ten years   12,963    13,509    23,219    25,765 
Due after 10 years   53,793    55,673    2,909    2,909 
Subtotal   114,933    117,827    43,732    46,988 
Mortgage-backed securities   52,418    54,243    -    - 
Total  $167,351   $172,070   $43,732   $46,988 

 

There were no sales of securities available for sale during the three months ended March 31, 2020 or 2019.

 

13

 

 

NOTE 5 – LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY

 

The following table presents total loans by portfolio segment and class of loan as of March 31, 2020 and December 31, 2019:

 

   March 31,   December 31, 
   2020   2019 
Commercial/industrial  $313,448   $          302,538 
Commercial real estate - owner occupied   458,490    459,782 
Commercial real estate - non-owner occupied   375,871    353,723 
Construction and development   140,991    132,296 
Residential 1-4 family   442,375    448,605 
Consumer   27,936    29,462 
Other   6,588    10,440 
Subtotals   1,765,699    1,736,846 
ALL   (12,967)   (11,396)
Loans, net of ALL   1,752,732    1,725,450 
Deferred loan fees and costs   (457)   (503)
Loans, net  $1,752,275   $1,724,947 

 

The ALL by loan type as of March 31, 2020 and 2019 is summarized as follows:

 

   Commercial / Industrial   Commercial Real Estate - Owner Occupied   Commercial Real Estate - Non - Owner Occupied   Construction and Development   Residential 1-4 Family   Consumer   Other   Total 
ALL - January 1, 2020  $2,320   $4,587   $1,578   $548   $2,169   $141   $53   $11,396 
Charge-offs   (1)   (77)   -    -    -    -    (5)   (83)
Recoveries   -    640    1    -    34    -    4    679 
Provision   315    271    223    75    107    1    (17)   975 
ALL - March 31, 2020   2,634    5,421    1,802    623    2,310    142    35    12,967 
ALL ending balance individually evaluated for impairment   830    410    -    -    -    -    -    1,240 
ALL ending balance collectively evaluated for impairment  $1,804   $5,011   $1,802   $623   $2,310   $142   $35   $11,727 
Loans outstanding -March 31, 2020  $313,448   $458,490   $375,871   $140,991   $442,375   $27,936   $6,588   $1,765,699 
Loans ending balance individually evaluated for impairment   1,872    5,235    -    -    -    -    -    7,107 
Loans ending balance collectively evaluated for impairment  $311,576   $453,255   $375,871   $140,991   $442,375   $27,936   $6,588   $1,758,592 

 

14

 

 

   Commercial / Industrial   Commercial Real Estate - Owner Occupied   Commercial Real Estate - Non - Owner Occupied   Construction and Development   Residential 1-4 Family   Consumer   Other   Total 
ALL - January 1, 2019  $3,021   $3,750   $2,100   $725   $2,472   $148   $32   $12,248 
Charge-offs   (586)   (78)   (54)   -    (8)   (11)   (5)   (742)
Recoveries   -    1    -    -    78    1    2    82 
Provision   (166)   1,755    (136)   (329)   (508)   (3)   12    625 
ALL - March 31, 2019   2,269    5,428    1,910    396    2,034    135    41    12,213 
ALL ending balance individually evaluated for impairment   -    2,058    -    -    -    -    -    2,058 
ALL ending balance collectively evaluated for impairment  $2,269   $3,370   $1,910   $396   $2,034   $135   $41   $10,155 
Loans outstanding -March 31, 2019  $293,220   $412,126   $258,310   $67,537   $367,518   $27,242   $6,165   $1,432,118 
Loans ending balance individually evaluated for impairment   -    9,786    -    -    179    -    -    9,965 
Loans ending balance collectively evaluated for impairment  $293,220   $402,340   $258,310   $67,537   $367,339   $27,242   $6,165   $1,422,153 

 

The Company’s past due loans as of March 31, 2020 is summarized as follows:

 

       90 Days         
   30-89 Days   or more         
   Past Due   Past Due         
   Accruing   and Accruing   Non-Accrual   Total 
Commercial/industrial  $1,536   $                     80   $1,887   $3,503 
Commercial real estate - owner occupied   433    1,134    3,412    4,979 
Commercial real estate - non-owner occupied   316    -    74    390 
Construction and development   46    -    -    46 
Residential 1-4 family   2,050    214    555    2,819 
Consumer   142    1    32    175 
Other   -    -    -    - 
   $4,523   $1,429   $5,960   $11,912 

 

The Company’s past due loans as of December 31, 2019 is summarized as follows:

 

       90 Days         
   30-89 Days   or more         
   Past Due   Past Due         
   Accruing   and Accruing   Non-Accrual   Total 
Commercial/industrial  $235   $                       -   $1,923   $2,158 
Commercial real estate - owner occupied   1,124    -    2,513    3,637 
Commercial real estate - non-owner occupied   -    -    75    75 
Construction and development   768    11    -    779 
Residential 1-4 family   805    307    550    1,662 
Consumer   70    36    32    138 
Other   -    -    -    - 
   $3,002   $354   $5,093   $8,449 

 

15

 

 

The Company utilizes a numerical risk rating system for commercial relationships. All other types of relationships (ex: residential, consumer, other) are assigned a “Pass” rating, unless they have fallen 90 days past due or more, at which time they receive a rating of 7. The Company uses split ratings for government guaranties on loans. The portion of a loan that is supported by a government guaranty is included with other Pass credits.

 

The determination of a commercial loan risk rating begins with completion of a matrix, which assigns scores based on the strength of the borrower’s debt service coverage, collateral coverage, balance sheet leverage, industry outlook, and customer concentration. A weighted average is taken of these individual scores to arrive at the overall rating. This rating is subject to adjustment by the loan officer based on facts and circumstances pertaining to the borrower. Risk ratings are subject to independent review.

 

Commercial borrowers with ratings between 1 and 5 are considered Pass credits, with 1 being most acceptable and 5 being just above the minimum level of acceptance.

 

Commercial borrowers rated 6 have potential weaknesses which may jeopardize repayment ability.

 

Borrowers rated 7 have a well-defined weakness or weaknesses such as the inability to demonstrate significant cash flow for debt service based on analysis of the company’s financial information. These loans remain on accrual status provided full collection of principal and interest is reasonably expected. Otherwise they are deemed impaired and placed on nonaccrual status. Borrowers rated 8 are the same as 7 rated credits with one exception: collection or liquidation in full is not probable.

 

The breakdown of loans by risk rating as of March 31, 2020 is as follows:

 

    Pass (1-5)    6    7    8    Total 
Commercial/industrial  $302,998   $6,001   $4,449   $-   $313,448 
Commercial real estate - owner occupied   423,568    4,771    30,151    -    458,490 
Commercial real estate - non-owner occupied   364,938    10,543    390    -    375,871 
Construction and development   140,961    -    30    -    140,991 
Residential 1-4 family   440,481    254    1,640    -    442,375 
Consumer   27,904    -    32    -    27,936 
Other   6,588    -    -    -    6,588 
   $1,707,438   $21,569   $36,692   $-   $1,765,699 

 

The breakdown of loans by risk rating as of December 31, 2019 is as follows:

 

    Pass (1-5)    6    7    8    Total 
Commercial/industrial  $290,180   $5,329   $7,029   $-   $302,538 
Commercial real estate - owner occupied   422,336    5,603    31,843    -    459,782 
Commercial real estate - non-owner occupied   344,278    8,774    671    -    353,723 
Construction and development   132,266    -    30    -    132,296 
Residential 1-4 family   447,630    256    719    -    448,605 
Consumer   29,430    -    32    -    29,462 
Other   10,440    -    -    -    10,440 
   $1,676,560   $19,962   $40,324   $-   $1,736,846 

 

The ALL represents management’s estimate of probable and inherent credit losses in the loan portfolio. Estimating the amount of the ALL requires the exercise of significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogenous loans based on historical loss experience, and consideration of other qualitative factors such as current economic trends and conditions, all of which may be susceptible to significant change. The loan portfolio also represents the largest asset on the consolidated balance sheets. Loan losses are charged off against the ALL, while recoveries of amounts previously charged off are credited to the ALL. A provision for loan losses is charged to operations based on management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.

 

16

 

 

The ALL consists of specific reserves for certain individually evaluated impaired loans and general reserves for collectively evaluated non-impaired loans. Specific reserves reflect estimated losses on impaired loans from management’s analyses developed through specific credit allocations. The specific reserves are based on regular analyses of impaired, non-homogenous loans greater than $250,000. These analyses involve a high degree of judgment in estimating the amount of loss associated with specific loans, including estimating the amount and timing of future cash flows and collateral values. The general reserve is based in part on the Bank’s historical loss experience which is updated quarterly. The general reserve portion of the ALL also includes consideration of certain qualitative factors such as 1) changes in lending policies and/or underwriting practices, 2) national and local economic conditions, 3) changes in portfolio volume and nature, 4) experience, ability and depth of lending management and other relevant staff, 5) levels of and trends in past-due and nonaccrual loans and quality, 6) changes in loan review and oversight, 7) impact and effects of concentrations and 8) other issues deemed relevant.

 

There are many factors affecting ALL; some are quantitative while others require qualitative judgment. The process for determining the ALL (which management believes adequately considers potential factors which might possibly result in credit losses) includes subjective elements and, therefore, may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provisions for loan losses could be required that could adversely affect the Company’s earnings or financial position in future periods. Allocations of the ALL may be made for specific loans but the entire ALL is available for any loan that, in management’s judgment, should be charged off or for which an actual loss is realized. As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulators’ credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.

 

A summary of impaired loans individually evaluated as of March 31, 2020 is as follows:

 

   Commercial/ Industrial   Commercial Real Estate - Owner Occupied   Commercial Real Estate - Non - Owner Occupied   Construction and Development   Residential 1-4 Family   Consumer   Other   Unallocated   Total 
With an allowance recorded:                                             
Recorded investment  $1,872   $3,591   $-   $-   $-   $-   $-   $-   $5,463 
Unpaid principal balance   1,872    3,591    -    -    -    -    -    -    5,463 
Related allowance   830    410    -    -    -    -    -    -    1,240 
                                              
With no related allowance recorded:                                             
Recorded investment  $-   $1,644   $-   $-   $-   $-   $-   $-   $1,644 
Unpaid principal balance   -    1,644    -    -    -    -    -    -    1,644 
Related allowance   -    -    -    -    -    -    -    -    - 
                                              
Total:                                             
Recorded investment  $1,872   $5,235   $-   $-   $-   $-   $-   $-   $7,107 
Unpaid principal balance   1,872    5,235    -    -    -    -    -    -    7,107 
Related allowance   830    410    -    -    -    -    -    -    1,240 
Average recorded investment  $1,875   $4,567   $-   $-   $-   $-   $-   $-   $6,442 

 

17

 

 

A summary of impaired loans individually evaluated as of December 31, 2019 is as follows:

 

   Commercial/ Industrial   Commercial Real Estate - Owner Occupied   Commercial Real Estate - Non - Owner Occupied   Construction and Development   Residential 1-4 Family   Consumer   Other   Total 
With an allowance recorded:                                        
Recorded investment  $1,878   $960   $-   $-   $-   $-   $-   $2,838 
Unpaid principal balance   1,878    960    -    -    -    -    -    2,838 
Related allowance   760    80    -    -    -    -    -    840 
                                         
With no related allowance recorded:                                        
Recorded investment  $-   $2,938   $-   $-   $-   $-   $-   $2,938 
Unpaid principal balance   -    2,938    -    -    -    -    -    2,938 
Related allowance   -    -    -    -    -    -    -    - 
                                         
Total:                                        
Recorded investment  $1,878   $3,898   $-   $-   $-   $-   $-   $5,776 
Unpaid principal balance   1,878    3,898    -    -    -    -    -    5,776 
Related allowance   760    80    -    -    -    -    -    840 
Average recorded investment  $3,773   $5,847   $-   $-   $351   $-   $-   $9,971 

 

Interest recognized while these loans were impaired is considered immaterial to the consolidated financial statements for the three months ended March 31, 2020 and 2019.

 

The following table presents loans acquired with deteriorated credit quality as of March 31, 2020 and December 31, 2019. No loans in this table had a related allowance at either date, and therefore, the below disclosures were not expanded to include loans with and without a related allowance.

 

   March 31, 2020   December 31, 2019 
    Recorded Investment    Unpaid Principal Balance    Recorded Investment    Unpaid Principal Balance 
Commercial & Industrial  $144   $165   $191   $212 
Commercial real estate - owner occupied   171    402    518    785 
Commercial real estate - non-owner occupied   358    391    -    - 
Construction and development   92    102    213    237 
Residential 1-4 family   894    1,022    901    1,031 
Consumer   -    -    -    - 
Other   -    -    -    - 
   $1,659   $2,082   $1,823   $2,265 

 

Due to the nature of these loan relationships, prepayment expectations have not been considered in the determination of future cash flows. Management regularly monitors these loan relationships, and if information becomes available that indicates expected cash flows will differ from initial expectations, it may necessitate reclassification between accretable and non-accretable components of the original discount calculation.

 

18

 

 

The following table represents the change in the accretable and non-accretable components of discounts on loans acquired with deteriorated credit quality for the three months ended March 31, 2020, and year ended December 31, 2019:

 

   March 31, 2020   December 31, 2019 
   Accretable   Non-accretable   Accretable   Non-accretable 
   discount   discount   discount   discount 
Balance at beginning of period  $222   $220   $318   $745 
Acquired balance, net   -    -    44    333 
Reclassifications between accretable and non-accretable   5    (5)   858    (858)
Accretion to loan interest income   (19)   -    (998)   - 
Balance at end of period  $208   $215   $222   $220 

 

A troubled debt restructuring (TDR) includes a loan modification where a borrower is experiencing financial difficulty and we grant a concession to that borrower that we would not otherwise consider except for the borrower’s financial difficulties. A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, it remains there until a sufficient period of performance under the restructured terms has occurred at which time it is returned to accrual status, generally six months. As of March 31, 2020 and December 31, 2019 the Company had specific reserves of $-0- and $80,000 for TDRs, respectively, and none of them have subsequently defaulted.

 

The following table presents the TDRs during the three months ended March 31, 2020. There were no TDRs during the same period in 2019.

 

   Number of
Contracts
   Pre-Modification
Outstanding Recorded
Investment
   Post-Modification
Outstanding Recorded
Investment
 
Commerical Real Estate   1   $115   $115 

 

NOTE 6 – MORTGAGE SERVICING RIGHTS

 

Loans serviced for others are not included in the accompanying consolidated balance sheets. MSRs are recognized as separate assets when loans sold in the secondary market are sold with servicing retained. The Company utilizes a third-party consulting firm to determine an accurate assessment of the MSRs fair value. The third-party firm collects relevant data points from numerous sources. Some of these data points relate directly to the pricing level or relative value of the mortgage servicing while other data points relate to the assumptions used to derive fair value. In addition, the valuation evaluates specific collateral types, and current and historical performance of the collateral in question. The valuation process focuses on the non-distressed secondary servicing market, common industry practices and current regulatory standards. The primary determinants of the fair value of MSRs are servicing fee percentage, ancillary income, expected loan life or prepayment speeds, discount rates, costs to service, delinquency rates, foreclosure losses and recourse obligations. The valuation data also contains interest rate shock analyses for monitoring fair value changes in differing interest rate environments.

 

19

 

 

Following is an analysis of activity in the MSR asset:

 

   Three Months Ended   Year Ended 
   March 31, 2020   December 31, 2019 
Fair value at beginning of period  $4,287   $3,085 
MSR asset acquired   -    1,859 
Servicing asset additions   243    740 
Loan payments and payoffs   (272)   (821)
Changes in valuation inputs and assumptions used in the valuation model   29    (576)
Amount recognized through earnings   -    (657)
Fair value at end of period  $4,287   $4,287 
Unpaid principal balance of loans serviced for others (in thousands)  $568,584   $554,374 
Mortgage servicing rights as a percent of loans serviced for others   0.75    0.77 

 

The primary economic assumptions utilized by the Company in measuring the value of MSRs were constant prepayment speeds of 14.3 and 12.1 months as of March 31, 2020 and December 31, 2019, respectively, and discount rates of 9.8% and 10% as of each period end.

 

NOTE 7 – NOTES PAYABLE

 

From time to time the Company utilizes FHLB advances to fund liquidity. At March 31, 2020 and December, 31, 2019, the Company had outstanding balances borrowed from the FHLB of $38.8 million and $39.8 million, respectively. The advances, rate, and maturities of FHLB advances were as follows:

 

          March 31,   December 31, 
   Maturity  Rate   2020   2019 
Fixed rate, fixed term  01/27/2020   1.42%  $-   $1,000 
Fixed rate, fixed term  11/02/2020   1.28%   400    400 
Fixed rate, fixed term  01/22/2021   1.67%   2,000    2,000 
Fixed rate, fixed term  01/25/2021   2.37%   5,000    5,000 
Fixed rate, fixed term  01/27/2021   1.60%   1,000    1,000 
Fixed rate, fixed term  11/03/2021   1.46%   400    400 
Fixed rate, fixed term  08/08/2022   1.76%   10,000    10,000 
Fixed rate, fixed term  08/08/2023   1.74%   10,000    10,000 
Fixed rate, fixed term  08/08/2024   1.75%   10,000    10,000 
           $38,800   $39,800 

 

20

 

 

Future maturities of borrowings were as follows:

 

   March 31,   December 31, 
   2020   2019 
1 year or less  $8,400   $1,400 
1 to 2 years   400    8,400 
2 to 3 years   10,000    10,000 
3 to 4 years   10,000    10,000 
4 to 5 years   10,000    10,000 
   $38,800   $39,800 

 

The Company maintains a $5.0 million line of credit with a commercial bank. At March 31, 2020 and December 31, 2019 the Company had outstanding balances on this note of $5.0 million. The note requires monthly payments of interest at a variable rate, and is due in full on May 25, 2020.

 

The Company maintains a $5.0 million line of credit with another commercial bank. At March 31, 2020 and December 31, 2019 the Company had outstanding balances on this note of $5.0 million. The note requires monthly payments of interest at a variable rate, and is due in full on May 19, 2020.

 

NOTE 8 – SUBORDINATED NOTES

 

During September 2017, the Company entered into subordinated note agreements with three separate commercial banks. The Company had outstanding balances of $11.5 million under these agreements as of March 31, 2020 and December 31, 2019. These notes were all issued with 10- year maturities, carry interest at a variable rate payable quarterly, are callable on or after the sixth anniversary of the issuance dates, and qualify for Tier 2 capital for regulatory purposes.

 

As a part of the Partnership acquisition, further detailed in Note 2, the Company assumed a subordinated note agreement with outstanding balance of $7.0 million, and a fair market value adjustment of $0.2 million ($0.1 million as of March 31, 2020 and December 31, 2019). The total amount outstanding was $7.1 million at March 31, 2020 and December 31, 2019. The note matures on October 1, 2025, requires quarterly interest-only payments at a rate of 7.1% prior to maturity, and can be prepaid without penalty after October 1, 2020.

 

NOTE 9 – REGULATORY MATTERS

 

Banks and certain 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.

 

The Economic Growth, Regulatory Relief, and Consumer Protection Act, signed into law in May 2018 raised the threshold for those bank holding companies subject to the Federal Reserve’s Small Bank Holding Company Policy Statement to $3 billion. As a result, as of the effective date of that change in 2018, the Company was no longer required to comply with the risk-based capital rules applicable to the Bank. The Federal Reserve may, however, require smaller bank holding companies to maintain certain minimum capital levels, depending upon general economic conditions and a bank holding company’s particular condition, risk profile and growth plans.

 

Under regulatory guidance for non-advanced approaches institutions, the Bank is required to maintain minimum amounts and ratios of common equity Tier I capital to risk-weighted assets. Additionally, under Basel III rules, the decision was made to opt-out of including accumulated other comprehensive income in regulatory capital. As of March 31, 2020 and December 31, 2019, the Bank met all capital adequacy requirements to which they are subject.

 

21

 

 

Beginning in 2016, an additional conservation buffer was added to the minimum requirements for capital adequacy purposes, subject to a three year phase-in period. The capital conservation buffer was fully phased in January 1, 2019 at 2.50%.

 

Actual and required capital amounts and ratios are presented below at period-end:

 

                           To Be Well 
                   Minimum Capital   Capitalized Under 
           For Capital   Adeqaucy with   Prompt Corrective 
   Actual   Adequacy Purposes   Capital Buffer   Action Provisions 
   Amount   Ratio   Amount   Ratio   Amount   Ratio   Amount   Ratio 
March 31, 2020                                
Total capital (to risk-weighted assets):                                        
Corporation  $218,198    10.76%    NA      NA      NA      NA      NA      NA 
Bank  $225,087    11.11%  $162,142    8.00%  $212,811    10.50%  $202,678    10.00%
Tier 1 capital (to risk-weighted assets):                                        
Corporation  $186,646    9.20%    NA      NA      NA      NA      NA      NA 
Bank  $212,120    10.47%  $121,607    6.00%  $172,276    8.50%  $162,142    8.00%
Common Equity Tier 1 capital (to risk-weighted assets):                                        
Corporation  $186,646    9.20%    NA      NA      NA      NA      NA      NA 
Bank  $212,120    10.47%  $91,205    4.50%  $141,874    7.00%  $131,740    6.50%
Tier 1 capital (to average assets):                                        
Corporation  $186,646    8.68%    NA      NA      NA      NA      NA      NA 
Bank  $212,120    9.91%  $85,606    4.00%  $85,606    4.00%  $107,008    5.00%
December 31, 2019                                        
Total capital (to risk-weighted assets):                                        
Corporation  $208,900    10.35%    NA      NA      NA      NA      NA      NA 
Bank  $215,347    10.69%  $161,163    8.00%  $211,527    10.50%  $201,454    10.00%
Tier 1 capital (to risk-weighted assets):                                        
Corporation  $178,882    8.86%    NA      NA      NA      NA      NA      NA 
Bank  $203,951    10.12%  $120,872    6.00%  $171,236    8.50%  $161,163    8.00%
Common Equity Tier 1 capital (to risk-weighted assets):                                       
Corporation  $178,882    8.86%    NA      NA      NA      NA      NA      NA 
Bank  $203,951    10.12%  $90,654    4.50%  $141,018    7.00%  $130,945    6.50%
Tier 1 capital (to average assets):                                        
Corporation  $178,882    8.46%    NA      NA      NA      NA      NA      NA 
Bank  $203,951    9.67%  $84,390    4.00%   84,390    4.00%  $105,487    5.00%

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate-lock commitments). Rate-lock commitments on mortgage loans that are intended to be sold are considered to be derivatives. Accordingly, such commitments, along with any related fees received from potential borrowers, are recorded at fair value in derivative assets or liabilities, with changes in fair value recorded in the net gain or loss on sale of mortgage loans. Fair value is based on fees currently charged to enter into similar agreements and for fixed rate commitments also considers the difference between current levels of interest rates and committed rates. The notional amount of rate-lock commitments at March 31, 2020 and December 31, 2019 was approximately $68.8 million and $14.8 million, respectively.

 

The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

 

The Company’s exposure to credit loss is represented by the contractual or notional amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance-sheet instruments. Since some of the commitments are expected to expire without being drawn upon and some of the commitments may not be drawn upon to the total extent of the commitment, the notional amount of these commitments does not necessarily represent future cash requirements.

 

22

 

 

The following commitments were outstanding:

 

   Notional Amount
   March 31, 2020   December 31, 2019 
Commitments to extend credit:          
Fixed  $44,700   $49,741 
Variable   341,993    333,468 
Credit card arrangements   9,641    11,148 
Letters of credit   17,186    17,121 

 

NOTE 11 – FAIR VALUE MEASUREMENTS

 

Accounting guidance establishes a fair value hierarchy to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value.

 

Level 1:Quoted prices (unadjusted) or 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 reporting entity’s own assumptions about the assumptions that market participants

would use in pricing an asset or liability.

 

Information regarding the fair value of assets measured at fair value on a recurring basis is as follows:

 

                 
   Instruments   Markets   Other   Significant 
   Measured   for Identical   Observable   Unobservable 
   At Fair   Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
March 31, 2020                
Assets                    
Securities available for sale                    
Obligations of U.S. Government                    
sponsored agencies  $13,401   $   -   $13,401   $         - 
Obligations of states                    
and political subdivisions   62,061    -    62,061    - 
Mortgage-backed securities   54,243    -    54,243    - 
Corporate notes   42,365    -    42,365    - 
Mortgage servicing rights   4,287    -    4,287    - 
December 31, 2019                
Assets                    
Securities available for sale                    
Obligations of U.S. Government                    
sponsored agencies  $12,060   $-   $12,060   $- 
Obligations of states                    
and political subdivisions   54,771    -    54,771    - 
Mortgage-backed securities   51,720    -    51,720    - 
Corporate notes   62,955    -    62,955    - 
Mortgage servicing rights   4,287    -    4,287    - 

 

23

 

 

Fair value of assets measured on a recurring basis using significant unobservable inputs (Level 3) are as follows:

 

   March 31, 2020   December 31, 2019 
Total securities at beginning of period  $-   $400 
 Included in earnings   -    - 
 Included in other comprehensive income   -    - 
Purchases, issuance, and settlements   -    (400)
Transfer in and/or out of level 3   -    - 
Total securities at end of period  $-   $- 

 

Information regarding the fair value of assets measured at fair value on a non-recurring basis is as follows:

 

       Quoted Prices         
       In Active   Significant     
   Assets   Markets   Other   Significant 
   Measured   for Identical   Observable   Unobservable 
   At Fair   Assets   Inputs   Inputs 
   Value   (Level 1)   (Level 2)   (Level 3) 
March 31, 2020                
OREO  $4,530   $-   $-   $4,530 
Impaired Loans, net of impairment reserve   7,551    -    -    7,551 
   $12,081   $-   $-   $12,081 
December 31, 2019                    
OREO  $6,888   $-   $-   $6,888 
Impaired Loans, net of impairment reserve   6,847    -    -    6,847 
   $13,735   $-   $-   $13,735 

 

The following is a description of the valuation methodologies used by the Company for the items noted in the table above, including the general classification of such instruments in the fair value hierarchy. For individually evaluated impaired loans, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate, the estimated fair value of the underlying collateral for collateral-dependent loans, or the estimated liquidity of the note. For OREO, the fair value is based upon the estimated fair value of the underlying collateral adjusted for the expected costs to sell. The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets:

 

   Valuation Technique  Unobservable Inputs  Range of Discounts   Weighted Average Discount 
As of March 31, 2020              
               
Other real estate owned  Third party appraisals, sales contracts or brokered price options  Collateral discounts and estimated costs to sell   0% - 56%    32.3%
                 
Impaired loans  Third party appraisals and discounted cash flows  Collateral discounts and discount rates   0% - 100%    5.3%
                 
As of December 31, 2019              
               
Other real estate owned  Third party appraisals, sales contracts or brokered price options  Collateral discounts and estimated costs to sell   0% - 61%    33.5%
                 
Impaired loans  Third party appraisals and discounted cash flows  Collateral discounts and discount rates   0% - 100%    6.1%

 

24

 

 

The following methods and assumptions were used by the Company to estimate fair value of financial instruments.

 

Cash and cash equivalents — Fair value approximates the carrying amount.

 

Securities — The fair value measurement is obtained from an independent pricing service and is based on recent sales of similar securities and other observable market data.

 

Loans held for sale – Fair value is based on commitments on hand from investors or prevailing market prices.

 

Loans — Fair value of variable rate loans that reprice frequently are based on carrying value. Fair value of other loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings. Fair value of impaired and other nonperforming loans are estimated using discounted expected future cash flows or the fair value of the underlying collateral, if applicable.

 

Other investments — The carrying amount reported in the consolidated balance sheets for other investments approximates the fair value of these assets.

 

Mortgage servicing rights — Fair values were determined using the present value of future cash flows.

 

Cash value of life insurance — The carrying amount approximates its fair value.

 

Deposits — Fair value of deposits with no stated maturity, such as demand deposits, savings, and money market accounts, by definition, is the amount payable on demand on the reporting date. Fair value of fixed-rate time deposits is estimated using discounted cash flows applying interest rates currently offered on similar time deposits.

 

Securities sold under repurchase agreements — The fair value of securities sold under repurchase agreements with variable rates or due on demand is the amount payable at the reporting date. The fair value of securities sold under repurchase agreements with fixed terms is estimated using discounted cash flows with discount rates at interest rates currently offered for securities sold under repurchase agreements of similar remaining values.

 

Notes payable and subordinated notes — Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate fair value of existing debt. Fair value of borrowings is estimated by discounting future cash flows using the current rates at which similar borrowings would be made. Fair value of borrowed funds due on demand is the amount payable at the reporting date.

 

Off-balance-sheet instruments — Fair value is based on quoted market prices of similar financial instruments where available. If a quoted market price is not available, fair value is based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreement and the company’s credit standing. Since this amount is immaterial, no amounts for fair value are presented.

 

25

 

 

The carrying value and estimated fair value of financial instruments at March 31, 2020 and December 31, 2019 follows:

 

       Fair Value 
March 31, 2020  Carrying
amount
   Level 1   Level 2   Level 3   Total 
Financial assets:                         
Cash and cash equivalents  $54,153   $54,153   $-   $-   $54,153 
Securities held to maturity   43,732    -    46,988    -    46,988 
Securities available for sale   172,070    -    172,070    -    172,070 
Loans held for sale   2,659    -    -    2,659    2,659 
Loans, net   1,752,275    -    -    1,774,641    1,774,641 
Other investments, at cost   7,332    -    -    7,332    7,332 
Mortgage servicing rights   4,287    -    4,287    -    4,287 
Cash surrender value of life insurance   25,105    25,105    -    -    25,105 
                          
Deposits  $1,847,209   $-   $-   $1,821,582   $1,821,582 
Securities sold under repurchase agreements   35,786    -    35,786    -    35,786 
Notes payable   48,792    -    48,792    -    48,792 
Subordinated notes   18,585    -    18,585    -    18,585 

 

       Fair Value 
December 31, 2019  Carrying
amount
   Level 1   Level 2   Level 3   Total 
Financial assets:                         
Cash and cash equivalents  $86,452   $86,452   $-   $-   $86,452 
Securities held to maturity   43,734    -    44,803    -    44,803 
Securities available for sale   181,506    -    181,506    -    181,506 
Loans held for sale   587    -    -    587    587 
Loans, net   1,724,947    -    -    1,723,542    1,723,542 
Other investments, at cost   4,933    -    -    4,933    4,933 
Mortgage servicing rights   4,287    -    4,287    -    4,287 
Cash surrender value of life insurance   24,945    24,945    -    -    24,945 
                          
Financial liabilities:                         
Deposits  $1,843,311   $-   $-   $1,783,638   $1,783,638 
Securities sold under repurchase agreements   45,865    -    45,865    -    45,865 
Notes payable   49,790    -    49,790    -    49,790 
Subordinated notes   18,622    -    18,622    -    18,622 

 

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Consequently, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

 

Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters that could affect the estimates. Fair value estimates are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.

 

Deposits with no stated maturities are defined as having a fair value equivalent to the amount payable on demand. This prohibits adjusting fair value derived from retaining those deposits for an expected future period of time. This component, commonly referred to as a deposit base intangible, is neither considered in the above amounts nor is it recorded as an intangible asset on the consolidated balance sheet. Significant assets and liabilities that are not considered financial assets and liabilities include premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

 

26

 

 

NOTE 12 – STOCK BASED COMPENSATION

 

The Company has made restricted share grants pursuant to the Bank First Corporation 2011 Equity Plan. The purpose of the Plan is to provide financial incentives for selected employees and for the non-employee Directors of the Company, thereby promoting the long-term growth and financial success of the Company. The Company stock to be offered under the Plan pursuant to Stock Appreciation Rights, performance unit awards, and restricted stock and unrestricted Company stock awards must be Company stock previously issued and outstanding and reacquired by the Company. The number of shares of Company stock that may be issued pursuant to awards under the Plan shall not exceed, in the aggregate, 659,250. As of March 31, 2020 and December 31, 2019, 202,569 and 177,462 shares of Company stock have been awarded under the Plan, respectively. Compensation expense for restricted stock is based on the fair value of the awards of Bank First Corporation common stock at the time of grant. The value of restricted stock grants that are expected to vest is amortized into expense over the vesting periods. For the three months ended March 31, 2020 and 2019, compensation expense of $0.2 million was recognized related to restricted stock awards.

 

As of March 31, 2020, there was $2.9 million of unrecognized compensation cost related to non-vested restricted stock awards granted under the plan. That cost is expected to be recognized over a weighted average period of 3.24 years. The aggregate grant date fair value of restricted stock awards that vested during the three months ended March 31, 2020, was approximately $0.6 million.

 

   For the three months ended March 31, 2020   For the three months ended March 31, 2019 
       Weighted-       Weighted- 
       Average Grant-       Average Grant- 
   Shares   Date Fair Value   Shares   Date Fair Value 
Restricted Stock                    
Outstanding at beginning of year   50,676   $43.03    51,776   $34.27 
Granted   25,107    61.49    17,015    56.62 
Vested   (16,800)   37.38    (16,039)   28.82 
Forfeited or cancelled   -    -    (176)   22.90 
Outstanding at end of year   58,983   $52.50    52,576   $43.31 

 

27

 

 

NOTE 13 – LEASES

 

Accounting standards require lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements, establishing a right-of-use (“ROU”) model that requires a lessee to recognize a ROU lease asset and liability on the balance sheet for all leases with a term longer than 12 months. Leases are classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement.

 

Lessee Leases

 

The Company’s lessee leases are operating leases, and consist of leased real estate for branches. Options to extend and renew leases are generally exercised under normal circumstances. Advance notification is required prior to termination, and any noticing period is often limited to the months prior to renewal. Rent escalations are generally specified by a payment schedule, or are subject to a defined formula. The Company also elected the practical expedient to not separate lease and non-lease components for all leases, the majority of which consist of real estate common area maintenance expenses. Generally, leases do not include guaranteed residual values, but instead typically specify that the leased premises are to be returned in satisfactory condition with the Company liable for damages.

 

For operating leases, the lease liability and ROU asset (before adjustments) are recorded at the present value of future lease payments. Accounting standards require the use of the lease interest rate; however, this rate is typically not known. As an alternative, the use of an entity’s fully secured incremental borrowing rate is permitted. The Company is electing to utilize the Wall Street Journal Prime Rate on the date of lease commencement.

 

   Three-month period ended 
   March 31, 2020   March 31, 2019 
Amortization of ROU Assets - Operating Leases  $10   $16 
Interest on Lease Liabilities - Operating Leases   23    16 
Operating Lease Cost (Cost resulting from lease payments)   33    32 
ROU Assets - Operating Leases at beginning of period   1,699    - 
New ROU Assets - Operating Leases   -    1,744 
ROU Assets - Operating Leases at March 31,   1,689    1,744 
Weighted Average Lease Term (Years) - Operating Leases   31.54    31.68 
Weighted Average Discount Rate - Operating Leases   5.50%   5.50%

 

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liabilities as of March 31, 2020 is as follows:

 

   March 31, 2020 
Operating lease payments due:     
Within one year  $136 
After one but within two years   136 
After two but within three years   103 
After three but within four years   86 
After four years but within five years   86 
After five years   3,389 
Total undiscounted cash flows   3,936 
Discount on cash flows   (2,247)
Total operating lease liabilities  $1,689 

 

NOTE 14 – SUBSEQUENT EVENTS

 

COVID-19

 

In March 2020, the World Health Organization declared COVID-19 a global pandemic and the United States declared a National Public Health Emergency. In late March in response to the COVID-19 pandemic, the government of Wisconsin and of most other states took preventative or protective actions, such as imposing restrictions on travel and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary closures of businesses that have been deemed to be non-essential.

 

While banks such as Bank First have been designated an essential business, which allows us to continue to serve our customers, we serve many customers that have been deemed, or who are employed by businesses that have been deemed, to be non-essential. Many of our customers that have been categorized to date as essential businesses, or who are employed by businesses that have been categorized as essential businesses, have also been adversely affected by the COVID-19 pandemic.

 

The impact of the COVID-19 pandemic on the economy continues to evolve. The COVID-19 pandemic and its associated impacts on trade, travel, unemployment, consumer spending, and other economic activities has resulted in less economic activity and could have an adverse effect on our business, financial condition and results of operations. The ultimate extent of the impact of the COVID-19 pandemic on our business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including, among others, the duration and scope of the pandemic, as well as governmental, regulatory and private sector responses to the pandemic, and the associated impacts on the economy, financial markets and our customers.

 

Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets. We have actively reached out to our customers to provide guidance, direction and assistance in these uncertain times. We have also extended credit to our customers related to the Payroll Protection Program (“PPP”). As of May 11, 2020, we have secured funding of approximately 1,635 loans totaling approximately $266.8 million.

 

28

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2019, included in our Annual Report and with our unaudited condensed accompanying notes set forth in this Quarterly Report on Form 10-Q for the quarterly period March 31, 2020.

 

FORWARD-LOOKING STATEMENTS

 

Certain statements contained in this report are forward-looking statements within the meaning of and subject to the safe harbor protections of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements relating to the Company’s assets, business, cash flows, condition (financial or otherwise), credit quality, financial performance, liquidity, short and long-term performance goals, prospects, results of operations, strategic initiatives, potential future acquisitions, disposition and other growth opportunities. These statements, which are based upon certain assumptions and estimates and describe the Company’s future plans, results, strategies and expectations, can generally be identified by the use of the words and phrases “may,” “will,” “should,” “could,” “would,” “goal,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target,” “aim,” “predict,” “continue,” “seek,” “projection” and other variations of such words and phrases and similar expressions. These forward-looking statements are not historical facts, and are based upon current expectations, estimates and projections about the Company’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates and projections will be achieved. Accordingly, the Company cautions investors that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict and that are beyond the Company’s control. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date of this report, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statement in this report including, without limitation, the risks and other factors set forth in the Company’s Registration Statements under the captions “Cautionary Note Regarding Forward-Looking Statements” and “Risk factors.” Many of these factors are beyond the Company’s ability to control or predict. If one or more events related to these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, actual results may differ materially from the forward-looking statements. Accordingly, investors should not place undue reliance on any such forward-looking statements. Any forward-looking statements speaks only as of the date of this report, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence or how they will affect the Company.

 

We qualify all of our forward-looking statements by these cautionary statements.

 

OVERVIEW

 

Bank First Corporation is a Wisconsin corporation that was organized primarily to serve as the holding company for Bank First, N.A. Bank First, N.A., which was incorporated in 1894, is a nationally-chartered bank headquartered in Manitowoc, Wisconsin. It is a member of the Board of Governors of the Federal Reserve System (“Federal Reserve”), and is regulated by the Office of the Comptroller of the Currency (“OCC”). Including its headquarters in Manitowoc, Wisconsin, the Bank has 23 banking locations in Manitowoc, Outagamie, Brown, Winnebago, Sheboygan, Waupaca, Ozaukee, Monroe, Jefferson and Barron counties in Wisconsin. The Bank offers loan, deposit and treasury management products at each of its banking locations.

 

As with most community banks, the Bank derives a significant portion of its income from interest received on loans and investments. The Bank’s primary source of funding is deposits, both interest-bearing and noninterest-bearing. In order to maximize the Bank’s net interest income, or the difference between the income on interest-earning assets and the expense of interest-bearing liabilities, the Bank must not only manage the volume of these balance sheet items, but also the yields earned on interest-earning assets and the rates paid on interest-bearing liabilities. To account for credit risk inherent in all loans, the Bank maintains an ALL to absorb possible losses on existing loans that may become uncollectible. The Bank establishes and maintains this allowance by charging a provision for loan losses against operating earnings. Beyond its net interest income, the Bank further receives income through the net gain on sale of loans held for sale as well as servicing income which is retained on those sold loans. In order to maintain its operations and bank locations, the Bank incurs various operating expenses which are further described within the “Results of Operations” later in this section.

 

The Bank is a 49.8% member of a data processing subsidiary, UFS, which provides core data processing, endpoint management cloud services, cyber security and digital banking solutions for over 50 Midwest banks. The Bank, through its 100% owned subsidiary TVG Holdings, Inc., also holds a 40% ownership interest in Ansay, an insurance agency providing clients throughout Wisconsin with insurance and risk management solutions (on October 1, 2019, TVG Holdings, Inc. purchased an additional 10% ownership interest in Ansay, increasing its ownership interest from 30% prior to that date). These unconsolidated subsidiary interests contribute noninterest income to the Bank through their underlying annual earnings.

 

29

 

 

On October 27, 2017, the Company consummated its merger with Waupaca pursuant to the Agreement and Plan of Bank Merger, dated as of May 11, 2017 and as amended on July 20, 2017, by and among the Company, BFNC Merger Sub, LLC, a wholly-owned subsidiary of the Company, and Waupaca, whereby Waupaca was merged with and into the Company, and First National Bank, Waupaca’s wholly owned banking subsidiary, was merged with and into the Bank. The system integration was completed, and six branches of First National Bank opened on October 30, 2017 as branches of the Bank, expanding the Bank’s presence into Barron and Waupaca counties.

 

On July 12, 2019, the Company consummated its merger with Partnership pursuant to the Agreement and Plan of Bank Merger, dated as of January 22, 2019 and as amended on April 30, 2019, by and among the Company and Partnership, whereby Partnership was merged with and into the Company, and Partnership Bank, Partnership’s wholly owned banking subsidiary, was merged with and into the Bank. The system integration was completed, and four branches of Partnership Bank opened on July 15, 2019 as branches of the bank, expanding the Bank’s presence into Ozaukee, Monroe and Jefferson counties.

 

On November 20, 2019, the Company entered into an Agreement and Plan of Merger with Tomah Bancshares, Inc. (“Timberwood”), a Wisconsin Corporation, under which Timberwood will merge with and into the Company and Timberwood’s banking subsidiary, Timberwood Bank, will merge with and into the Bank. The transaction is expected to close on May 15, 2020. Merger consideration consists of 100% common stock of the Company, and will total roughly $32,600,000, subject to the fair market valuation of the Company’s common stock on the date of closing. Based on results as of March 31, 2020, the combined company would have total assets of approximately $2.4 billion, loans of approximately $1.8 billion and deposits of approximately $2.0 billion.

 

RECENT EVENTS

 

During the first quarter of 2020, COVID-19 was declared a global pandemic by the World Health Organization and a National Public Health Emergency was declared in the United States. Shortly before the end of March 2020, in response to the COVID-19 pandemic, the government of Wisconsin and of most other states took preventative or protective actions, such as imposing restrictions on travel and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary closures of businesses that have been deemed to be non-essential.

 

While banks such as Bank First have been designated an essential business, which allows us to continue to serve our customers, we serve many customers that have been deemed, or who are employed by businesses that have been deemed, to be non-essential. Many of our customers that have been categorized to date as essential businesses, or who are employed by businesses that have been categorized as essential businesses, have also been adversely affected by the COVID-19 pandemic.

 

The impact of the COVID-19 pandemic on the economy continues to evolve. The COVID-19 pandemic and its associated impacts on trade, travel, unemployment, consumer spending, and other economic activities has resulted in less economic activity and could have an adverse effect on our business, financial condition and results of operations. The ultimate extent of the impact of the COVID-19 pandemic on our business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including, among others, the duration and scope of the pandemic, as well as governmental, regulatory and private sector responses to the pandemic, and the associated impacts on the economy, financial markets and our customers.

 

Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets. We have actively reached out to our customers to provide guidance, direction and assistance in these uncertain times. We have also extended credit to our customers related to the Payroll Protection Program (“PPP”). As of May 11, 2020, we have secured funding of approximately 1,635 loans totaling approximately $266.8 million.

 

30

 

 

SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

 

The following tables present certain selected historical consolidated financial data as of the dates or for the period indicated:

 

   At or for the Three Months Ended 
(In thousands, except per share data)  3/31/2020   12/31/2019   9/30/2019   6/30/2019   3/31/2019 
Results of Operations:                         
                          
Interest income  $23,296   $23,795   $25,489   $20,158   $19,723 
Interest expense   4,653    5,015    5,176    4,784    4,523 
                          
Net interest income   18,643    18,780    20,313    15,374    15,200 
Provision for loan losses   975    1,125    3,000    500    625 
                          
Net interest income after provision for loan losses   17,668    17,655    17,313    14,874    14,575 
                          
Noninterest income   3,897    3,211    3,145    2,736    3,540 
Noninterest expense   12,741    11,182    12,087    9,955    9,536 
                          
Income before income tax expense   8,824    9,684    8,371    7,655    8,579 
Income tax expense   1,558    2,225    1,712    1,666    1,992 
                          
Net income  $7,266   $7,459   $6,659   $5,989   $6,587 
                          
Earnings per common share - basic  $1.03   $1.05   $0.95   $0.91   $1.00 
Earnings per common share - diluted   1.02    1.04    0.93    0.90    1.00 
                          
Common Shares:                         
                          
Basic weighted average   7,083,520    7,084,728    7,036,807    6,577,016    6,574,362 
Diluted weighted average   7,128,246    7,182,854    7,134,674    6,675,794    6,576,334 
Outstanding   7,155,955    7,084,728    7,084,728    6,576,171    6,577,045 
                          
Noninterest income / noninterest expense:                         
                          
Service charges  $916   $1,110   $918   $799   $679 
Income from Ansay   891    55    319    543    875 
Income from UFS   897    842    768    731    594 
Loan servicing income   462    (291)   374    244    223 
Net gain on sales of mortgage loans   460    627    533    154    87 
Net gain on sales of securities   -    611    -    23    234 
Noninterest income from strategic alliances   17    21    26    29    19 
Other noninterest income   254    236    207    213    829 
                          
Total noninterest income  $3,897   $3,211   $3,145   $2,736   $3,540 
                          
Personnel expense  $6,452   $5,918   $6,272   $5,403   $5,310 
Occupancy, equipment and office   1,275    1,103    1,076    832    849 
Data processing   1,199    1,478    1,158    960    913 
Postage, stationery and supplies   172    141    135    192    123 
Net (gain) loss on sales and valuations of other real estate owned   976    36    (10)   (135)   36 
Advertising   55    88    53    53    74 
Charitable contributions   123    69    225    141    131 
Outside service fees   801    204    1,171    982    684 
Amortization of intangibles   334    373    374    161    161 
Other noninterest expense   1,354    1,772    1,633    1,366    1,255 
                          
Total noninterest expense  $12,741   $11,182   $12,087   $9,955   $9,536 
                          
Period-end balances:                         
                          
Loans  $1,765,242   $1,736,343   $1,714,213   $1,419,192   $1,431,498 
Allowance for loan losses   12,967    11,396    10,131    12,170    12,213 
Investment securities available-for-sale, at fair value   172,070    181,506    136,935    120,083    122,761 
Investment securities held-to-maturity, at cost   43,732    43,734    42,605    39,537    40,769 
Goodwill and other intangibles, net   52,789    53,122    54,153    19,998    20,160 
Total assets   2,200,320    2,210,268    2,163,501    1,806,467    1,805,408 
Deposits   1,847,209    1,843,311    1,838,080    1,574,998    1,573,677 
Stockholders' equity   237,682    230,211    225,332    185,448    179,177 
Book value per common share   33.21    32.49    31.81    28.20    27.24 
Tangible book value per common share (1)   26.44    25.60    24.86    25.63    24.65 
                          
Average balances:                         
                          
Loans  $1,744,576   $1,718,705   $1,682,932   $1,420,710   $1,434,283 
Interest-earning assets   2,011,382    1,976,420    1,923,451    1,679,604    1,652,106 
Total assets   2,196,662    2,160,080    2,095,357    1,801,530    1,773,345 
Deposits   1,843,039    1,835,430    1,786,373    1,563,322    1,548,306 
Interest-bearing liabilities   1,476,814    1,373,320    1,310,757    1,142,604    1,141,177 
Goodwill and other intangibles, net   48,606    49,071    42,373    20,096    20,259 
Stockholders' equity   233,470    228,404    227,205    181,498    175,058 
                          
Financial ratios (2):                         
                          
Return on average assets   1.32%   1.37%   1.27%   1.33%   1.49%
Return on average common equity   12.45%   12.96%   11.72%   13.20%   15.05%
Average equity to average assets   10.63%   10.57%   10.84%   10.07%   9.87%
Stockholders' equity to assets   10.80%   10.42%   10.42%   10.27%   9.92%
Tangible equity to tangible assets (1)   8.79%   8.39%   8.33%   9.42%   9.06%
Loan yield   5.00%   5.15%   5.63%   5.22%   5.15%
Earning asset yield   4.74%   4.86%   5.37%   4.90%   4.93%
Cost of funds   1.27%   1.45%   1.57%   1.68%   1.61%
Net interest margin, taxable equivalent   3.81%   3.85%   4.30%   3.76%   3.82%
Net loan charge-offs to average loans   -0.14%   -0.01%   1.20%   0.16%   0.18%
Nonperforming loans to total loans   0.42%   0.31%   0.30%   1.20%   1.14%
Nonperforming assets to total assets   0.51%   0.52%   0.52%   1.10%   1.07%
Allowance for loan losses to loans   0.73%   0.66%   0.59%   0.86%   0.85%

 

(1)These measures are not measures prepared in accordance with GAAP, and are therefore considered to be non-GAAP financial measures. See "GAAP reconciliation and management explanation of non-GAAP finanical measures" for a reconciliation of these measures to their most comparable GAAP measures.

(2)Income statement-related ratios for partial year periods are annualized.

 

31

 

 

GAAP RECONCILIATION AND MANAGEMENT EXPLANATION OF NON-GAAP FINANCIAL MEASURES

 

We identify certain financial measures discussed in the Report as being “non-GAAP financial measures.” The non-GAAP financial measures presented in this Report are tangible book value per common share and tangible equity to tangible assets.

 

In accordance with the SEC’s rules, we classify a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows.

 

32

 

 

The non-GAAP financial measures that we discuss in this Report should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in our selected historical consolidated financial data may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the non-GAAP financial measures we have presented in our selected historical consolidated financial data when comparing such non-GAAP financial measures. The following discussion and reconciliations provide a more detailed analysis of these non-GAAP financial measures.

 

Tangible book value per common share and tangible equity to tangible assets are non-GAAP measures that exclude the impact of goodwill and other intangibles used by the Company’s management to evaluate capital adequacy. Because intangible assets such as goodwill and other intangibles vary extensively from company to company, we believe that the presentation of this information allows investors to more easily compare the Company’s capital position to other companies. The most directly comparable financial measures calculated in accordance with GAAP are book value per common share, return on average common equity and stockholders’ equity to total assets.

 

   At or for the Three Months Ended 
(In thousands, except per share data)  3/31/2020   12/31/2019   9/30/2019   6/30/2019   3/31/2019 
Tangible Assets                         
Total assets  $2,200,320   $2,210,268   $2,163,501   $1,806,467   $1,805,408 
Adjustments:                         
Goodwill   (43,456)   (43,456)   (43,456)   (15,024)   (15,024)
Core deposit intangible, net of amortization   (5,046)   (5,379)   (5,752)   (1,890)   (2,051)
Tangible assets  $2,151,818   $2,161,433   $2,114,293   $1,789,553   $1,788,333 
                          
Tangible Common Equity                         
Total stockholders' equity  $237,682   $230,211   $225,332   $185,448   $179,177 
Adjustments:                         
Goodwill   (43,456)   (43,456)   (43,456)   (15,024)   (15,024)
Core deposit intangible, net of amortization   (5,046)   (5,379)   (5,752)   (1,890)   (2,051)
Tangible common equity  $189,180   $181,376   $176,124   $168,534   $162,102 
                          
Book value per common share  $33.21   $32.49   $31.81   $28.20   $27.24 
Tangible book value per common share   26.44    25.60    24.86    25.63    24.65 
                          
Total stockholders' equity to total assets   10.80%   10.42%   10.42%   10.27%   9.92%
Tangible common equity to tangible assets   8.79%    8.39%   8.33%   9.42%   9.06%

 

RESULTS OF OPERATIONS

 

Results of Operations for the Three Months Ended March 31, 2020 and March 31, 2019

 

General. Net income increased $0.7 million to $7.3 million for three months ended March 31, 2020, compared to $6.6 million for the same period in 2019. This increase was primarily due to the added scale of the four offices acquired in the Partnership acquisition during the third quarter of 2019.

 

Net Interest Income. The management of interest income and expense is fundamental to our financial performance. Net interest income, the difference between interest income and interest expense, is the largest component of the Company’s total revenue. Management closely monitors both total net interest income and the net interest margin (net interest income divided by average earning assets). We seek to maximize net interest income without exposing the Company to an excessive level of interest rate risk through our asset and liability policies. Interest rate risk is managed by monitoring the pricing, maturity and repricing options of all classes of interest-bearing assets and liabilities. Our net interest margin can also be adversely impacted by the reversal of interest on nonaccrual loans and the reinvestment of loan payoffs into lower yielding investment securities and other short-term investments.

 

33

 

 

Net interest and dividend income increased by $3.4 million to $18.6 million for the three months ended March 31, 2020 compared to $15.2 million for three months ended March 31, 2019. The increase in net interest income was primarily due to the added scale of four offices acquired in the Partnership acquisition. Interest income on loans increased by $3.7 million, or 20.4%, during the same period. Total average interest-earning assets was $2.0 billion for the three months ended March 31, 2020, up from $1.7 billion for the same period in 2019. Tax equivalent net interest margin decreased 0.01% to 3.81% for the three-months ended March 31, 2020, down from 3.82% for the same period in 2019. Net interest margin decreased by 0.05% due to a decrease in purchase accounting accretion quarter-over-quarter which counteracted an increase of 0.04% in core net interest margin. Net interest margin and net interest income are influenced by internal and external factors. Internal factors include balance sheet changes on both volume and mix and pricing decisions, and external factors include changes in market interest rates, competition and the shape of the interest rate yield curve.

 

Interest Income. Total interest income increased $3.6 million, or 18.1%, to $23.3 million for the three months ended March 31, 2020 compared to $19.7 million for the same period in 2019. The increase in total interest income was primarily due the added scale of four offices acquired in the Partnership acquisition. The average balance of loans increased by $310.3 million during the three months ended March 31, 2020 compared to the same period in 2019.

 

Interest Expense. Interest expense increased $0.1 million, or 2.9%, to $4.6 million for the three months ended March 31, 2020 compared to $4.5 million for the same period in 2019. The increase in interest expense was primarily due to the added scale of four offices acquired in the Partnership acquisition.

 

Interest expense on interest-bearing deposits decreased by $0.1 million to $4.1 million for the three months ended March 31, 2020, from $4.2 million for the same period in 2019. The average cost of interest-bearing deposits was 1.20% for the three months ended March 31, 2020, compared to 1.55% for the same period in 2019.

 

Provision for Loan Losses. Credit risk is inherent in the business of making loans. We establish an ALL through charges to earnings, which are shown in the statements of operations as the provision for loan losses. Specifically identifiable and quantifiable known losses are promptly charged off against the allowance. The provision for loan losses is determined by conducting a quarterly evaluation of the adequacy of our ALL and charging the shortfall or excess, if any, to the current quarter’s expense. This has the effect of creating variability in the amount and frequency of charges to earnings. The provision for loan losses and level of allowance for each period are dependent upon many factors, including loan growth, net charge-offs, changes in the composition of the loan portfolio, delinquencies, management’s assessment of the quality of the loan portfolio, the valuation of problem loans and the general economic conditions in our market area. The determination of the amount is complex and involves a high degree of judgment and subjectivity.

 

We recorded a provision for loan losses of $1.0 million for the three months ended March 31, 2020 compared to $0.6 million for the same period in 2019. We recorded net recoveries of $0.6 million for the three months ended March 31, 2020 compared to net charge-offs of $0.7 million for the same period in 2019. The elevated provision plus net recoveries during the first quarter of 2020 compared to the provision less net charge-offs during the first quarter of 2019 was primarily the result of increased qualitative factors in the calculation of the ALL at March 31, 2020, in response to the heightened economic risks resulting from the COVID-19 pandemic. The ALL was $13.0 million, or 0.73% of total loans, at March 31, 2020 compared to $12.2 million, or 0.85% of total loans at March 31, 2019. The reduced percentage of ALL to loans at March 31, 2020, compared to March 31, 2019, is the result of significant reductions of problem loans acquired in the Waupaca transaction, as well as acquiring approximately $275.3 million in loans carried at fair value with no related ALL in the Partnership transaction, both occurring during the third quarter of 2019.

 

Noninterest Income. Noninterest income is an important component of our total revenues. A significant portion of our noninterest income is associated with service charges and income from the Bank’s subsidiaries, Ansay and UFS. Other sources of noninterest income include loan servicing fees, gains on sales of mortgage loans, and other income from strategic alliances.

 

Noninterest income increased $0.4 million to $3.9 million for the three months ended March 31, 2020 compared to $3.5 million for the same period in 2019. Income from service charges increased by 34.9% due to an expanded base of customer relationships, many of which were the result of the Partnership acquisition. Income from our investment in UFS increased by 51.0% as they continue to see significant growth in customers in their managed information technology business. Loan servicing income increased by 107.2% resulting from the addition of a significant serviced portfolio acquired as a part of the acquisition of Partnership, which increased the Company’s serviced, off-balance sheet loan portfolio by 67.3%, as well as strong organic growth in the Company’s sold but serviced loan portfolio. Net gains on sales of mortgage loans saw an increase of 428.7% quarter-over-quarter as the Company continues to experience very robust activity in secondary market loan originations. During the first quarter of 2019 the Company sold common stock of another bank holding company that it held for several years. This sale resulted in a gain of $0.2 million, and was an event that did not repeat during the first quarter of 2020, causing a negative comparison between those periods. Also during the first quarter of 2019 the Company revalued an investment in common stock of another financial institution, which had historically been held at cost, to fair value based on recent observable prices in orderly stock transactions, resulting in other noninterest income of $0.6 million. While this common stock continued to be held and valued in a similar fashion during the first quarter of 2020, the appreciation in value was less than $0.1 million, creating a negative variance between those periods in other noninterest income.

 

34

 

 

The major components of our noninterest income are listed below:

 

   Three Months Ended March 31, 
   2020   2019   $ Change   % Change 
   (In thousands)         
Noninterest Income                    
Service Charges  $916   $679   $237    35%
Income from Ansay & Associates, LLC   891    875    16    2%
Income from UFS, LLC   897    594    303    51%
Loan Servicing income   462    223    239    107%
Net gain on sales of mortgage loans   460    87    373    429%
Net gain on sales of securities   -    234    (234)   (100)%
Noninterest income from strategic alliances   17    19    (2)   (11)%
Other   254    829    (575)   (69)%
Total noninterest income  $3,897   $3,540   $357    10%

 

Noninterest Expense. Noninterest expense increased $3.2 million to $12.7 million for the three months ended March 31, 2020 compared to $9.5 million for the same period in 2019. The increase in noninterest expense was primarily the result of the Partnership acquisition. Personnel expense increased 21.5%, or $1.1 million, as a result of the added cost of staffing four acquired office locations in addition to customary annual pay increases. Occupancy expenses and postage, stationary and supplies expense increased 50.2% and 39.8%, respectively, the result of significant investments made in equipment to allow staff to work remotely and sanitation supplies to maintain safe work environments due to the COVID-19 pandemic as well as costs associated with moving two legacy offices to newly constructed locations during the first quarter of 2020. Data processing and outside service fees increased by 31.3% and 17.1%, respectively, as a result of one-time expenses incurred in anticipation of the upcoming Timberwood acquisition. Finally, amortization of intangibles increased by 107.5% as a result of amortization related to the core deposit intangible that was established as part of the Partnership acquisition.

 

Net gains and losses from sales and valuations of ORE are specific to the properties which are sold or held and will vary greatly period to period, as they did in the first quarter of 2020 compared to the first quarter of 2019.

 

The major components of our noninterest expense are listed below:

 

   Three Months Ended March 31, 
   2020   2019   $ Change   % Change 
   (In thousands)         
Noninterest Expense                    
Salaries, commissions, and employee benefits  $6,452   $5,310   $1,142    22%
Occupancy   1,275    849    426    50%
Data Processing   1,199    913    286    31%
Postage, stationary, and supplies   172    123    49    40%
Net loss on sales and valuation of ORE   976    36    940    NM 
Advertising   55    74    (19)   (26)%
Charitable contributions   123    131    (8)   (6)%
Outside service fees   801    684    117    17%
Amortization of intangibles   334    161    173    107%
Other   1,354    1,255    99    8%
Total noninterest expenses  $12,741   $9,536   $3,205    34%

 

35

 

 

Income Tax Expense. We recorded a provision for income taxes of $1.6 million for the three months ended March 31, 2020 compared to a provision of $2.0 million for the same period during 2019, reflecting effective tax rates of 17.7% and 23.2%, respectively. The effective tax rates were reduced from the statutory federal and state income tax rates during both periods as a result of tax-exempt interest income produced by certain qualifying loans and investments in the Bank’s portfolios. The effective tax rate for the first quarter of 2020 was further reduced by favorable tax treatment of the payout of balances from a terminated deferred compensation plan in shares of the Company’s common stock.

 

NET INTEREST MARGIN

 

Net interest income represents the difference between interest earned, primarily on loans and investments, and interest paid on funding sources, primarily deposits and borrowings. Interest rate spread is the difference between the average rate earned on total interest-earning assets and the average rate paid on total interest-bearing liabilities. Net interest margin is the amount of net interest income, on a fully taxable-equivalent basis, expressed as a percentage of average interest-earning assets. The average rate earned on earning assets is the amount of annualized taxable equivalent interest income expressed as a percentage of average earning assets. The average rate paid on interest-bearing liabilities is equal to annualized interest expense as a percentage of average interest-bearing liabilities.

 

36

 

 

The following tables set forth the distribution of our average assets, liabilities and stockholders’ equity, and average rates earned or paid on a fully taxable equivalent basis for each of the periods indicated:

 

   Three Months Ended 
   March 31, 2020   March 31, 2019 
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/ Paid
(1)
   Average
Balance
   Interest
Income/
Expenses (1)
   Rate Earned/
Paid (1)
 
   (dollars in thousands) 
ASSETS                        
Interest-earning assets                              
Loans (2)                              
Taxable  $1,625,872   $82,371    5.07%  $1,340,489   $70,007    5.22%
Tax-exempt   118,704    6,065    5.11%   93,794    4,950    5.28%
Securities                              
Taxable (available for sale)   133,777    3,563    2.66%   71,417    2,243    3.14%
Tax-exempt (available for sale)   55,515    1,881    3.39%   51,954    1,917    3.69%
Taxable (held to maturity)   33,526    807    2.41%   28,975    718    2.48%
Tax-exempt (held to maturity)   10,207    280    2.74%   11,793    337    2.86%
Cash and due from banks   33,781    455    1.35%   53,684    1,326    2.47%
Total interest-earning assets   2,011,382    95,422    4.74%   1,652,106    81,498    4.93%
Non interest-earning assets   198,247              133,404           
Allowance for loan losses   (12,967)             (12,165)          
Total assets  $2,196,662             $1,773,345           
LIABILITIES AND SHAREHOLDERS' EQUITY                     
Interest-bearing deposits                              
Checking accounts  $190,823   $1,633    0.86%  $78,957   $1,697    2.15%
Savings accounts   303,311    2,445    0.81%   221,622    2,259    1.02%
Money market accounts   498,815    4,541    0.91%   406,422    4,583    1.13%
Certificates of deposit   364,831    7,439    2.04%   383,422    8,087    2.11%
Brokered Deposits   15,581    470    3.02%   17,711    507    2.86%
Total interest bearing deposits   1,373,361    16,528    1.20%   1,108,134    17,133    1.55%
Other borrowed funds   103,453    2,185    2.11%   33,043    1,207    3.65%
Total interest-bearing liabilities   1,476,814    18,713    1.27%   1,141,177    18,340    1.61%
Non-interest bearing liabilities                              
Demand Deposits   469,678              440,172           
Other liabilities   16,700              16,938           
Total Liabilities   1,963,192              1,598,287           
Shareholders' equity   233,470              175,058           
Total liabilities & sharesholders' equity  $2,196,662             $1,773,345           
Net interest income on a fully taxable equivalent basis        76,709              63,158      
Less taxable equivalent adjustment        (1,727)             (1,513)     
Net interest income       $74,982             $61,645      
Net interest spread (3)             3.48%             3.33%
Net interest margin (4)             3.81%             3.82%

 

(1)Annualized on a fully taxable equivalent basis calculated using a federal tax rate of 21% for the three months ended March 31, 2020 and 2019.
(2)Nonaccrual loans are included in average amounts outstanding.
(3)Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
(4)Net interest margin represents net interest income on a fully tax equivalent basis as a percentage of average interest-earning assets.

 

37

 

 

Rate/Volume Analysis

 

The following tables describe the extent to which changes in interest rates and changes in the volume of interest-earning assets and interest-bearing liabilities have affected our interest income and interest expense during the periods indicated. Information is provided in each category with respect to: (i) changes attributable to changes in volumes (changes in average balance multiplied by prior year average rate) and (ii) changes attributable to changes in rate (change in average interest rate multiplied by prior year average balance), while (iii) changes attributable to the combined impact of volumes and rates have been allocated proportionately to separate volume and rate categories.

 

   Three Months Ended March 31, 2020
Compared with
 
   Three Months Ended March 31 2019 
   Increase/(Decrease) Due to Change in 
   Volume   Rate   Total 
   (dollars in thousands) 
Interest income               
Loans               
Taxable  $14,385   $(2,021)  $12,364 
Tax-exempt   1,267    (152)   1,115 
Securities               
Taxable (AFS)   1,598    (278)   1,320 
Tax-exempt (AFS)   187    (223)   (36)
Taxable (HTM)   109    (20)   89 
Tax-exempt (HTM)   (44)   (13)   (57)
Cash and due from banks   (391)   (480)   (871)
Total interest income   17,111    (3,187)   13,924 
Interest expense               
Deposits               
Checking accounts  $(111)  $47   $(64)
Savings accounts   430    (244)   186 
Money market accounts   (276)   234    (42)
Certificates of deposit   (384)   (264)   (648)
Brokered Deposits   (67)   30    (37)
Total interest bearing deposits   (408)   (197)   (605)
Other borrowed funds   1,219    (241)   978 
Total interest expense   811    (438)   373 
Change in net interest income  $16,300   $(2,749)  $13,551 

 

38

 

 

CHANGES IN FINANCIAL CONDITION

 

Total Assets. Total assets decreased $10.0 million, or 0.5%, to $2.20 billion at March 31, 2020, from $2.21 billion at December 31, 2019.

 

Cash and Cash Equivalents. Cash and cash equivalents decreased by $32.3 million to $54.2 million at March 31, 2020 from $86.5 million at December 31, 2019.

 

Investment Securities. The carrying value of total investment securities decreased by $9.4 million to $215.8 million at March 31, 2020, from $225.2 million at December 31, 2019.

 

Loans. Net loans increased by $27.3 million, totaling $1.75 billion at March 31, 2020 compared to $1.72 billion at December 31, 2019.

 

Bank-Owned Life Insurance. At March 31, 2020, our investment in bank-owned life insurance was $25.1 million, an increase of $0.2 million from $24.9 million at December 31, 2019.

 

Deposits. Deposits increased $3.9 million, or 0.2%, to $1.85 billion at March 31, 2020 from $1.84 billion at December 31, 2019.

 

Borrowings. At March 31, 2020, borrowings consisted of advances from the FHLB of Chicago, as well as notes payable and subordinated debt to other banks. Total FHLB borrowings decreased to $38.8 million at March 31, 2020 from $39.8 million of FHLB borrowings at December 31, 2019. Notes payable to other banks totaled $10.0 million at March 31, 2020 and December 31, 2019. Subordinated debt owed to other banks totaled $18.6 million at March 31, 2020 and December 31, 2019.

 

Stockholders’ Equity. Total stockholders’ equity increased $7.5 million, or 3.2%, to $237.7 million at March 31, 2020, from $230.2 million at December 31, 2019.

 

LOANS

 

Our lending activities are conducted principally in Wisconsin. The Bank makes commercial and industrial loans, commercial real estate loans, construction and development loans, residential real estate loans, and a variety of consumer loans and other loans. Much of the loans made by the Bank are secured by real estate collateral. The Bank’s commercial business loans are primarily made based on the cash flow of the borrower and secondarily on the underlying collateral provided by the borrower, with liquidation of the underlying real estate collateral typically being viewed as the primary source of repayment in the event of borrower default. Although commercial business loans are also often collateralized by equipment, inventory, accounts receivable, or other business assets, the liquidation of collateral in the event of default is often an insufficient source of repayment. Repayment of the Bank’s residential loans are generally dependent on the health of the employment market in the borrowers’ geographic areas and that of the general economy with liquidation of the underlying real estate collateral being typically viewed as the primary source of repayment in the event of borrower default.

 

Our loan portfolio is our most significant earning asset, comprising 80.2% and 78.6% of our total assets as of March 31, 2020 and December 31, 2019, respectively. Our strategy is to grow our loan portfolio by originating quality commercial and consumer loans that comply with our credit policies and that produce revenues consistent with our financial objectives. We believe our loan portfolio is well-balanced, which provides us with the opportunity to grow while monitoring our loan concentrations.

 

Loans increased $28.9 million, or 1.7%, to $1.77 billion as of March 31, 2020 as compared to $1.74 billion as of December 31, 2019. This increase during the first three months of 2020 has been comprised of an increase of $10.9 million or 3.6% in commercial and industrial loans, an increase of $20.9 million or 2.6% in commercial real estate loans, an increase of $8.7 million or 6.6% in construction and development loans, a decrease of $6.2 million or 1.4% in residential 1-4 family loans and a decrease of $5.4 million or 13.4% in consumer and other loans.

 

39

 

 

The following table presents the balance and associated percentage of each major category in our loan portfolio at March 31, 2020, December 31, 2019, and March 31, 2019:

 

   March 31,  December 31,  March 31, 
   2020   % of Total  2019   % of Total  2019   % of Total 
   (dollars in thousands) 
Commercial & industrial                            
Commercial & industrial  $313,448    18%  $302,538    17%  $293,220    20%
Deferred costs net of unearned fees   (155)   0%   (158)   0%   (223)   0%
Total commercial & industrial   313,293    18%   302,380    17%   292,997    20%
Commercial real estate                            
Owner Occupied   458,490    26%   459,782    26%   412,126    29%
Non-owner occupied   375,871    21%   353,723    20%   258,310    18%
Deferred costs net of unearned fees   (334)   0%   (362)   0%   (409)   0%
Total commercial real estate   834,027    47%   813,143    46%   670,027    47%
Construction & Development                            
Construction & Development   140,991    8%   132,296    8%   67,537    5%
Deferred costs net of unearned fees   (123)   0%   (133)   0%   (116)   0%
Total construction & development   140,868    8%   132,163    8%   67,421    5%
Residential 1-4 family                            
Residential 1-4 family   442,375    25%   448,605    26%   367,518    26%
Deferred costs net of unearned fees   26    0%   25    0%   23    0%
Total residential 1-4 family   442,401    25%   448,630    26%   367,541    26%
Consumer                            
Consumer   27,936    2%   29,462    2%   27,242    2%
Deferred costs net of unearned fees   127    0%   124    0%   105    0%
Total consumer   28,063    2%   29,586    2%   27,347    2%
Other Loans                            
Other   6,588    0%   10,440    1%   6,165    0%
Deferred costs net of unearned fees   2    0%   1    0%   -    0%
Total other loans   6,590    0%   10,441    1%   6,165    0%
Total loans  $1,765,242    100%  $1,736,343    100%  $1,431,498    100%

 

Our directors and officers and their associates are customers of, and have other transactions with, the Bank in the normal course of business. All loans and commitments included in such transactions were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons and do not involve more than normal risk of collection or present other unfavorable features. At March 31, 2020 and December 31, 2019, total loans outstanding to such directors and officers and their associates were $69.4 million and $68.6million, respectively. During the three months ended March 31, 2020, $9.0 million of additions and $8.2 million of repayments were made to these loans. At March 31, 2020 and December 31, 2019, all of the loans to directors and officers were performing according to their original terms.

 

40

 

 

Loan categories

 

The principal categories of our loan portfolio are discussed below:

 

Commercial and Industrial (C&I). Our C&I portfolio totaled $313.3 million and $302.4 million at March 31, 2020 and December 31, 2019, respectively, and represented 18% and 17% of our total loans at those dates.

 

Our C&I loan customers represent various small and middle-market established businesses involved in professional services, accommodation and food services, health care, financial services, wholesale trade, manufacturing, distribution, retailing and non-profits. Most clients are privately owned with markets that range from local to national in scope. Many of the loans to this segment are secured by liens on corporate assets and the personal guarantees of the principals. The regional economic strength or weakness impacts the relative risks in this loan category. There is little concentration in any one business sector, and loan risks are generally diversified among many borrowers.

 

Commercial Real Estate (CRE). Our CRE loan portfolio totaled $834.0 million and $813.1 million at March 31, 2020 and December 31, 2019, respectively, and represented 47% and 46% of our total loans at those dates.

 

Our CRE loans are secured by a variety of property types including multifamily dwellings, retail facilities, office buildings, commercial mixed use, lodging and industrial and warehouse properties. We do not have any specific industry or customer concentrations in our CRE portfolio. Our commercial real estate loans are generally for terms up to ten years, with loan-to-values that generally do not exceed 80%. Amortization schedules are long term and thus a balloon payment is generally due at maturity. Under most circumstances, the Bank will offer to rewrite or otherwise extend the loan at prevailing interest rates.

 

Construction and Development (C&D). Our C&D loan portfolio totaled $140.9 million and $132.2 million at March 31, 2020 and December 31, 2019, respectively, and represented 8% of our total loans at both of those dates.

 

Our C&D loans are generally for the purpose of creating value out of real estate through construction and development work, and also include loans used to purchase recreational use land. Borrowers typically provide a copy of a construction or development contract which is subject to bank acceptance prior to loan approval. Disbursements are handled by a title company. Borrowers are required to inject their own equity into the project prior to any note proceeds being disbursed. These loans are, by their nature, intended to be short term and are refinanced into other loan types at the end of the construction and development period.

 

Residential 1 – 4 Family. Residential 1 – 4 family loans held in portfolio amounted to $442.4 million and $448.6 million at March 31, 2020 and December 31, 2019, respectively, and represented 25% and 26% of our total loans at those dates.

 

We offer fixed and adjustable-rate residential mortgage loans with maturities up to 30 years. One-to-four family residential mortgage loans are generally underwritten according to Fannie Mae guidelines, and we refer to loans that conform to such guidelines as “conforming loans.” We generally originate both fixed and adjustable-rate mortgage loans in amounts up to the maximum conforming loan limits as established by the Federal Housing Finance Agency, which is generally $424,100 for one-unit properties. In addition, we also offer loans above conforming lending limits typically referred to as “jumbo” loans. These loans are typically underwritten to the same guidelines as conforming loans; however, we may choose to hold a jumbo loan within its portfolio with underwriting criteria that does not exactly match conforming guidelines.

 

We do not offer reverse mortgages nor do we offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on his loan, resulting in an increased principal balance during the life of the loan. We also do not offer “subprime loans” (loans that are made with low down payments to borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (defined as loans having less than full documentation).

 

Residential real estate loans are originated both for sale to the secondary market as well as for retention in the Bank’s loan portfolio. The decision to sell a loan to the secondary market or retain within the portfolio is determined based on a variety of factors including but not limited to our asset/liability position, the current interest rate environment, and customer preference. Servicing rights are retained on all loans sold to the secondary market.

 

We were servicing mortgage loans sold to others without recourse of approximately $568.6 million at March 31, 2020 and $554.4 million at December 31, 2019.

 

Loans sold with the retention of servicing assets result in the capitalization of servicing rights. Loan servicing rights are included in other assets and are carried at fair value. The net balance of capitalized servicing rights amounted to $4.3 million at March 31, 2020 and December 31, 2019.

 

41

 

 

Consumer Loans. Our consumer loan portfolio totaled $28.1 million and $29.6 million at March 31, 2020 and December 31, 2019, respectively, and represented 2% of our total loans at those dates. Consumer loans include secured and unsecured loans, lines of credit and personal installment loans.

 

Consumer loans generally have greater risk compared to longer-term loans secured by improved, owner-occupied real estate, particularly consumer loans that are secured by rapidly depreciable assets. In these cases, any repossessed collateral for a defaulted loan may not provide an adequate source of repayment of the outstanding loan balance. As a result, consumer loan repayments are dependent on the borrower’s continuing financial stability and thus are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.

 

Other Loans. Our other loans totaled $6.6 million and $10.4 million at March 31, 2020 and December 31, 2019, respectively, and are immaterial to the overall loan portfolio. The other loans category consists primarily of over-drafted depository accounts, loans utilized to purchase or carry securities and loans to nonprofit organizations.

 

Loan Portfolio Maturities. The following tables summarize the dollar amount of loans maturing in our portfolio based on their loan type and contractual terms to maturity at March 31, 2020 and December 31, 2019, respectively. The tables do not include any estimate of prepayments, which can significantly shorten the average life of all loans and may cause our actual repayment experience to differ from that shown below. Demand loans, loans having no stated repayment schedule or maturity, and overdraft loans are reported as being due in one year or less.

 

As of March 31, 2020  One Year or
Less
   One to Five
Years
   Over Five
Years
   Total 
   (dollars in thousands) 
Commercial & industrial  $92,826   $134,545   $85,922   $313,293 
Commercial real estate   116,171    427,572    290,284    834,027 
Construction & Development   24,822    43,285    72,761    140,868 
Residential 1-4 family   19,062    63,333    360,006    442,401 
Consumer and other   9,346    16,238    9,069    34,653 
Total  $262,227   $684,973   $818,042   $1,765,242 

 

As of December 31, 2019  One Year or
Less
   One to Five
Years
   Over Five
Years
   Total 
   (dollars in thousands) 
Commercial & industrial  $93,244   $120,816   $88,320   $302,380 
Commercial real estate   120,010    421,789    271,344    813,143 
Construction & Development   27,079    43,132    61,952    132,163 
Residential 1-4 family   27,120    65,537    355,973    448,630 
Consumer and other   10,825    20,438    8,764    40,027 
Total  $278,278   $671,712   $786,353   $1,736,343 

 

The following tables summarize the dollar amount of loans maturing in our portfolio based on whether the loan has a fixed or variable rate of interest and their contractual terms to maturity at March 31, 2020 and December 31, 2019, respectively. The tables do not include any estimate of prepayments, which can significantly shorten the average life of all loans and may cause our actual repayment experience to differ from that shown below. Demand loans, loans having no stated repayment schedule or maturity, and overdraft loans are reported as being due in one year or less.

 

42

 

 

As of March 31, 2020  One Year or
Less
   One to Five
Years
   Over Five
Years
   Total 
   (dollars in thousands) 
Predetermined interest rates  $137,262   $578,900   $399,108   $1,115,270 
Floating or adjustable interest rates   124,965    106,073    418,934    649,972 
Total  $262,227   $684,973   $818,042   $1,765,242 

 

As of December 31, 2019  One Year or
Less
   One to Five
Years
   Over Five
Years
   Total 
   (dollars in thousands) 
Predetermined interest rates  $141,578   $574,071   $389,942   $1,105,591 
Floating or adjustable interest rates   136,700    97,641    396,411    630,752 
Total  $278,278   $671,712   $786,353   $1,736,343 

 

NONPERFORMING LOANS AND TROUBLED DEBT RESTRUCTURINGS

 

In order to operate with a sound risk profile, we focus on originating loans that we believe to be of high quality. We have established loan approval policies and procedures to assist us in maintaining the overall quality of our loan portfolio. When delinquencies in our loans exist, we rigorously monitor the levels of such delinquencies for any negative or adverse trends. From time to time, we may modify loans to extend the term or make other concessions to help a borrower with a deteriorating financial condition stay current on their loan and to avoid foreclosure. We generally do not forgive principal or interest on loans or modify the interest rates on loans to rates that are below market rates. Furthermore, we are committed to collecting on all of our loans and, as a result, at times have lower net charge-offs compared to many of our peer banks. We believe that our commitment to collecting on all of our loans results in higher loan recoveries.

 

Our nonperforming assets consist of nonperforming loans and foreclosed real estate. Nonperforming loans are those on which the accrual of interest has stopped, as well as loans that are contractually 90 days past due on which interest continues to accrue. The composition of our nonperforming assets is as follows:

 

   March 31,   December 31,   March 31, 
   2020   2019   2019 
   (dollars in thousands) 
Nonaccruals  $5,960   $5,093   $15,972 
Loans past due > 90 days, but still accruing   1,429    354    294 
Total nonperforming loans  $7,389   $5,447   $16,266 
Accruing troubled debt resructured loans  $1,959   $1,844   $179 
Nonperforming loans as a percent of gross loans   0.42%   0.31%   1.14%
Nonperforming loans as a percent of total assets   0.34%   0.25%   0.90%

 

At March 31, 2020 and December 31, 2019, impaired loans had specific reserves of $1.2 million and $0.8 million, respectively.

 

Nonaccrual Loans

 

Loans are typically placed on nonaccrual status when any payment of principal and/or interest is 90 days or more past due, unless the collateral is sufficient to cover both principal and interest and the loan is in the process of collection. Loans are also placed on nonaccrual status when management believes, after considering economic and business conditions, that the principal or interest will not be collectible in the normal course of business. We monitor closely the performance of our loan portfolio. In addition to the monitoring and review of loan performance internally, we have also contracted with an independent organization to review our commercial and retail loan portfolios. The status of delinquent loans, as well as situations identified as potential problems, is reviewed on a regular basis by senior management.

 

43

 

 

Troubled Debt Restructurings

 

A troubled debt restructuring includes a loan modification where a borrower is experiencing financial difficulty and we grant a concession to that borrower that we would not otherwise consider except for the borrower’s financial difficulties. These concessions may include modifications of the terms of the debt such as deferral of payments, extension of maturity, reduction of principal balance, reduction of the stated interest rate other than normal market rate adjustments, or a combination of these concessions. Debt may be bifurcated with separate terms for each tranche of the restructured debt. Restructuring a loan in lieu of aggressively enforcing the collection of the loan may benefit the Company by increasing the ultimate probability of collection.

 

A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, which would occur based on the same criteria as non-TDR loans, it remains there until a sufficient period of performance under the restructured terms has occurred at which it returned to accrual status, generally 6 months.

 

As of March 31, 2020 and December 31, 2019 the Company had specific reserves of $0 and $80,000 for TDRs, respectively, and none of them have subsequently defaulted.

 

Subsequent to March 31, 2020, the Bank has experienced an increase in customer requests for loan modifications and payment deferrals as a result of impacts of the COVID-19 pandemic. The Coronavirus Aid, Relief, and Economic Security (CARES) act, signed into law on March 27, 2020, allowed financial institutions the option to exempt loan modifications related to the COVID-19 pandemic that would otherwise be categorized as a TDR from consideration for TDR treatment. Modifications in the scope of the exemption include forbearance agreements, interest-rate modifications, repayment plan changes and any other similar arrangements that would delay payments of principal or interest. This relief is allowable on modifications on loans which were not more than 30 days past due as of December 31, 2019, and that occur after March 1, 2020, and before the earlier of 60 days after the date on which the national emergency related to the COVID-19 outbreak is terminated or December 31, 2020.

 

Classified loans

 

Accounting standards require the Company to identify loans, where full repayment of principal and interest is doubtful, as impaired loans. These standards require that impaired loans be valued at the present value of expected future cash flows, discounted at the loan’s effective interest rate, or using one of the following methods: the observable market price of the loan or the fair value of the underlying collateral if the loan is collateral dependent. We have implemented these standards in our quarterly review of the adequacy of the ALL, and identify and value impaired loans in accordance with guidance on these standards. As part of the review process, we also identify loans classified as watch, which have a potential weakness that deserves management’s close attention.

 

Loans totaling $58.3 million were classified substandard under the Bank’s policy at March 31, 2020 and loans totaling $60.3 million were classified substandard under the Bank’s policy as of December 31, 2019. The following table sets forth information related to the credit quality of our loan portfolio at March 31, 2020 and December 31, 2019.

 

Loan type (in thousands)  Pass   Watch   Substandard   Total 
As of March 31, 2020 (unaudited)                    
Commercial & industrial  $271,633   $31,210   $10,450   $313,293 
Commercial real estate   703,051    85,121    45,855    834,027 
Construction & Development   138,386    2,452    30    140,868 
Residential 1-4 family   434,846    5,661    1,894    442,401 
Consumer   28,016    15    32    28,063 
Other loans   2,741    3,849    -    6,590 
Total loans  $1,578,673   $128,308   $58,261   $1,765,242 

 

Loan type (in thousands)  Pass   Watch   Substandard   Total 
As of December 31, 2019                    
Commercial & industrial  $270,948   $19,074   $12,358   $302,380 
Commercial real estate   693,642    72,610    46,891    813,143 
Construction & Development   128,820    3,313    30    132,163 
Residential 1-4 family   441,144    6,511    975    448,630 
Consumer   29,517    37    32    29,586 
Other loans   6,504    3,937    -    10,441 
Total loans  $1,570,575   $105,482   $60,286   $1,736,343 

 

44

 

 

ALLOWANCE FOR LOAN LOSSES

 

ALL represents management’s estimate of probable and inherent credit losses in the loan portfolio. Estimating the amount of the ALL require the exercise of significant judgment and the use of estimates related to the amount and timing of expected future cash flows or impaired loans, estimated losses on pools of homogenous loans based on historical loss experience, and consideration of other qualitative factors such as current economic trends and conditions, all of which may be susceptible to significant change. The loan portfolio also represents the largest asset on the consolidated balance sheets. Loan losses are charged off against the ALL, while recoveries of amounts previously charged off are credited to the ALL. A provision for loan losses is charged to operations based on management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.

 

The ALL consists of specific reserves for certain individually evaluated impaired loans and general reserves for collectively evaluated non-impaired loans. Specific reserves reflect estimated losses on impaired loans from management’s analyses developed through specific credit allocations. The specific reserves are based on regular analyses of impaired, non-homogenous loans greater than $250,000. These analyses involve a high degree of judgment in estimating the amount of loss associated with specific loans, including estimating the amount and timing of future cash flows and collateral values. The general reserve is based in part on the Bank’s historical loss experience which is updated quarterly. The general reserve portion of the ALL also includes consideration of certain qualitative factors such as (1) changes in lending policies and/or underwriting practices, (2) national and local economic conditions, (3) changes in portfolio volume and nature, (4) experience, ability and depth of lending management and other relevant staff, (5) levels of and trends in past-due and nonaccrual loans and quality, (6) changes in loan review and oversight, (7) impact and effects of concentrations and (8) other issues deemed relevant.

 

There are many factors affecting ALL; some are quantitative while others require qualitative judgment. The process for determining the ALL (which management believes adequately considers potential factors which might possibly result in credit losses) includes subjective elements and, therefore, may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for loan losses could be required that could adversely affect our earnings or financial position in future periods. Allocations of the ALL may be made for specific loans but the entire ALL is available for any loan that, in management’s judgment, should be charged off or for which an actual loss is realized. As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulators’ credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.

 

The following table summarizes the changes in our ALL for the periods indicated:

 

   Three months ended
March 31,
   Year ended
December 31,
   Three months ended
March 31,
 
   2020   2019   2019 
   (dollars in thousands) 
Period-end loans outstanding (net of unearned discount and deferred loan fees)  $                  1,765,242   $        1,736,343   $                  1,431,498 
Average loans outstanding (net of unearned discount and deferred loan fees)  $1,744,576   $1,565,261   $1,434,283 
Balance of allowance for loan losses at the beginning of period  $11,396   $12,248   $12,248 
Loans charged-off:               
Commercial & industrial   1    1,229    586 
Commercial real estate - owner occupied   77    4,994    78 
Commercial real estate - non-owner occupied   -    62    54 
Construction & Development   -    -    - 
Residential 1-4 family   -    276    8 
Consumer   -    76    11 
Other Loans   5    41    5 
Total loans charged-off   83    6,678    742 
Recoveries of loans previously charged off:               
Commercial & industrial   -    11    - 
Commercial real estate - owner occupied   640    356    1 
Commercial real estate - non-owner occupied   1    60    - 
Construction & Development   -    -    - 
Residential 1-4 family   34    130    78 
Consumer   -    11    1 
Other Loans   4    8    2 
Total recoveries of loans previously charged off:   679    576    82 
Net Loan charge-offs (recoveries)   (596)   6,102    660 
Provision charged to operating expense   975    5,250    625 
Balance at end of period  $12,967   $11,396   $12,213 
Ratio of net charge offs (recoveries) during the year to average loans outstanding   -0.03%   0.39%   0.18%
Ratio of allowance for loan losses to loans outstanding   0.73%   0.66%   0.85%

 

45

 

 

The level of charge-offs depends on many factors, including the national and regional economy. Cyclical lagging factors may result in charge-offs being higher than historical levels. Although the allowance is allocated between categories, the entire allowance is available to absorb losses attributable to all loan categories. Management believes that the current ALL is adequate.

 

The following table summarizes an allocation of the ALL and the related percentage of loans outstanding in each category for the periods below.

 

   March 31,
2020
   December 31,
2019
   March 31,
2019
 
(in thousands, except %)  Amount   % of
Loans
   Amount   % of
Loans
   Amount   % of
Loans
 
Loan Type:                              
Commercial & industrial  $2,634    18%  $2,320    17%  $2,269    20%
Commercial real estate - owner occupied   5,421    26%   4,587    26%   5,428    29%
Commercial real estate - non-owner occupied   1,802    21%   1,578    20%   1,910    18%
Construction & Development   623    8%   548    8%   396    5%
Residential 1-4 family   2,310    25%   2,169    26%   2,034    26%
Consumer   142    2%   141    2%   135    2%
Other Loans   35    0%   53    1%   41    0%
Total allowance  $12,967    100%  $11,396    100%  $12,213    100%

 

While there is great uncertainty over the impact of the current health crisis on credit quality of all financial institutions going forward, general expectations are that the future performance quality of our loan portfolio, and therefore the potential for a higher required ALL, will depend heavily on the length of time that local and national economies remain under the various “stay at home” orders issued by each state. The longer these orders stay in place, the greater the stress will be on the economy and, therefore, our credit quality.

 

SOURCES OF FUNDS

 

General. Deposits traditionally have been our primary source of funds for our investment and lending activities. We also borrow from the FHLB of Chicago to supplement cash needs, to lengthen the maturities of liabilities for interest rate risk management purposes and to manage our cost of funds. Our additional sources of funds are scheduled payments and prepayments of principal and interest on loans and investment securities and fee income and proceeds from the sales of loans and securities.

 

Deposits. Our current deposit products include non-interest bearing and interest-bearing checking accounts, savings accounts, money market accounts, and certificate of deposits. As of March 31, 2020, deposit liabilities accounted for approximately 84.0% of our total liabilities and equity. We accept deposits primarily from customers in the communities in which our branches and offices are located, as well as from small businesses and other customers throughout our lending area. We rely on our competitive pricing and products, quality customer service, and convenient locations and hours to attract and retain deposits. Deposit rates and terms are based primarily on current business strategies, market interest rates, liquidity requirements and our deposit growth goals.

 

Total deposits were $1.85 billion and $1.84 billion as of March 31, 2020 and December 31, 2019, respectively. Noninterest-bearing deposits at March 31, 2020 and December 31, 2019, were $476.6 million and $476.5 million, respectively, while interest-bearing deposits were $1.37 billion at both March 31, 2020 and December 31, 2019.

 

At March 31, 2020, we had a total of $380.4 million in certificates of deposit, including $15.6 million of brokered deposits. Based on historical experience and our current pricing strategy, we believe we will retain a majority of these accounts upon maturity, although our long-term strategy is to minimize reliance on certificates of deposits by increasing relationship deposits in lower earning savings and demand deposit accounts.

 

46

 

 

The following tables set forth the average balances of our deposits for the periods indicated:

 

   Three months ended
March 31, 2020
   Year ended
December 31, 2019
   Three months ended
March 31, 2019
 
   Amount   Percent   Weighted
average rate
   Amount   Percent   Weighted
average rate
   Amount   Percent   Weighted
average rate
 
   (dollars in thousands) 
Noninterest-bearing demand deposits  $469,678    25.5%   N/A   $495,039    29.4%   N/A   $440,172    28.4%   N/A 
Interest-bearing checking deposits   190,823    10.4%   0.86%   90,273    5.4%   1.98%   78,957    5.1%   2.15%
Savings deposits   303,311    16.5%   0.81%   261,977    15.6%   0.98%   221,622    14.3%   1.02%
Money market accounts   498,815    27.1%   0.91%   440,773    26.2%   1.11%   406,422    26.2%   1.13%
Certificates of deposit   364,831    19.8%   2.04%   380,117    22.6%   2.14%   383,422    24.8%   2.11%
Brokered deposits   15,581    0.8%   3.02%   16,387    1.0%   2.95%   17,711    1.1%   2.86%
Total  $1,843,039    100%       $1,684,566    100%       $1,548,306    100%     

 

Certificates of deposit of $100,000 or greater by maturity are as follows:

 

   March 31,   December 31,   March 31, 
   2020   2019   2019 
   (dollars in thousands) 
Less than 3 months remaining  $23,420   $             34,306   $46,691 
3 to 6 months remaining   19,016    23,201    19,341 
6 to 12 months remaining   45,246    38,937    42,557 
12 months or more remaining   76,663    80,151    89,329 
Total  $164,345   $176,595   $197,918 

 

Retail certificates of deposit of $100,000 or greater totaled $164.3 million and $176.6 million at March 31, 2020 and December 31, 2019, respectively. Interest expense on retail certificates of deposit of $100,000 or greater was $0.9 million for the three months ended March 31, 2020, and $23.5 million for the year ended December 31, 2019.

 

The following table sets forth certificates of deposit classified by interest rate as of the dates indicated:

 

   March 31,   December 31,   March 31, 
   2020   2019   2019 
   (dollars in thousands) 
Interest Rate:               
Less than 1.00%  $14,369   $                 168   $863 
1.00% to 1.99%   178,705    165,763    127,041 
2.00% to 2.99%   146,783    190,164    238,226 
3.00% to 3.99%   32,919    32,911    32,435 
Total  $372,776   $389,006   $398,565 

 

Borrowings

 

Securities sold under repurchase agreements

 

The Company has securities sold under repurchase agreements which have contractual maturities up to one year from the transaction date with variable and fixed rate terms. The agreements to repurchase require that the Company (seller) repurchase identical securities as those that are sold. The securities underlying the agreements are under the Company’s control.

 

47

 

 

The following table summarizes securities sold under repurchase agreements, and the weighted average interest rates paid:

 

(dollars in thousands)  Three months ended
March 31, 2020
   Year ended
December 31, 2019
   Three months ended
March 31, 2019
 
Average daily amount of securities sold under repurchase agreements during the period  $35,305   $21,522   $21,543 
Weighted average interest rate on average daily securities sold under repurchase agreements   1.17%   2.14%   2.45%
Maximum outstanding securities sold under repurchase agreements at any month-end  $35,786   $45,865   $25,484 
Securities sold under repurchase agreements at period end  $35,786   $45,865   $25,484 
Weighted average interest rate on securities sold under repurchase agreements at period end   0.03%   1.47%   2.44%

 

Borrowings

 

The Company’s borrowings have historically consisted primarily of FHLB of Chicago advances collateralized by a blanket pledge agreement on the Company’s FHLB capital stock and retail and commercial loans held in the Company’s portfolio. There were $38.8 million of advances outstanding from the FHLB at March 31, 2020, and $39.8 million as of December 31, 2019.

 

The total loans pledged as collateral were $811.7 million at March 31, 2020 and $815.2 million at December 31, 2019. Outstanding letters of credit from the FHLB totaled $14.4 million at March 31, 2020 and December 31, 2019.

 

The following table summarizes borrowings, which consist of borrowings from the FHLB, and the weighted average interest rates paid:

 

(dollars in thousands)  Three months ended
March 31, 2020
   Year ended
December 31, 2019
   Three months ended
March 31, 2019
 
Average daily amount of borrowings outstanding during the period  $49,100   $16,665   $- 
Weighted average interest rate on average daily borrowing   1.69%   1.90%   NA 
Maximum outstanding borrowings at any month-end  $58,800   $39,800   $- 
Borrowing outstanding at period end  $38,800   $39,800   $- 
Weighted average interest rate on borrowing at period end   1.81%   1.80%   NA 

 

Lines of credit and other borrowings.

 

We maintain a $5.0 million line of credit with a commercial bank. There were outstanding balances on this note of $5.0 million as of March 31, 2020 and December 31, 2019. Borrowings under this note carry interest at a variable rate with a floor of 3.50%, due in full on May 25, 2020.

 

We also maintain a $5.0 million line of credit with another commercial bank. There were outstanding balances on this note of $5.0 million as of March 31, 2020 and December 31, 2019. Borrowings under this note carry interest at a variable rate with a floor of 3.25%, due in full on May 19, 2020.

 

During September 2017, the Company entered into subordinated note agreements with three separate commercial banks, where the Company had up to twelve months from entering these agreements to borrow funds up to a maximum availability of $22.5 million. As of March 31, 2020 and December 31, 2019, outstanding balances under these agreements totaled $11.5 million. These notes were all issued with 10-year maturities, carry interest at a variable rate payable quarterly, are callable on or after the sixth anniversary of their issuance dates, and qualify for Tier 2 capital for regulatory purposes.

 

As part of the Partnership acquisition, the Company assumed a subordinated note agreement with an outstanding balance of $7.0 million, and a fair market value adjustment of $0.2 million ($0.1 million at December 31, 2019 and March 31, 2020). The total amount outstanding was $7.1 million at March 31, 2020 and December 31, 2019. The note matures on October 1, 2025, requires quarterly interest-only payments at a rate of 7.1% prior to maturity, and can be prepaid without penalty after October 1, 2020. This note qualifies for Tier 2 capital for regulatory purposes.

 

48

 

 

INVESTMENT SECURITIES

 

Our securities portfolio consists of securities available for sale and securities held to maturity. Securities are classified as held to maturity or available for sale at the time of purchase. U.S. Treasury securities, obligations of states and political subdivisions and mortgage-backed securities, all of which are issued by U.S. government agencies or U.S. government-sponsored enterprises, make up the largest components of the securities portfolio. We manage our investment portfolio to provide an adequate level of liquidity as well as to maintain neutral interest rate-sensitive positions, while earning an adequate level of investment income without taking undue or excessive risk.

 

Securities available for sale consist of obligations of states and political subdivision, mortgage-backed securities, and corporate notes. Securities classified as available for sale, which management has the intent and ability to hold for an indefinite period of time, but not necessarily to maturity, are carried at fair value, with unrealized gains and losses, net of related deferred income taxes, included in stockholders’ equity as a separate component of other comprehensive income. The fair value of securities available for sale totaled $172.1 million and included gross unrealized gains of $4.9 million and gross unrealized losses of $217,000 at March 31, 2020. At December, 31 2019, the fair value of securities available for sale totaled $181.5 million and included gross unrealized gains of $3.4 million and gross unrealized losses of $0.2 million.

 

Securities classified as held to maturity consist of U.S. Treasury securities and obligations of states and political subdivisions. These securities, which management has the intent and ability to hold to maturity, are reported at amortized cost. Securities held to maturity totaled $43.7 million at both March 31, 2020 and December 31, 2019.

 

The Company recognized a net gain of $0.2 million on the sale of an investment previously classified as an “other investment” during the three-months ended March 31, 2020. There were no sales of available for sale securities during the three months ended March 31, 2020 or 2019.

 

The following table sets forth the fair value of available for sale investment securities, the amortized costs of held to maturity and the percentage distribution at the dates indicated:

 

   March 31,   December 31, 
   2020   2019 
   Amount   Percent   Amount   Percent 
   (dollars in thousands) 
Available for sale securities, at estimated fair value                    
Obligations of U.S. Government sponsored agencies  $13,401    8%  $12,060    7%
Obligations of states and political subdivisions   62,061    36%   54,771    30%
Mortgage-backed securities   54,243    32%   51,720    28%
Corporate notes   42,365    25%   62,955    35%
Total securities available for sale   172,070    100%   181,506    100%
Held to maturity securities, at amortized cost                    
U.S. Treasury securities   33,525    77%   33,527    77%
Obligations of states and political subdivisions   10,207    23%   10,207    23%
Total securities held to maturity   43,732    100%   43,734    100%
Total  $215,802        $225,240      

 

49

 

 

The following tables set forth the composition and maturities of investment securities as of March 31, 2020 and December 31, 2019. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

   Within One Year   After One, But Within Five Years   After Five, But Within Ten Years   After Ten Years   Total 
   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1) 
At March 31, 2020  (dollars in thousands) 
Available for sale securities                                                  
Obligations of U.S. Government sponsored agencies  $-    0.0%  $-    0.0%  $2,292    2.1%  $11,139    2.3%  $13,431    2.2%
Obligations of states and political subdivisions   1,353    3.2%   4,992    3.5%   10,672    3.6%   42,425    3.6%   59,442    3.6%
Mortgage-backed securities   1,452    2.1%   17,566    2.5%   18,998    2.9%   14,402    2.7%   52,418    2.7%
Corporate notes   24,990    1.7%   16,841    3.0%   -    0.0%   229    8.1%   42,060    2.3%
Total available for sale securities  $27,795    1.8%  $39,399    2.8%  $31,962    3.1%  $68,195    3.2%  $167,351    2.9%
Held to maturity securities                                                  
U.S. Treasury securities  $3,506    2.3%  $10,000    2.7%  $20,019    2.4%  $-    0.0%  $33,525    2.4%
Obligations of states and political subdivisions   628    1.6%   3,470    2.4%   3,200    2.8%   2,909    3.8%   10,207    2.9%
Total held to maturity securities   4,134    2.1%   13,470    2.6%   23,219    2.4%   2,909    3.8%   43,732    2.5%
Total  $31,929    1.9%  $52,869    2.7%  $55,181    2.8%  $71,104    3.2%  $211,083    2.8%

 

   Within One Year   After One, But Within Five Years   After Five, But Within Ten Years   After Ten Years   Total 
   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1)   Amortized Cost   Weighted Average Yield (1) 
At December 31, 2019  (dollars in thousands) 
Available for sale securities                                                  
Obligations of U.S. Government sponsored agencies  $-    -   $-    -   $-    -   $12,218    2.3%  $12,218    2.3%
Obligations of states and political subdivisions   1,685    3.1%   6,524    3.5%   13,153    3.7%   31,231    3.7%   52,593    3.6%
Mortgage-backed securities   1,469    2.1%   18,395    2.5%   19,514    2.9%   11,392    2.8%   50,770    2.7%
Corporate notes   45,752    1.8%   16,815    3.0%   -    0.0%   228    8.3%   62,795    2.1%
Total available for sale securities  $48,906    1.9%  $41,734    2.8%  $32,667    3.2%  $55,069    3.2%  $178,376    2.8%
Held to maturity securities                                                  
U.S. Treasury securities  $3,508    2.3%  $12,501    2.6%  $17,517    2.4%  $-    -   $33,526    2.4%
Obligations of states and political subdivisions   628    1.6%   4,276    2.4%   2,395    2.9%   2,909    3.8%   10,208    2.9%
Total held to maturity securities   4,136    2.1%   16,777    2.5%   19,912    2.5%   2,909    3.8%   43,734    2.5%
Total  $53,042    1.9%  $58,511    2.8%  $52,579    2.9%  $57,978    3.2%  $222,110    2.7%

 

(1)Weighted Average Yield is shown on a fully taxable equivalent basis using a federal tax rate of 21% at March 31, 2020 and December 31, 2019, respectively.

 

The Company evaluates securities for other-than-temporary impairment on at least a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. Consideration is given to (1) credit quality of individual securities and their issuers are assessed; (2) the length of time and the extent to which the fair value has been less than cost; (3) the financial condition and near-term prospects of the issuer; and (4) that the Company does not have the intent to sell the security and it is more likely than not that it will not have to sell the security before recovery of its cost basis.

 

As of March 31, 2020, 12 debt securities had gross unrealized losses, with an aggregate depreciation of 0.10% from our amortized cost basis. The largest unrealized loss percentage of any single security was 2.43% (or $96,000) of its amortized cost. This was also the largest unrealized dollar loss of any security.

 

As of December 31, 2019, 20 debt securities had gross unrealized losses, with an aggregate depreciation of 0.11% from our amortized cost basis. The largest unrealized loss percentage of any single security was 1.87% (or $6,000) of its amortized cost. The largest unrealized dollar loss of any single security was $67,000 (or 1.46%) of its amortized cost.

 

The unrealized losses on these debt securities arose primarily due to changing interest rates and are considered to be temporary.

 

50

 

 

LIQUIDITY AND CAPITAL RESOURCES

 

Impact of Inflation and Changing Prices. Our consolidated financial statements and related notes have been prepared in accordance with GAAP. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration of changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on our performance than they would on industrial companies.

 

Liquidity. Liquidity is defined as the Company’s ability to generate adequate cash to meet its needs for day-to-day operations and material long and short-term commitments. Liquidity is the risk of potential loss if we were unable to meet our funding requirements at a reasonable cost. We are expected to maintain adequate liquidity at the Bank to meet the cash flow requirements of customers who may be either depositors wishing to withdraw funds or borrowers needing assurance that sufficient funds will be available to meet their credit needs. Our asset and liability management policy is intended to cause the Bank to maintain adequate liquidity and, therefore, enhance our ability to raise funds to support asset growth, meet deposit withdrawals and lending needs, maintain reserve requirements and otherwise sustain our operations.

 

We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all of our short-term and long-term cash requirements. We manage our liquidity based on demand and specific events and uncertainties to meet current and future financial obligations of a short-term nature. We also monitor our liquidity requirements in light of interest rate trends, changes in the economy and the scheduled maturity and interest rate sensitivity of the investment and loan portfolios and deposits. Our objective in managing liquidity is to respond to the needs of depositors and borrowers as well as to increase earnings enhancement opportunities in a changing marketplace.

 

Our liquidity is maintained through investment portfolio, deposits, borrowings from the FHLB, and lines available from correspondent banks. Our highest priority is placed on growing noninterest bearing deposits through strong community involvement in the markets that we serve. Borrowings and brokered deposits are considered short-term supplements to our overall liquidity but are not intended to be relied upon for long-term needs. We believe that our present position is adequate to meet our current and future liquidity needs, and management knows of no trend or event that will have a material impact on the Company’s ability to maintain liquidity at satisfactory levels.

 

Capital Adequacy. Total stockholders’ equity was $237.7 million at March 31, 2020 compared to $230.2 million at December 31, 2019.

 

Our capital management consists of providing adequate equity to support our current and future operations. The Bank is subject to various regulatory capital requirements administered by state and federal banking agencies, including the Federal Reserve and the OCC. Failure to meet minimum capital requirements may prompt certain actions by regulators that, if undertaken, could have a direct material adverse effect on our financial condition and results of operations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measure of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and the classifications are also subject to qualitative judgment by the regulator in regards to components, risk weighting and other factors.

 

The Bank is subject to the following risk-based capital ratios: a common equity Tier 1 (“CET1”) risk-based capital ratio, a Tier 1 risk-based capital ratio, which includes CET1 and additional Tier 1 capital, and a total capital ratio, which includes Tier 1 and Tier 2 capital. CET1 is primarily comprised of the sum of common stock instruments and related surplus net of treasury stock, retained earnings, and certain qualifying minority interests, less certain adjustments and deductions, including with respect to goodwill, intangible assets, mortgage servicing assets and deferred tax assets subject to temporary timing differences. Additional Tier 1 capital is primarily comprised of noncumulative perpetual preferred stock, tier 1 minority interests and grandfathered trust preferred securities. Tier 2 capital consists of instruments disqualified from Tier 1 capital, including qualifying subordinated debt, other preferred stock and certain hybrid capital instruments, and a limited amount of loan loss reserves up to a maximum of 1.25% of risk-weighted assets, subject to certain eligibility criteria. The capital rules also define the risk-weights assigned to assets and off-balance sheet items to determine the risk-weighted asset components of the risk-based capital rules, including, for example, certain “high volatility” commercial real estate, past due assets, structured securities and equity holdings.

 

The leverage capital ratio, which serves as a minimum capital standard, is the ratio of Tier 1 capital to quarterly average assets net of goodwill, certain other intangible assets, and certain required deduction items. The required minimum leverage ratio for all banks is 4%.

 

In addition, the capital rules require a capital conservation buffer of up to 2.5% above each of the minimum capital ratio requirements (CET1, Tier 1, and total risk-based capital), which is designed to absorb losses during periods of economic stress. These buffer requirements must be met for a bank to be able to pay dividends, engage in share buybacks or make discretionary bonus payments to executive management without restriction. This capital conservation buffer is being phased in, and was 1.875% as of January 1, 2018 and is 2.5% effective January 1, 2019.

 

51

 

 

Failure to be well-capitalized or to meet minimum capital requirements could result in certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on our operations or financial condition. For example, only a well-capitalized depository institution may accept brokered deposits without prior regulatory approval. Failure to be well-capitalized or to meet minimum capital requirements could also result in restrictions on the Bank’s ability to pay dividends or otherwise distribute capital or to receive regulatory approval of applications or other restrictions on its growth.

 

The Federal Deposit Insurance Corporation Improvement Act of 1991 (“FDICIA”), among other things, requires the federal bank regulatory agencies to take “prompt corrective action” regarding depository institutions that do not meet minimum capital requirements. FDICIA establishes five regulatory capital tiers: “well capitalized”, “adequately capitalized”, “undercapitalized”, “significantly undercapitalized”, and “critically undercapitalized”. A depository institution’s capital tier will depend upon how its capital levels compare to various relevant capital measures and certain other factors, as established by regulation. FDICIA generally prohibits a depository institution from making any capital distribution (including payment of a dividend) or paying any management fee to its holding company if the depository institution would thereafter be undercapitalized. The FDICIA imposes progressively more restrictive restraints on operations, management and capital distributions, depending on the category in which an institution is classified. Undercapitalized depository institutions are subject to restrictions on borrowing from the Federal Reserve System. In addition, undercapitalized depository institutions may not accept brokered deposits absent a waiver from the FDIC, are subject to growth limitations and are required to submit capital restoration plans for regulatory approval. A depository institution’s holding company must guarantee any required capital restoration plan, up to an amount equal to the lesser of 5 percent of the depository institution’s assets at the time it becomes undercapitalized or the amount of the capital deficiency when the institution fails to comply with the plan. Federal banking agencies may not accept a capital plan without determining, among other things, that the plan is based on realistic assumptions and is likely to succeed in restoring the depository institution’s capital. If a depository institution fails to submit an acceptable plan, it is treated as if it is significantly undercapitalized. All of the federal bank regulatory agencies have adopted regulations establishing relevant capital measures and relevant capital levels for federally insured depository institutions. The Bank was well capitalized at December 31, 2018, and brokered deposits are not restricted.

 

To be well-capitalized, the Bank must maintain at least the following capital ratios:

 

·6.5% CET1 to risk-weighted assets;
·8.0% Tier 1 capital to risk-weighted assets;
·10.0% Total capital to risk-weighted assets; and
·5.0% leverage ratio.

 

The Bank’s regulatory capital ratios were above the applicable well-capitalized standards and met the then-applicable capital conservation buffer. Based on current estimates, we believe that the Bank will continue to exceed all applicable well-capitalized regulatory capital requirements and the capital conservation buffer in 2019.

 

The Economic Growth, Regulatory Relief, and Consumer Protection Act (the “Economic Growth Act”) signed into law in May 2018 scaled back certain requirements of the Dodd-Frank Act and provided other regulatory relief. Among the provisions of the Economic Growth Act was a requirement that the Federal Reserve raise the asset threshold for those bank holding companies subject to the Federal Reserve’s Small Bank Holding Company Policy Statement (“Policy Statement”) to $3 billion. As a result, as of the effective date of that change in 2018, the Company was no longer required to comply with the risk-based capital rules applicable to the Bank as described above. The Federal Reserve may however, require smaller bank holding companies subject to the Policy Statement to maintain certain minimum capital levels, depending upon general economic conditions and a bank holding company’s particular condition, risk profile and growth plans.

 

As a result of the Economic Growth Act, the federal banking agencies were also required to develop a “Community Bank Leverage Ratio” (the ratio of a bank’s Tier 1 capital to average total consolidated assets) for financial institutions with assets of less than $10 billion. A “qualifying community bank” that exceeds this ratio will be deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered “well capitalized” under prompt corrective action statutes. The federal banking agencies may consider a financial institutions risk profile when evaluation whether it qualifies as a community bank for purposes of the capital ratio requirement. The federal banking agencies set the minimum capital for the new Community Bank Leverage Ratio at 9%. The Bank does not intend to opt into the Community Bank Leverage Ratio Framework.

 

On December 21, 2018, federal banking agencies issued a joint final rule to revise their regulatory capital rules to (i) address the upcoming implementation of the “current expected credit losses” (“CECL”) accounting standard under GAAP; (ii) provide an optional three-year phase-in period for the day-one adverse regulatory capital effects that banking organizations are expected to experience upon adopting CECL; and (iii) require the use of CECL in stress tests beginning with the 2020 capital planning and stress testing cycle for certain banking organizations. for more information regarding Accounting Standards Update No. 2016-13, which introduced CECL as the methodology to replace the current “incurred loss” methodology for financial assets measured at amortized cost, and changed the approaches for recognizing and recording credit losses on available-for-sale debt securities and purchased credit impaired financial assets, including the required implementation date for the Company, see the Company’s Annual Report.

 

52

 

 

Federal banking regulators have issued risk-based capital guidelines, which assign risk factors to asset categories and off-balance-sheet items. The following table reflects capital ratios computed utilizing the implemented Basel III regulatory capital framework discussed above:

 

   Actual   Minimum Capital
Required for Capital
Adequacy
   Minimum Capital
Required for Capital
Adequacy Plus Capital
Conservation Buffer
Basel III Fully Phased
In
   Minimum To Be Well-
Capitalized Under
Ptompt Corective Action
Provisions
 
   Amount   Ratio   Amount   Ratio   Amount   Ratio   Amount   Ratio 
   (dollars in thousands) 
At March 31, 2020                                        
Bank First Corporation:                                        
Total capital (to risk-weighted assets)  $218,198    10.8%   N/A    N/A    N/A    N/A    N/A    N/A 
Tier I capital (to risk-weighted assets)   186,646    9.2%   N/A    N/A    N/A    N/A    N/A    N/A 
Common equity tier I capital (to risk-weighted assets)   186,646    9.2%   N/A    N/A    N/A    N/A    N/A    N/A 
Tier I capital (to average assets)   186,646    8.7%   N/A    N/A    N/A    N/A    N/A    N/A 
Bank First, N.A:                                        
Total capital (to risk-weighted assets)  $225,087    11.1%  $162,142    8.0%  $212,811    10.5%  $202,678    10.0%
Tier I capital (to risk-weighted assets)   212,120    10.5%   121,607    6.0%   172,276    8.5%   162,142    8.0%
Common equity tier I capital (to risk-weighted assets)   212,120    10.5%   91,205    4.5%   141,874    7.0%   131,740    6.5%
Tier I capital (to average assets)   212,120    9.9%   85,606    4.0%   85,606    4.0%   107,008    5.0%
At December 31, 2019                                        
Bank First Corporation:                                        
Total capital (to risk-weighted assets)  $208,900    10.4%   N/A    N/A    N/A    N/A    N/A    N/A 
Tier I capital (to risk-weighted assets)   178,882    8.9%   N/A    N/A    N/A    N/A    N/A    N/A 
Common equity tier I capital (to risk-weighted assets)   178,882    8.9%   N/A    N/A    N/A    N/A    N/A    N/A 
Tier I capital (to average assets)   178,882    8.5%   N/A    N/A    N/A    N/A    N/A    N/A 
Bank First, N.A:                                        
Total capital (to risk-weighted assets)  $215,347    10.7%  $161,163    8.0%  $211,527    10.5%  $201,454    10.0%
Tier I capital (to risk-weighted assets)   203,951    10.1%   120,872    6.0%   171,236    8.5%   161,163    8.0%
Common equity tier I capital (to risk-weighted assets)   203,951    10.1%   90,654    4.5%   141,018    7.0%   130,945    6.5%
Tier I capital (to average assets)   203,951    9.7%   84,390    4.0%   84,390    4.0%   105,487    5.0%

  

As previously mentioned, the Company carried $18.6 million as of March 31, 2020 and December 31, 2019, respectively, which is included in total capital for the Company in the tables above.

 

53

 

 

FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

 

We are party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to originate and sell loans, standby and direct pay letters of credit, unused lines of credit and unadvanced portions of construction and development loans. The instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in these particular classes of financial instruments.

 

Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for loan commitments, standby and direct pay letters of credit and unadvanced portions of construction and development loans is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

 

Off-Balance Sheet Arrangements. Our significant off-balance-sheet arrangements consist of the following:

 

·Unused lines of credit
·Standby and direct pay letters of credit
·Credit card arrangements

 

Off-balance sheet arrangement means any transaction, agreement or other contractual arrangement to which an entity unconsolidated with the registrant is a party, under which the registrant has (1) any obligation under a guarantee contract, (2) retained or contingent interest in assets transferred to an unconsolidated entity or similar arrangement, (3) any obligation, including a contingent obligation, under a contract that would be accounted for as a derivative instrument, or (4) any obligation, including a contingent obligation, arising out of a variable interest.

 

Loan commitments are made to accommodate the financial needs of our customers. Standby and direct pay letters of credit commit us to make payments on behalf of customers when certain specified future events occur. Both arrangements have credit risk essentially the same as that involved in extending loans to clients and are subject to our normal credit policies. Collateral (e.g., securities, receivables, inventory, equipment, etc.) is obtained based on management’s credit assessment of the customer.

 

Loan commitments and standby and direct pay letters of credit do not necessarily represent our future cash requirements because while the borrower has the ability to draw upon these commitments at any time, these commitments often expire without being drawn upon. Our off-balance sheet arrangements at the dates indicated were as follows:

 

   Amounts of Commitments Expiring - By Period as of March 31, 2020 
Other Commitments  Total   Less Than One Year   One to Three Years   Three to Five Years   After Five Years 
   (dollars in thousands) 
Unused lines of credit  $386,693   $194,654   $56,382   $25,021   $110,636 
Standby and direct pay letters of credit   17,186    5,377    5,414    5,104    1,291 
Credit card arrangements   9,641    -    -    -    9,641 
Total commitments  $413,520   $200,031   $61,796   $30,125   $121,568 

 

   Amounts of Commitments Expiring - By Period as of December 31, 2019 
Other Commitments  Total   Less Than One Year   One to Three Years   Three to Five Years   After Five Years 
   (dollars in thousands) 
Unused lines of credit  $383,209   $194,890   $47,214   $28,215   $112,890 
Standby and direct pay letters of credit   17,121    5,354    5,050    5,426    1,291 
Credit card arrangements   11,148    -    -    -    11,148 
Total commitments  $411,478   $200,244   $52,264   $33,641   $125,329 

 

54

 

 

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Market risk is the risk of loss from adverse changes in market prices and rates. Our market risk arises primarily from interest rate risk inherent in its lending, investment and deposit-taking activities. To that end, management actively monitors and manages its interest rate risk exposure.

 

Our profitability is affected by fluctuations in interest rates. A sudden and substantial change in interest rates may adversely impact our earnings to the extent that the interest rates borne by assets and liabilities do not change at the same speed, to the same extent or on the same basis. We monitor the impact of changes in interest rates on its net interest income using several tools.

 

Our primary objective in managing interest rate risk is to minimize the adverse impact of changes in interest rates on our net interest income and capital, while configuring our asset-liability structure to obtain the maximum yield-cost spread on that structure. We rely primarily on our asset-liability structure to control interest rate risk.

 

Interest Rate Sensitivity. Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (repricing risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay home mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and LIBOR (basis risk).

 

An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on our interest-earning assets would reprice upward more quickly than rates paid on our interest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on our interest-bearing liabilities would reprice upward more quickly than rates earned on our interest-earning assets, thus compressing our net interest margin.

 

The Company actively manages its interest rate sensitivity position. The objectives of interest rate risk management are to control exposure of net interest income to risks associated with interest rate movements and to achieve sustainable growth in net interest income. The Company’s ALCO, using policies and procedures approved by the Company’s board of directors, is responsible for the management of the Company’s interest rate sensitivity position. The Company manages interest rate sensitivity by changing the mix, pricing and re-pricing characteristics of its assets and liabilities, through the management of its investment portfolio, its offerings of loan and selected deposit terms and through wholesale funding. Wholesale funding consists of, but is not limited to, multiple sources including borrowings with the FHLB of Chicago, the Federal Reserve Bank of Chicago’s discount window and certificates of deposit from institutional brokers.

 

The Company uses several tools to manage its interest rate risk including interest rate sensitivity analysis, or gap analysis, market value of portfolio equity analysis, interest rate simulations under various rate scenarios and net interest margin reports. The results of these reports are compared to limits established by the Company’s ALCO policies and appropriate adjustments are made if the results are outside the established limits.

 

There are an infinite number of potential interest rate scenarios, each of which can be accompanied by differing economic/political/regulatory climates; can generate multiple differing behavior patterns by markets, borrowers, depositors, etc.; and, can last for varying degrees of time. Therefore, by definition, interest rate risk sensitivity cannot be predicted with certainty. Accordingly, the Company’s interest rate risk measurement philosophy focuses on maintaining an appropriate balance between theoretical and practical scenarios; especially given the primary objective of the Company’s overall asset/liability management process is to facilitate meaningful strategy development and implementation.

 

Therefore, we model a set of interest rate scenarios capturing the financial effects of a range of plausible rate scenarios; the collective impact of which will enable the Company to clearly understand the nature and extent of its sensitivity to interest rate changes. Doing so necessitates an assessment of rate changes over varying time horizons and of varying/sufficient degrees such that the impact of embedded options within the balance sheet are sufficiently examined.

 

The following tables demonstrate the annualized result of an interest rate simulation and the estimated effect that a parallel interest rate shift, or “shock,” in the yield curve and subjective adjustments in deposit pricing might have on the Company’s projected net interest income over the next 12 months.

 

55

 

 

This simulation assumes that there is no growth in interest-earning assets or interest-bearing liabilities over the next 12 months. The changes to net interest income shown below are in compliance with the Company’s policy guidelines.

 

As of March 31, 2020:

 

Change in Interest Rates (in
Basis Points)
   Percentage Change in
Net Interst Income
 
 +400    3.7%
 +300    3.7%
 +200    3.5%
 +100    2.8%
 -100    (1.2)%

 

As of December 31, 2019:

 

Change in Interest Rates (in
Basis Points)
   Percentage Change in
Net Interst Income
 
 +400    (0.6)%
 +300    (0.4)%
 +200    (0.2)%
 +100    0.0%
 -100    (1.1)%

 

Economic Value of Equity Analysis. We also analyze the sensitivity of the Company’s financial condition to changes in interest rates through our economic value of equity model. This analysis measures the difference between estimated changes in the present value of the Company’s assets and estimated changes in the present value of the Company’s liabilities assuming various changes in current interest rates. The Company’s economic value of equity analysis as of March 31, 2020 estimated that, in the event of an instantaneous 200 basis point increase in interest rates, the Company would experience an 8.64% increase in the economic value of equity. At the same date, our analysis estimated that, in the event of an instantaneous 100 basis point decrease in interest rates, the Company would experience a 5.41% increase in the economic value of equity. The estimates of changes in the economic value of our equity require us to make certain assumptions including loan and mortgage-related investment prepayment speeds, reinvestment rates, and deposit maturities and decay rates. These assumptions are inherently uncertain and, as a result, we cannot precisely predict the impact of changes in interest rates on the economic value of our equity. Although our economic value of equity analysis provides an indication of our interest rate risk exposure at a particular point in time, such estimates are not intended to, and do not, provide a precise forecast of the effect of changes in market interest rates on the economic value of our equity and will differ from actual results.

 

56

 

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Management, including our Chief Executive Officer (“CEO”) and our Chief Financial Officer (“CFO”), undertook an evaluation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report, and, based on that evaluation, our CEO and CFO concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report, in recording, processing, summarizing and reporting in a timely manner the information that the Company is required to disclose in its reports under the Exchange Act and in accumulating and communicating to the Company’s management, including the Company’s CEO and CFO, such information as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

No changes were made to our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended March 31, 2020 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

PART II. OTHER INFORMATION

 

ITEM 1.LEGAL PROCEEDINGS

 

We are a party to various litigation in the normal course of business. Management, after consulting with our legal counsel, believes that any liability resulting from litigation will not have a material effect on our financial position, results of operations or liquidity.

 

ITEM 1A.RISK FACTORS

 

Additional information regarding risk factors appears in “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Forward-Looking Statements” of this Form 10-Q and in “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2019. There have been no material changes during the quarterly period ended March 31, 2020 to the risk factors previously disclosed in the Company’s Annual Report.

 

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

(a)None.
(b)None.
(c)Issuer Purchases of Equity Securities

 

The Company's Board of Directors authorized a $10 million share repurchase program on April 16, 2019, which expired on April 21, 2020. The program was announced in a Current Report on Form 8-K on April 18, 2019. The table below sets forth information regarding repurchases of our common stock during the first quarter of 2020 under that program as well as pursuant to the Company’s 401(k) Plan and Equity Plan.

 

57

 

 

(in thousands, except per share data)   Total Number of Shares
Repurchased
    Average Price Paid per
Share(1)
    Total Number
of Shares
Repurchased as

Part of

Publicly Announced
Plans or Programs
    Maximum Number
of Shares
that May Yet Be
Purchased Under the
Plans or Programs(2)
 
January 2020(3)     18,561     $ 69.75       0       145,404  
February 2020     0       N/A       0       145,404  
March 2020     33,471       50.00       760       125,225  
Total     52,032     $ 57.05       760       125,225  

 

(1)The average price paid per share is calculated on a trade date basis for all open market transactions and excludes commissions and other transaction expenses
(2)Based on the closing per share price as of March 31, 2020 ($56.00)
(3)Includes 18,561 shares repurchased from the 401(k) Plan.

 

ITEM 3.DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4.MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5.OTHER INFORMATION

 

None

 

 58 

 

 

ITEM 6.EXHIBITS

 

Exhibit Index

 

Exhibit Number Description
   
31.1 Rule 13a-14(a) Certification of Chief Executive Officer*
31.2 Rules 13a-14(a) Certification of Chief Financial Officer*
32.1 Section 1350 Certification of Chief Executive Officer and Chief Financial Officer**
101 INS XBRL Instance Document
101.SCH XBRL Taxonomy Extension Schema Document
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF XBRL Taxonomy Extension Definition Linkbase Document
101.LAB XBRL Taxonomy Extension Label Linkbase Document
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document

 

*       Filed herewith.

**       Furnished herewith.

 

 59 

 

 

SIGNATURES

 

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

 

 

    BANK FIRST CORPORATION
     
       
DATE:  May 11, 2020 BY: /s/ Kevin M. LeMahieu
      Kevin M. LeMahieu
      Chief Financial Officer
      (Principal Financial and Accounting Officer)

 

 

 

 60 

Exhibit 31.1

 

Certification of Chief Executive Officer

 

I, Michael B. Molepske, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Bank First Corporation;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

Date: May 11, 2020 By: /s/ Michael B. Molepske
      Michael B. Molepske
      Chief Executive Officer and President

 

 

 

Exhibit 31.2

 

Certification of Chief Financial Officer

 

I, Kevin M. LeMahieu, certify that:

 

1.I have reviewed this Quarterly Report on Form 10-Q of Bank First Corporation;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a.Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b.Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c.Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d.Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

a.All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b.Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

 

 

Date: May 11, 2020 By: /s/ Kevin M. LeMahieu
      Kevin M. LeMahieu
      Chief Financial Officer

 

 

Exhibit 32.1

 

Certification of Chief Executive Officer and Chief Financial Officer

Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

 

In connection with the filing of the Quarterly Report on Form 10-Q for the quarter ended March 31, 2020 (the “Report”) by Bank First Corporation (“Registrant”), each of the undersigned hereby certifies, pursuant to 18 U.S.C. Section 1350 (as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002), that to the undersigned’s knowledge:

   
1. The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, and
   
2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of Registrant.

 

       
Date: May 11, 2020 By: /s/ Michael B. Molepske
      Michael B. Molepske
      Chief Executive Officer and President
       
Date: May 11, 2020 By: /s/ Kevin M. LeMahieu
      Kevin M. LeMahieu
      Chief Financial Officer

 

This certification “accompanies” the Form 10-Q to which it relates, is not deemed filed with the SEC and is not to be incorporated by reference into any filing of the Registrant under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended (whether made before or after the date of the Form 10-Q, irrespective of any general incorporation contained in such filing.)

 

 

 

v3.20.1
SUBSEQUENT EVENTS (Details) - Subsequent Events
$ in Millions
May 11, 2020
USD ($)
loan
Subsequent Events  
Number of secured funding loans | loan 1,635
Secured funding of loans | $ $ 266.8
v3.20.1
STOCK BASED COMPENSATION (Details) - $ / shares
shares in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
STOCK BASED COMPENSATION    
Restricted Stock, Shares Outstanding at beginning of period 50,676 51,776
Restricted Stock, Shares Granted 25,107 17,015
Restricted Stock, Shares Vested (16,800) (16,039)
Restricted Stock, Shares Forfeited or cancelled   (176)
Restricted Stock, Shares Outstanding at end of period 58,983 52,576
Weighted-Average Grant-Date Fair Value, Outstanding at beginning of period $ 43.03 $ 34.27
Weighted-Average Grant-Date Fair Value, Granted 61.49 56.62
Weighted-Average Grant-Date Fair Value, Vested 37.38 28.82
Weighted-Average Grant-Date Fair Value, Forfeited or cancelled   22.90
Weighted-Average Grant-Date Fair Value, Outstanding at end of period $ 52.50 $ 43.31
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - Additional Information (Details) - USD ($)
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Loans and Leases Receivable, Allowance $ 12,967,000 $ 11,396,000 $ 12,213,000 $ 12,248,000
Troubled Debt Restructuring Reserve 0 $ 80,000    
Minimum [Member]        
Loans and Leases Receivable, Allowance $ 250,000,000      
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Loans and Leases Receivable, Gross $ 1,765,699 $ 1,736,846 $ 1,432,118  
ALL (12,967) (11,396) (12,213) $ (12,248)
Loans, net of ALL 1,752,732 1,725,450    
Deferred loan fees and costs (457) (503)    
Loans, net 1,752,275 1,724,947    
Other        
Loans and Leases Receivable, Gross 6,588 10,440 6,165  
ALL (35) (53) (41) (32)
Construction and Development        
Loans and Leases Receivable, Gross 140,991 132,296 67,537  
ALL (623) (548) (396) (725)
Commercial/Industrial        
Loans and Leases Receivable, Gross 313,448 302,538 293,220  
ALL (2,634) (2,320) (2,269) (3,021)
Commercial Real Estate-Owner Occupied        
Loans and Leases Receivable, Gross 458,490 459,782 412,126  
ALL (5,421) (4,587) (5,428) (3,750)
Commercial Real Estate-Non-Owner Occupied        
Loans and Leases Receivable, Gross 375,871 353,723 258,310  
ALL (1,802) (1,578) (1,910) (2,100)
Residential 14 Family        
Loans and Leases Receivable, Gross 442,375 448,605 367,518  
ALL (2,310) (2,169) (2,034) (2,472)
Consumer        
Loans and Leases Receivable, Gross 27,936 29,462 27,242  
ALL $ (142) $ (141) $ (135) $ (148)
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY -Summary of impaired loans individually (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
With an allowance recorded:    
Recorded investment $ 5,463 $ 2,838
Unpaid principal balance 5,463 2,838
Related allowance 1,240 840
With no related allowance recorded:    
Recorded investment 1,644 2,938
Unpaid principal balance 1,644 2,938
Related allowance 0 0
Total:    
Recorded investment 7,107 5,776
Unpaid principal balance 7,107 5,776
Related allowance 1,240 840
Average recorded investment 6,442 9,971
Other    
With an allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Average recorded investment 0 0
Construction and Development    
With an allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Average recorded investment 0 0
Commercial/Industrial    
With an allowance recorded:    
Recorded investment 1,872 1,878
Unpaid principal balance 1,872 1,878
Related allowance 830 760
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 1,872 1,878
Unpaid principal balance 1,872 1,878
Related allowance 830 760
Average recorded investment 1,875 3,773
Commercial Real Estate-Owner Occupied    
With an allowance recorded:    
Recorded investment 3,591 960
Unpaid principal balance 3,591 960
Related allowance 410 80
With no related allowance recorded:    
Recorded investment 1,644 2,938
Unpaid principal balance 1,644 2,938
Related allowance   0
Total:    
Recorded investment 5,235 3,898
Unpaid principal balance 5,235 3,898
Related allowance 410 80
Average recorded investment 4,567 5,847
Commercial Real Estate-Non-Owner Occupied    
With an allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Average recorded investment 0 0
Residential 14 Family    
With an allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Average recorded investment 0 351
Consumer    
With an allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Total:    
Recorded investment 0 0
Unpaid principal balance 0 0
Related allowance 0 0
Average recorded investment 0 0
Unallocated    
With an allowance recorded:    
Recorded investment   0
Unpaid principal balance   0
Related allowance   0
With no related allowance recorded:    
Recorded investment 0 0
Unpaid principal balance $ 0 0
Related allowance   0
Total:    
Recorded investment   0
Unpaid principal balance   0
Related allowance   0
Average recorded investment   $ 0
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY (Tables)
3 Months Ended
Mar. 31, 2020
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY  
Schedule of total loans by portfolio segment and class of loan

The following table presents total loans by portfolio segment and class of loan as of March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

 

2020

 

2019

 

 

 

 

 

 

 

Commercial/industrial

 

$

313,448

 

$

302,538

Commercial real estate - owner occupied

 

 

458,490

 

 

459,782

Commercial real estate - non-owner occupied

 

 

375,871

 

 

353,723

Construction and development

 

 

140,991

 

 

132,296

Residential 1‑4 family

 

 

442,375

 

 

448,605

Consumer

 

 

27,936

 

 

29,462

Other

 

 

6,588

 

 

10,440

Subtotals

 

 

1,765,699

 

 

1,736,846

ALL

 

 

(12,967)

 

 

(11,396)

Loans, net of ALL

 

 

1,752,732

 

 

1,725,450

Deferred loan fees and costs

 

 

(457)

 

 

(503)

Loans, net

 

$

1,752,275

 

$

1,724,947

 

Schedule of ALL by loan type

The ALL by loan type as of March 31, 2020 and 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Commercial

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial /

 

Real Estate -

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Owner Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL - January 1, 2020

 

$

2,320

 

$

4,587

 

$

1,578

 

$

548

 

$

2,169

 

$

141

 

$

53

 

$

11,396

Charge-offs

 

 

(1)

 

 

(77)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(5)

 

 

(83)

Recoveries

 

 

 —

 

 

640

 

 

 1

 

 

 —

 

 

34

 

 

 —

 

 

 4

 

 

679

Provision

 

 

315

 

 

271

 

 

223

 

 

75

 

 

107

 

 

 1

 

 

(17)

 

 

975

ALL - March 31, 2020

 

 

2,634

 

 

5,421

 

 

1,802

 

 

623

 

 

2,310

 

 

142

 

 

35

 

 

12,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance individually evaluated for impairment

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance collectively evaluated for impairment

 

$

1,804

 

$

5,011

 

$

1,802

 

$

623

 

$

2,310

 

$

142

 

$

35

 

$

11,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans outstanding - March 31, 2020

 

$

313,448

 

$

458,490

 

$

375,871

 

$

140,991

 

$

442,375

 

$

27,936

 

$

6,588

 

$

1,765,699

Loans ending balance individually evaluated for impairment

 

 

1,872

 

 

5,235

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans ending balance collectively evaluated for impairment

 

$

311,576

 

$

453,255

 

$

375,871

 

$

140,991

 

$

442,375

 

$

27,936

 

$

6,588

 

$

1,758,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Commercial

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial /

 

Real Estate –

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Owner Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL - January 1, 2019

 

$

3,021

 

$

3,750

 

$

2,100

 

$

725

 

$

2,472

 

$

148

 

$

32

 

$

12,248

Charge-offs

 

 

(586)

 

 

(78)

 

 

(54)

 

 

 —

 

 

(8)

 

 

(11)

 

 

(5)

 

 

(742)

Recoveries

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

78

 

 

 1

 

 

 2

 

 

82

Provision

 

 

(166)

 

 

1,755

 

 

(136)

 

 

(329)

 

 

(508)

 

 

(3)

 

 

12

 

 

625

ALL - March 31, 2019

 

 

2,269

 

 

5,428

 

 

1,910

 

 

396

 

 

2,034

 

 

135

 

 

41

 

 

12,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance individually evaluated for impairment

 

 

 —

 

 

2,058

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance collectively evaluated for impairment

 

$

2,269

 

$

3,370

 

$

1,910

 

$

396

 

$

2,034

 

$

135

 

$

41

 

$

10,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans outstanding -

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

March 31, 2019

 

$

293,220

 

$

412,126

 

$

258,310

 

$

67,537

 

$

367,518

 

$

27,242

 

$

6,165

 

$

1,432,118

Loans ending balance individually evaluated for impairment

 

 

 —

 

 

9,786

 

 

 —

 

 

 —

 

 

179

 

 

 —

 

 

 —

 

 

9,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans ending balance collectively evaluated for impairment

 

$

293,220

 

$

402,340

 

$

258,310

 

$

67,537

 

$

367,339

 

$

27,242

 

$

6,165

 

$

1,422,153

 

Schedule of past due loans

The Company’s past due loans as of March 31, 2020 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

90 Days

    

    

 

    

    

 

 

 

30‑89 Days

 

or more

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

 

 

 

 

 

 

 

Accruing

 

and Accruing

 

Non-Accrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

1,536

 

$

80

 

$

1,887

 

$

3,503

Commercial real estate - owner occupied

 

 

433

 

 

1,134

 

 

3,412

 

 

4,979

Commercial real estate - non-owner occupied

 

 

316

 

 

 —

 

 

74

 

 

390

Construction and development

 

 

46

 

 

 —

 

 

 —

 

 

46

Residential 1‑4 family

 

 

2,050

 

 

214

 

 

555

 

 

2,819

Consumer

 

 

142

 

 

 1

 

 

32

 

 

175

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

4,523

 

$

1,429

 

$

5,960

 

$

11,912

 

The Company’s past due loans as of December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

90 Days

    

    

 

    

    

 

 

 

30‑89 Days

 

or more

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

 

 

 

 

 

 

 

Accruing

 

and Accruing

 

Non-Accrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

235

 

$

 —

 

$

1,923

 

$

2,158

Commercial real estate - owner occupied

 

 

1,124

 

 

 —

 

 

2,513

 

 

3,637

Commercial real estate - non-owner occupied

 

 

 —

 

 

 —

 

 

75

 

 

75

Construction and development

 

 

768

 

 

11

 

 

 —

 

 

779

Residential 1‑4 family

 

 

805

 

 

307

 

 

550

 

 

1,662

Consumer

 

 

70

 

 

36

 

 

32

 

 

138

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

3,002

 

$

354

 

$

5,093

 

$

8,449

 

Schedule of loans by risk rating

The breakdown of loans by risk rating as of March 31, 2020 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Pass (1‑5)

    

6

    

7

    

8

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

302,998

 

$

6,001

 

$

4,449

 

$

 —

 

$

313,448

Commercial real estate - owner occupied

 

 

423,568

 

 

4,771

 

 

30,151

 

 

 —

 

 

458,490

Commercial real estate - non-owner occupied

 

 

364,938

 

 

10,543

 

 

390

 

 

 —

 

 

375,871

Construction and development

 

 

140,961

 

 

 —

 

 

30

 

 

 —

 

 

140,991

Residential 1‑4 family

 

 

440,481

 

 

254

 

 

1,640

 

 

 —

 

 

442,375

Consumer

 

 

27,904

 

 

 —

 

 

32

 

 

 —

 

 

27,936

Other

 

 

6,588

 

 

 —

 

 

 —

 

 

 —

 

 

6,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,707,438

 

$

21,569

 

$

36,692

 

$

 —

 

$

1,765,699

 

The breakdown of loans by risk rating as of December 31, 2019 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Pass (1‑5)

    

6

    

7

    

8

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

290,180

 

$

5,329

 

$

7,029

 

$

 —

 

$

302,538

Commercial real estate - owner occupied

 

 

422,336

 

 

5,603

 

 

31,843

 

 

 —

 

 

459,782

Commercial real estate - non-owner occupied

 

 

344,278

 

 

8,774

 

 

671

 

 

 —

 

 

353,723

Construction and development

 

 

132,266

 

 

 —

 

 

30

 

 

 —

 

 

132,296

Residential 1‑4 family

 

 

447,630

 

 

256

 

 

719

 

 

 —

 

 

448,605

Consumer

 

 

29,430

 

 

 —

 

 

32

 

 

 —

 

 

29,462

Other

 

 

10,440

 

 

 —

 

 

 —

 

 

 —

 

 

10,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,676,560

 

$

19,962

 

$

40,324

 

$

 —

 

$

1,736,846

 

Schedule of impaired loans individually

A summary of impaired loans individually evaluated as of March 31, 2020 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Real Estate -

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/

 

Owner

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Occupied

 

Occupied

 

Development

 

1-4 Family

 

Consumer

 

Other

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,872

 

$

3,591

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

5,463

Unpaid principal balance

 

 

1,872

 

 

3,591

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,463

Related allowance

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

1,644

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

1,644

Unpaid principal balance

 

 

 —

 

 

1,644

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,644

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,872

 

$

5,235

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

7,107

Unpaid principal balance

 

 

1,872

 

 

5,235

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,107

Related allowance

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average recorded investment

 

$

1,875

 

$

4,567

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

6,442

 

A summary of impaired loans individually evaluated as of December 31, 2019 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Real Estate -

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/

 

Owner

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,878

 

$

960

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

2,838

Unpaid principal balance

 

 

1,878

 

 

960

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,838

Related allowance

 

 

760

 

 

80

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

2,938

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

2,938

Unpaid principal balance

 

 

 —

 

 

2,938

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,938

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,878

 

$

3,898

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

5,776

Unpaid principal balance

 

 

1,878

 

 

3,898

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,776

Related allowance

 

 

760

 

 

80

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average recorded investment

 

$

3,773

 

$

5,847

 

$

 —

 

$

 —

 

$

351

 

$

 —

 

$

 —

 

$

 —

 

$

9,971

 

Schedule of Change in the accretable and non accretable Components of Discounts on Loans

The following table represents the change in the accretable and non-accretable components of discounts on loans acquired with deteriorated credit quality for the three months ended March 31, 2020, and year ended December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

 

Accretable

 

Non-accretable

 

Accretable

 

Non-accretable

 

    

discount

    

discount

    

discount

    

discount

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

222

 

$

220

 

$

318

 

$

745

Acquired balance, net

 

 

 —

 

 

 —

 

 

44

 

 

333

Reclassifications between accretable and non-accretable

 

 

 5

 

 

(5)

 

 

858

 

 

(858)

Accretion to loan interest income

 

 

(19)

 

 

 —

 

 

(998)

 

 

 —

Balance at end of period

 

$

208

 

$

215

 

$

222

 

$

220

 

Schedule of troubled debt restructurings

The following table presents the TDRs during the three months ended March 31, 2020. There were no TDRs during the same period in 2019.

 

 

 

 

 

 

 

 

 

 

    

 

    

Pre-Modification 

    

Post-Modification 

 

 

 

 

Outstanding 

 

Outstanding 

 

 

Number of

 

Recorded 

 

Recorded 

 

 

Contracts

 

Investment

 

Investment

Commerical Real Estate

 

 1

 

$

115

 

$

115

 

Financial Asset Acquired with Credit Deterioration [Member]  
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY  
Schedule of impaired loans individually

The following table presents loans acquired with deteriorated credit quality as of March 31, 2020 and December 31, 2019. No loans in this table had a related allowance at either date, and therefore, the below disclosures were not expanded to include loans with and without a related allowance.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

    

 

 

    

Unpaid

    

 

 

    

Unpaid

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

 

Investment

 

Balance

 

Investment

 

Balance

Commercial & Industrial

 

$

144

 

$

165

 

$

191

 

$

212

Commercial real estate - owner occupied

 

 

171

 

 

402

 

 

518

 

 

785

Commercial real estate - non-owner occupied

 

 

358

 

 

391

 

 

 —

 

 

 —

Construction and development

 

 

92

 

 

102

 

 

213

 

 

237

Residential 1‑4 family

 

 

894

 

 

1,022

 

 

901

 

 

1,031

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

1,659

 

$

2,082

 

$

1,823

 

$

2,265

 

v3.20.1
LEASES
3 Months Ended
Mar. 31, 2020
LEASES  
LEASES

NOTE 13 – LEASES

Accounting standards require lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements, establishing a right-of-use (“ROU”) model that requires a lessee to recognize a ROU lease asset and liability on the balance sheet for all leases with a term longer than 12 months. Leases are classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement.

Lessee Leases

The Company’s lessee leases are operating leases, and consist of leased real estate for branches. Options to extend and renew leases are generally exercised under normal circumstances. Advance notification is required prior to termination, and any noticing period is often limited to the months prior to renewal. Rent escalations are generally specified by a payment schedule, or are subject to a defined formula. The Company also elected the practical expedient to not separate lease and non-lease components for all leases, the majority of which consist of real estate common area maintenance expenses. Generally, leases do not include guaranteed residual values, but instead typically specify that the leased premises are to be returned in satisfactory condition with the Company liable for damages.

For operating leases, the lease liability and ROU asset (before adjustments) are recorded at the present value of future lease payments. Accounting standards require the use of the lease interest rate; however, this rate is typically not known. As an alternative, the use of an entity’s fully secured incremental borrowing rate is permitted. The Company is electing to utilize the Wall Street Journal Prime Rate on the date of lease commencement.

 

 

 

 

 

 

 

 

 

 

    

Three-month period ended

 

 

 

March 31, 2020

 

March 31, 2019

 

Amortization of ROU Assets - Operating Leases

 

$

10

 

$

16

 

Interest on Lease Liabilities - Operating Leases

 

 

23

 

 

16

 

Operating Lease Cost (Cost resulting from lease payments)

 

 

33

 

 

32

 

ROU Assets - Operating Leases at beginning of period

 

 

1,699

 

 

 —

 

New ROU Assets - Operating Leases

 

 

 —

 

 

1,744

 

ROU Assets - Operating Leases at March 31,

 

 

1,689

 

 

1,744

 

Weighted Average Lease Term (Years) - Operating Leases

 

 

31.54

 

 

31.68

 

Weighted Average Discount Rate - Operating Leases

 

 

5.50

%

 

5.50

%

 

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liabilities as of March 31, 2020 is as follows:

 

 

 

 

 

 

    

March 31, 2020

Operating lease payments due:

 

 

  

Within one year

 

$

136

After one but within two years

 

 

136

After two but within three years

 

 

103

After three but within four years

 

 

86

After four years but within five years

 

 

86

After five years

 

 

3,389

Total undiscounted cash flows

 

 

3,936

Discount on cash flows

 

 

(2,247)

Total operating lease liabilities

 

$

1,689

 

v3.20.1
BASIS OF PRESENTATION
3 Months Ended
Mar. 31, 2020
BASIS OF PRESENTATION  
BASIS OF PRESENTATION

NOTE 1 – BASIS OF PRESENTATION

Bank First Corporation (the “Company”) provides a variety of financial services to individual and corporate customers through its wholly-owned subsidiary, Bank First, N.A. (the “Bank”). The Bank operates as a full-service financial institution with a primary market area including, but not limited to, the counties in which the Bank’s branches are located. The Bank has twenty-three locations located in Manitowoc, Outagamie, Brown, Winnebago, Sheboygan, Waupaca, Ozaukee, Monroe, Jefferson and Barron counties in Wisconsin. The Company and Bank are subject to the regulations of certain federal agencies and undergo periodic examinations by those regulatory authorities.

These interim unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Quarterly Report on Form 10‑Q and Article 10 of Regulation S-X. Accordingly, certain information and footnote disclosures required by GAAP have been omitted or abbreviated. These unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2019 (“Annual Report”).

The unaudited consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the results for the interim periods. The results for interim periods are not necessarily indicative of results for a full year.

Critical Accounting Policies and Estimates

Preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying disclosures. These estimates are based on management’s best knowledge of current events and actions the Company may undertake in the future. Estimates are used in accounting for, among other items, the allowance for loan losses (“ALL”), valuation of loans in acquisition transactions, useful lives for depreciation and amortization, fair value of financial instruments, other-than-temporary impairment calculations, valuation of deferred tax assets, uncertain income tax positions and contingencies. Estimates that are particularly susceptible to significant change for the Company include the determination of the ALL, the determination and assessment of deferred tax assets and liabilities, and the valuation of loans acquired in acquisition transactions; therefore, these are critical accounting policies. Factors that may cause sensitivity to the aforementioned estimates include but are not limited to: external market factors such as market interest rates and employment rates, changes to operating policies and procedures, changes in applicable banking or tax regulations, and changes to deferred tax estimates. Actual results may ultimately differ from estimates, although management does not generally believe such differences would materially affect the consolidated financial statements in any individual reporting period presented.

There have been no material changes or developments with respect to the assumptions or methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as previously disclosed in the Company’s Annual Report.

Recent Accounting Developments Adopted

In January 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-04, “Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment”. The amendments in this ASU were issued to address concerns over the cost and complexity of the two-step goodwill impairment test and resulted in the removal of the second step of the test. The amendments require an entity to apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The new guidance did not amend the optional qualitative assessment of goodwill impairment. This ASU is intended to reduce the cost and complexity of the two-step goodwill impairment test and is effective for annual and interim goodwill impairment tests in fiscal years beginning after December 15, 2019, with early adoption permitted for testing performed after January 1, 2017. The adoption of this guidance did not have a significant impact on the Company’s consolidated financial statements.

Recently Issued Not Yet Effective Accounting Standards

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” Certain aspects of this ASU were updated in November 2018 by the issuance of ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments-Credit Losses”.  The main objective of the ASU is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the amendments in the ASU replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. During 2019 FASB issued ASU 2019-10 which delayed the effective date of ASU 2016-13 for smaller, publicly traded companies, until interim and annual periods beginning after December 15, 2022. This delay applies to the Company as it was classified as a “Smaller reporting company” as defined in Rule 12b-2 of the Exchange Act as of the date ASU 2019-10 was enacted. Management is currently evaluating the potential impact of this update, although the general expectation in the banking industry is that the implementation of this standard will result in higher required balances in the ALL.

v3.20.1
COMMITMENTS AND CONTINGENCIES (Tables)
3 Months Ended
Mar. 31, 2020
COMMITMENTS AND CONTINGENCIES  
Schedule of Commitments and contingencies outstanding

The following commitments were outstanding:

 

 

 

 

 

 

 

 

 

 

Notional Amount

 

    

March 31, 2020

    

December 31, 2019

Commitments to extend credit:

 

 

 

 

 

 

Fixed

 

$

44,700

 

$

49,741

Variable

 

 

341,993

 

 

333,468

Credit card arrangements

 

 

9,641

 

 

11,148

Letters of credit

 

 

17,186

 

 

17,121

 

v3.20.1
Document and Entity Information - shares
3 Months Ended
Mar. 31, 2020
May 11, 2020
Document and Entity Information    
Document Type 10-Q  
Document Period End Date Mar. 31, 2020  
Entity Registrant Name Bank First Corp  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Entity Ex Transition Period true  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   7,155,856
Entity Central Index Key 0001746109  
Current Fiscal Year End Date --12-31  
Document Fiscal Year Focus 2020  
Document Fiscal Period Focus Q1  
Amendment Flag false  
Trading Symbol BFC  
v3.20.1
Consolidated Statements of Comprehensive Income - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Consolidated Statements of Comprehensive Income    
Net Income $ 7,266 $ 6,587
Unrealized gains (losses) on available for sale securities:    
Unrealized holding gains arising during period 1,588 2,357
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity (10) (11)
Income tax expense (557) (493)
Total other comprehensive income 1,021 1,853
Comprehensive income $ 8,287 $ 8,440
v3.20.1
SECURITIES - Summary of amortized cost and estimated fair value (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
SECURITIES    
Available for Sale Due in one year or less, Amortized Cost $ 26,344  
Available for Sale Due after one year through five years, Amortized Cost 21,833  
Available for Sale Due after five years through ten years, Amortized Cost 12,963  
Available for Sale Due after ten years, Amortized Cost 53,793  
Available for Sale Subtotal, Amortized Cost 114,933  
Available for Sale Mortgage-backed securities, Amortized Cost 52,418  
Available for sale securities, Amortized Cost 167,351 $ 178,376
Available for Sale Due in one year or less, Estimated Fair Value 26,347  
Available for Sale Due after one year through five years, Estimated Fair Value 22,298  
Available for Sale Due after five years through ten years, Estimated Fair Value 13,509  
Available for Sale Due after ten years, Estimated Fair Value 55,673  
Available for Sale Subtotal, Estimated Fair Value 117,827  
Available for Sale Mortgage-backed securities, Estimated Fair Value 54,243  
Available for sale securities, Estimated Fair Value 172,070 181,506
Held to Maturity Due in one year or less, Amortized Cost 4,134  
Held to Maturity Due after one year through five years, Amortized Cost 13,470  
Held to Maturity Due after five years through ten years, Amortized Cost 23,219  
Held to Maturity Due after ten years, Amortized Cost 2,909  
Held to Maturity Subtotal, Amortized Cost 43,732  
Held to Maturity Mortgage-backed securities, Amortized Cost 0  
Held to maturity securities, Amortized Cost 43,732 43,734
Held to Maturity Due in one year or less, Estimated Fair Value 4,177  
Held to Maturity Due after one year through five years, Estimated Fair Value 14,137  
Held to Maturity Due after five years through ten years, Estimated Fair Value 25,765  
Held to Maturity Due after ten years, Estimated Fair Value 2,909  
Held to Maturity Subtotal, Estimated Fair Value 46,988  
Held to Maturity Mortgage-backed securities, Estimated Fair Value 0  
Held to Maturity Total, Estimated Fair Value $ 46,988 $ 44,803
v3.20.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2020
FAIR VALUE MEASUREMENTS  
Schedule of fair value of assets measured at fair value on a recurring basis

Information regarding the fair value of assets measured at fair value on a recurring basis is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments

 

Markets

 

Other

 

Significant

 

 

Measured

 

for Identical

 

Observable

 

Unobservable

 

 

At Fair

 

Assets

 

Inputs

 

Inputs

 

    

Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

Assets

 

 

  

 

 

  

 

 

  

 

 

  

Securities available for sale

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

13,401

 

$

 —

 

$

13,401

 

$

 —

Obligations of states and political subdivisions

 

 

62,061

 

 

 —

 

 

62,061

 

 

 —

Mortgage-backed securities

 

 

54,243

 

 

 —

 

 

54,243

 

 

 —

Corporate notes

 

 

42,365

 

 

 —

 

 

42,365

 

 

 —

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Assets

 

 

  

 

 

  

 

 

  

 

 

  

Securities available for sale

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

12,060

 

$

 —

 

$

12,060

 

$

 —

Obligations of states and political subdivisions

 

 

54,771

 

 

 —

 

 

54,771

 

 

 —

Mortgage-backed securities

 

 

51,720

 

 

 —

 

 

51,720

 

 

 —

Corporate notes

 

 

62,955

 

 

 —

 

 

62,955

 

 

 —

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

Schedule of fair value of assets measured on a recurring basis using significant unobservable inputs

Fair value of assets measured on a recurring basis using significant unobservable inputs (Level 3) are as follows:

 

 

 

 

 

 

 

 

 

    

March 31, 2020

    

December 31, 2019

 

 

 

 

 

 

 

Total securities at beginning of period

 

$

 —

 

$

400

Included in earnings

 

 

 —

 

 

 —

Included in other comprehensive income

 

 

 —

 

 

 —

Purchases, issuance, and settlements

 

 

 —

 

 

(400)

Transfer in and/or out of level 3

 

 

 —

 

 

 —

Total securities at end of period

 

$

 —

 

$

 —

 

Schedule of fair value of assets measured on a non-recurring basis

Information regarding the fair value of assets measured at fair value on a non-recurring basis is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

In Active

 

Significant

 

 

 

 

 

Assets

 

Markets

 

Other

 

Significant

 

 

Measured

 

for Identical

 

Observable

 

Unobservable

 

 

At Fair

 

Assets

 

Inputs

 

Inputs

 

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

OREO

 

$

4,530

 

$

 —

 

$

 —

 

$

4,530

Impaired Loans, net of impairment reserve

 

 

7,551

 

 

 —

 

 

 —

 

 

7,551

 

 

$

12,081

 

$

 —

 

$

 —

 

$

12,081

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

OREO

 

$

6,888

 

$

 —

 

$

 —

 

$

6,888

Impaired Loans, net of impairment reserve

 

 

6,847

 

 

 —

 

 

 —

 

 

6,847

 

 

$

13,735

 

$

 —

 

$

 —

 

$

13,735

 

Schedule of fair value measurement on inputs and valuation techniques

The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

Weighted

 

 

 

Valuation

 

Unobservable

 

Range of

 

Average

 

 

 

Technique

 

Inputs

 

Discounts

 

Discount

 

As of March 31, 2020

 

 

 

 

 

 

 

 

 

Other real estate owned

 

Third party appraisals, sales contracts or brokered price options

 

Collateral discounts and estimated costs to sell

 

0% - 56%

 

32.3

%

Impaired loans

 

Third party appraisals and discounted cash flows

 

Collateral discounts and discount rates

 

0% - 100%

 

5.3

%

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

  

 

  

 

  

 

  

 

Other real estate owned

 

Third party appraisals, sales contracts or brokered price options

 

Collateral discounts and estimated costs to sell

 

0% - 61%

 

33.5

%

Impaired loans

 

Third party appraisals and discounted cash flows

 

Collateral discounts and discount rates

 

0% - 100%

 

6.1

%

 

Schedule of carrying value and estimated fair value of financial instruments

The carrying value and estimated fair value of financial instruments at March 31, 2020 and December 31, 2019 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

March 31, 2020

 

amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,153

 

$

54,153

 

$

 —

 

$

 —

 

$

54,153

Securities held to maturity

 

 

43,732

 

 

 —

 

 

46,988

 

 

 —

 

 

46,988

Securities available for sale

 

 

172,070

 

 

 —

 

 

172,070

 

 

 —

 

 

172,070

Loans held for sale

 

 

2,659

 

 

 —

 

 

 —

 

 

2,659

 

 

2,659

Loans, net

 

 

1,752,275

 

 

 —

 

 

 —

 

 

1,774,641

 

 

1,774,641

Other investments, at cost

 

 

7,332

 

 

 —

 

 

 —

 

 

7,332

 

 

7,332

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

4,287

Cash surrender value of life insurance

 

 

25,105

 

 

25,105

 

 

 —

 

 

 —

 

 

25,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,847,209

 

$

 —

 

$

 —

 

$

1,821,582

 

$

1,821,582

Securities sold under repurchase agreements

 

 

35,786

 

 

 —

 

 

35,786

 

 

 —

 

 

35,786

Notes payable

 

 

48,792

 

 

 —

 

 

48,792

 

 

 —

 

 

48,792

Subordinated notes

 

 

18,585

 

 

 —

 

 

18,585

 

 

 —

 

 

18,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

December 31, 2019

 

amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

86,452

 

$

86,452

 

$

 —

 

$

 —

 

$

86,452

Securities held to maturity

 

 

43,734

 

 

 —

 

 

44,803

 

 

 —

 

 

44,803

Securities available for sale

 

 

181,506

 

 

 —

 

 

181,506

 

 

 —

 

 

181,506

Loans held for sale

 

 

587

 

 

 —

 

 

 —

 

 

587

 

 

587

Loans, net

 

 

1,724,947

 

 

 —

 

 

 —

 

 

1,723,542

 

 

1,723,542

Other investments, at cost

 

 

4,933

 

 

 —

 

 

 —

 

 

4,933

 

 

4,933

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

4,287

Cash surrender value of life insurance

 

 

24,945

 

 

24,945

 

 

 —

 

 

 —

 

 

24,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

$

1,843,311

 

$

 —

 

$

 —

 

$

1,783,638

 

$

1,783,638

Securities sold under repurchase agreements

 

 

45,865

 

 

 —

 

 

45,865

 

 

 —

 

 

45,865

Notes payable

 

 

49,790

 

 

 —

 

 

49,790

 

 

 —

 

 

49,790

Subordinated notes

 

 

18,622

 

 

 —

 

 

18,622

 

 

 —

 

 

18,622

 

v3.20.1
EARNINGS PER SHARE (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Basic    
Net income available to common shareholders $ 7,266 $ 6,587
Less: Earnings allocated to participating securities (56) (52)
Net income allocated to common shareholders $ 7,210 $ 6,535
Weighted average common shares outstanding including participating securities 7,083,520 6,574,362
Less: Participating securities (1) (54,830) (52,176)
Average shares 7,028,690 6,522,186
Basic earnings per common shares $ 1.03 $ 1.00
Diluted    
Net income available to common shareholders $ 7,266 $ 6,587
Weighted average common shares outstanding for basic earnings per common share 7,028,690 6,522,186
Add: Dilutive effects of stock based compensation awards 99,556 54,148
Average shares and dilutive potential common shares 7,128,246 6,576,334
Diluted earnings per common shares $ 1.02 $ 1.00
v3.20.1
REGULATORY MATTERS
3 Months Ended
Mar. 31, 2020
REGULATORY MATTERS  
REGULATORY MATTERS

NOTE 9 – REGULATORY MATTERS

Banks and certain 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.

The Economic Growth, Regulatory Relief, and Consumer Protection Act, signed into law in May 2018 raised the threshold for those bank holding companies subject to the Federal Reserve’s Small Bank Holding Company Policy Statement to $3 billion. As a result, as of the effective date of that change in 2018, the Company was no longer required to comply with the risk-based capital rules applicable to the Bank. The Federal Reserve may, however, require smaller bank holding companies to maintain certain minimum capital levels, depending upon general economic conditions and a bank holding company’s particular condition, risk profile and growth plans.

Under regulatory guidance for non-advanced approaches institutions, the Bank is required to maintain minimum amounts and ratios of common equity Tier I capital to risk-weighted assets. Additionally, under Basel III rules, the decision was made to opt-out of including accumulated other comprehensive income in regulatory capital. As of March 31, 2020 and December 31, 2019, the Bank met all capital adequacy requirements to which they are subject.

Beginning in 2016, an additional conservation buffer was added to the minimum requirements for capital adequacy purposes, subject to a three year phase-in period. The capital conservation buffer was fully phased in January 1, 2019 at 2.50%.

Actual and required capital amounts and ratios are presented below at period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Capital

 

Capitalized Under

 

 

 

 

 

 

 

 

For Capital

 

Adeqaucy with

 

Prompt Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Capital Buffer

 

Action Provisions

 

 

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

218,198

 

10.76

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

225,087

 

11.11

%  

$

162,142

 

8.00

%  

$

212,811

 

10.50

%  

$

202,678

 

10.00

%

Tier 1 capital (to risk-weighted assets):

 

 

  

 

 

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

9.20

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

10.47

%  

$

121,607

 

6.00

%  

$

172,276

 

8.50

%  

$

162,142

 

8.00

%

Common Equity Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

9.20

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

10.47

%  

$

91,205

 

4.50

%  

$

141,874

 

7.00

%  

$

131,740

 

6.50

%

Tier 1 capital (to average assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

8.68

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

9.91

%  

$

85,606

 

4.00

%  

$

85,606

 

4.00

%  

$

107,008

 

5.00

%

December 31, 2019

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Total capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

208,900

 

10.35

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

215,347

 

10.69

%  

$

161,163

 

8.00

%  

$

211,527

 

10.50

%  

$

201,454

 

10.00

%

Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.86

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

10.12

%  

$

120,872

 

6.00

%  

$

171,236

 

8.50

%  

$

161,163

 

8.00

%

Common Equity Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.86

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

10.12

%  

$

90,654

 

4.50

%  

$

141,018

 

7.00

%  

$

130,945

 

6.50

%

Tier 1 capital (to average assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.46

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

9.67

%  

$

84,390

 

4.00

%  

 

84,390

 

4.00

%  

$

105,487

 

5.00

%

 

v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY
3 Months Ended
Mar. 31, 2020
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY  
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY

NOTE 5 – LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY

The following table presents total loans by portfolio segment and class of loan as of March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

    

March 31, 

    

December 31, 

 

 

2020

 

2019

 

 

 

 

 

 

 

Commercial/industrial

 

$

313,448

 

$

302,538

Commercial real estate - owner occupied

 

 

458,490

 

 

459,782

Commercial real estate - non-owner occupied

 

 

375,871

 

 

353,723

Construction and development

 

 

140,991

 

 

132,296

Residential 1‑4 family

 

 

442,375

 

 

448,605

Consumer

 

 

27,936

 

 

29,462

Other

 

 

6,588

 

 

10,440

Subtotals

 

 

1,765,699

 

 

1,736,846

ALL

 

 

(12,967)

 

 

(11,396)

Loans, net of ALL

 

 

1,752,732

 

 

1,725,450

Deferred loan fees and costs

 

 

(457)

 

 

(503)

Loans, net

 

$

1,752,275

 

$

1,724,947

 

 

 

 

 

The ALL by loan type as of March 31, 2020 and 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Commercial

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial /

 

Real Estate -

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Owner Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL - January 1, 2020

 

$

2,320

 

$

4,587

 

$

1,578

 

$

548

 

$

2,169

 

$

141

 

$

53

 

$

11,396

Charge-offs

 

 

(1)

 

 

(77)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(5)

 

 

(83)

Recoveries

 

 

 —

 

 

640

 

 

 1

 

 

 —

 

 

34

 

 

 —

 

 

 4

 

 

679

Provision

 

 

315

 

 

271

 

 

223

 

 

75

 

 

107

 

 

 1

 

 

(17)

 

 

975

ALL - March 31, 2020

 

 

2,634

 

 

5,421

 

 

1,802

 

 

623

 

 

2,310

 

 

142

 

 

35

 

 

12,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance individually evaluated for impairment

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance collectively evaluated for impairment

 

$

1,804

 

$

5,011

 

$

1,802

 

$

623

 

$

2,310

 

$

142

 

$

35

 

$

11,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans outstanding - March 31, 2020

 

$

313,448

 

$

458,490

 

$

375,871

 

$

140,991

 

$

442,375

 

$

27,936

 

$

6,588

 

$

1,765,699

Loans ending balance individually evaluated for impairment

 

 

1,872

 

 

5,235

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans ending balance collectively evaluated for impairment

 

$

311,576

 

$

453,255

 

$

375,871

 

$

140,991

 

$

442,375

 

$

27,936

 

$

6,588

 

$

1,758,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Commercial

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial /

 

Real Estate –

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Owner Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL - January 1, 2019

 

$

3,021

 

$

3,750

 

$

2,100

 

$

725

 

$

2,472

 

$

148

 

$

32

 

$

12,248

Charge-offs

 

 

(586)

 

 

(78)

 

 

(54)

 

 

 —

 

 

(8)

 

 

(11)

 

 

(5)

 

 

(742)

Recoveries

 

 

 —

 

 

 1

 

 

 —

 

 

 —

 

 

78

 

 

 1

 

 

 2

 

 

82

Provision

 

 

(166)

 

 

1,755

 

 

(136)

 

 

(329)

 

 

(508)

 

 

(3)

 

 

12

 

 

625

ALL - March 31, 2019

 

 

2,269

 

 

5,428

 

 

1,910

 

 

396

 

 

2,034

 

 

135

 

 

41

 

 

12,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance individually evaluated for impairment

 

 

 —

 

 

2,058

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,058

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL ending balance collectively evaluated for impairment

 

$

2,269

 

$

3,370

 

$

1,910

 

$

396

 

$

2,034

 

$

135

 

$

41

 

$

10,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans outstanding -

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

March 31, 2019

 

$

293,220

 

$

412,126

 

$

258,310

 

$

67,537

 

$

367,518

 

$

27,242

 

$

6,165

 

$

1,432,118

Loans ending balance individually evaluated for impairment

 

 

 —

 

 

9,786

 

 

 —

 

 

 —

 

 

179

 

 

 —

 

 

 —

 

 

9,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans ending balance collectively evaluated for impairment

 

$

293,220

 

$

402,340

 

$

258,310

 

$

67,537

 

$

367,339

 

$

27,242

 

$

6,165

 

$

1,422,153

 

The Company’s past due loans as of March 31, 2020 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

90 Days

    

    

 

    

    

 

 

 

30‑89 Days

 

or more

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

 

 

 

 

 

 

 

Accruing

 

and Accruing

 

Non-Accrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

1,536

 

$

80

 

$

1,887

 

$

3,503

Commercial real estate - owner occupied

 

 

433

 

 

1,134

 

 

3,412

 

 

4,979

Commercial real estate - non-owner occupied

 

 

316

 

 

 —

 

 

74

 

 

390

Construction and development

 

 

46

 

 

 —

 

 

 —

 

 

46

Residential 1‑4 family

 

 

2,050

 

 

214

 

 

555

 

 

2,819

Consumer

 

 

142

 

 

 1

 

 

32

 

 

175

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

4,523

 

$

1,429

 

$

5,960

 

$

11,912

 

The Company’s past due loans as of December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

 

    

90 Days

    

    

 

    

    

 

 

 

30‑89 Days

 

or more

 

 

 

 

 

 

 

 

Past Due

 

Past Due

 

 

 

 

 

 

 

 

Accruing

 

and Accruing

 

Non-Accrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

235

 

$

 —

 

$

1,923

 

$

2,158

Commercial real estate - owner occupied

 

 

1,124

 

 

 —

 

 

2,513

 

 

3,637

Commercial real estate - non-owner occupied

 

 

 —

 

 

 —

 

 

75

 

 

75

Construction and development

 

 

768

 

 

11

 

 

 —

 

 

779

Residential 1‑4 family

 

 

805

 

 

307

 

 

550

 

 

1,662

Consumer

 

 

70

 

 

36

 

 

32

 

 

138

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

3,002

 

$

354

 

$

5,093

 

$

8,449

 

The Company utilizes a numerical risk rating system for commercial relationships. All other types of relationships (ex: residential, consumer, other) are assigned a “Pass” rating, unless they have fallen 90 days past due or more, at which time they receive a rating of 7. The Company uses split ratings for government guaranties on loans. The portion of a loan that is supported by a government guaranty is included with other Pass credits.

The determination of a commercial loan risk rating begins with completion of a matrix, which assigns scores based on the strength of the borrower’s debt service coverage, collateral coverage, balance sheet leverage, industry outlook, and customer concentration. A weighted average is taken of these individual scores to arrive at the overall rating. This rating is subject to adjustment by the loan officer based on facts and circumstances pertaining to the borrower. Risk ratings are subject to independent review.

Commercial borrowers with ratings between 1 and 5 are considered Pass credits, with 1 being most acceptable and 5 being just above the minimum level of acceptance.

Commercial borrowers rated 6 have potential weaknesses which may jeopardize repayment ability.

Borrowers rated 7 have a well-defined weakness or weaknesses such as the inability to demonstrate significant cash flow for debt service based on analysis of the company’s financial information. These loans remain on accrual status provided full collection of principal and interest is reasonably expected. Otherwise they are deemed impaired and placed on nonaccrual status. Borrowers rated 8 are the same as 7 rated credits with one exception: collection or liquidation in full is not probable.

The breakdown of loans by risk rating as of March 31, 2020 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Pass (1‑5)

    

6

    

7

    

8

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

302,998

 

$

6,001

 

$

4,449

 

$

 —

 

$

313,448

Commercial real estate - owner occupied

 

 

423,568

 

 

4,771

 

 

30,151

 

 

 —

 

 

458,490

Commercial real estate - non-owner occupied

 

 

364,938

 

 

10,543

 

 

390

 

 

 —

 

 

375,871

Construction and development

 

 

140,961

 

 

 —

 

 

30

 

 

 —

 

 

140,991

Residential 1‑4 family

 

 

440,481

 

 

254

 

 

1,640

 

 

 —

 

 

442,375

Consumer

 

 

27,904

 

 

 —

 

 

32

 

 

 —

 

 

27,936

Other

 

 

6,588

 

 

 —

 

 

 —

 

 

 —

 

 

6,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,707,438

 

$

21,569

 

$

36,692

 

$

 —

 

$

1,765,699

 

The breakdown of loans by risk rating as of December 31, 2019 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Pass (1‑5)

    

6

    

7

    

8

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/industrial

 

$

290,180

 

$

5,329

 

$

7,029

 

$

 —

 

$

302,538

Commercial real estate - owner occupied

 

 

422,336

 

 

5,603

 

 

31,843

 

 

 —

 

 

459,782

Commercial real estate - non-owner occupied

 

 

344,278

 

 

8,774

 

 

671

 

 

 —

 

 

353,723

Construction and development

 

 

132,266

 

 

 —

 

 

30

 

 

 —

 

 

132,296

Residential 1‑4 family

 

 

447,630

 

 

256

 

 

719

 

 

 —

 

 

448,605

Consumer

 

 

29,430

 

 

 —

 

 

32

 

 

 —

 

 

29,462

Other

 

 

10,440

 

 

 —

 

 

 —

 

 

 —

 

 

10,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,676,560

 

$

19,962

 

$

40,324

 

$

 —

 

$

1,736,846

 

The ALL represents management’s estimate of probable and inherent credit losses in the loan portfolio. Estimating the amount of the ALL requires the exercise of significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogenous loans based on historical loss experience, and consideration of other qualitative factors such as current economic trends and conditions, all of which may be susceptible to significant change. The loan portfolio also represents the largest asset on the consolidated balance sheets. Loan losses are charged off against the ALL, while recoveries of amounts previously charged off are credited to the ALL. A provision for loan losses is charged to operations based on management’s periodic evaluation of the factors previously mentioned, as well as other pertinent factors.

The ALL consists of specific reserves for certain individually evaluated impaired loans and general reserves for collectively evaluated non-impaired loans. Specific reserves reflect estimated losses on impaired loans from management’s analyses developed through specific credit allocations. The specific reserves are based on regular analyses of impaired, non-homogenous loans greater than $250,000. These analyses involve a high degree of judgment in estimating the amount of loss associated with specific loans, including estimating the amount and timing of future cash flows and collateral values. The general reserve is based in part on the Bank’s historical loss experience which is updated quarterly. The general reserve portion of the ALL also includes consideration of certain qualitative factors such as 1) changes in lending policies and/or underwriting practices, 2) national and local economic conditions, 3) changes in portfolio volume and nature, 4) experience, ability and depth of lending management and other relevant staff, 5) levels of and trends in past-due and nonaccrual loans and quality, 6) changes in loan review and oversight, 7) impact and effects of concentrations and 8) other issues deemed relevant.

There are many factors affecting ALL; some are quantitative while others require qualitative judgment. The process for determining the ALL (which management believes adequately considers potential factors which might possibly result in credit losses) includes subjective elements and, therefore, may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provisions for loan losses could be required that could adversely affect the Company’s earnings or financial position in future periods. Allocations of the ALL may be made for specific loans but the entire ALL is available for any loan that, in management’s judgment, should be charged off or for which an actual loss is realized. As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulators’ credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.

A summary of impaired loans individually evaluated as of March 31, 2020 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Real Estate -

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/

 

Owner

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Occupied

 

Occupied

 

Development

 

1-4 Family

 

Consumer

 

Other

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,872

 

$

3,591

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

5,463

Unpaid principal balance

 

 

1,872

 

 

3,591

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,463

Related allowance

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

1,644

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

1,644

Unpaid principal balance

 

 

 —

 

 

1,644

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,644

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,872

 

$

5,235

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

7,107

Unpaid principal balance

 

 

1,872

 

 

5,235

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,107

Related allowance

 

 

830

 

 

410

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average recorded investment

 

$

1,875

 

$

4,567

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

6,442

 

A summary of impaired loans individually evaluated as of December 31, 2019 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

 

 

Real Estate -

 

Real Estate -

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial/

 

Owner

 

Non – Owner

 

and

 

Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

Occupied

 

Occupied

 

Development

 

1‑4 Family

 

Consumer

 

Other

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,878

 

$

960

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

2,838

Unpaid principal balance

 

 

1,878

 

 

960

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,838

Related allowance

 

 

760

 

 

80

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

2,938

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

2,938

Unpaid principal balance

 

 

 —

 

 

2,938

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,938

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

1,878

 

$

3,898

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

5,776

Unpaid principal balance

 

 

1,878

 

 

3,898

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5,776

Related allowance

 

 

760

 

 

80

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average recorded investment

 

$

3,773

 

$

5,847

 

$

 —

 

$

 —

 

$

351

 

$

 —

 

$

 —

 

$

 —

 

$

9,971

 

Interest recognized while these loans were impaired is considered immaterial to the consolidated financial statements for the three months ended March 31, 2020 and 2019.

The following table presents loans acquired with deteriorated credit quality as of March 31, 2020 and December 31, 2019. No loans in this table had a related allowance at either date, and therefore, the below disclosures were not expanded to include loans with and without a related allowance.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

    

 

 

    

Unpaid

    

 

 

    

Unpaid

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

 

Investment

 

Balance

 

Investment

 

Balance

Commercial & Industrial

 

$

144

 

$

165

 

$

191

 

$

212

Commercial real estate - owner occupied

 

 

171

 

 

402

 

 

518

 

 

785

Commercial real estate - non-owner occupied

 

 

358

 

 

391

 

 

 —

 

 

 —

Construction and development

 

 

92

 

 

102

 

 

213

 

 

237

Residential 1‑4 family

 

 

894

 

 

1,022

 

 

901

 

 

1,031

Consumer

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

$

1,659

 

$

2,082

 

$

1,823

 

$

2,265

 

Due to the nature of these loan relationships, prepayment expectations have not been considered in the determination of future cash flows. Management regularly monitors these loan relationships, and if information becomes available that indicates expected cash flows will differ from initial expectations, it may necessitate reclassification between accretable and non-accretable components of the original discount calculation.

The following table represents the change in the accretable and non-accretable components of discounts on loans acquired with deteriorated credit quality for the three months ended March 31, 2020, and year ended December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

December 31, 2019

 

 

Accretable

 

Non-accretable

 

Accretable

 

Non-accretable

 

    

discount

    

discount

    

discount

    

discount

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

222

 

$

220

 

$

318

 

$

745

Acquired balance, net

 

 

 —

 

 

 —

 

 

44

 

 

333

Reclassifications between accretable and non-accretable

 

 

 5

 

 

(5)

 

 

858

 

 

(858)

Accretion to loan interest income

 

 

(19)

 

 

 —

 

 

(998)

 

 

 —

Balance at end of period

 

$

208

 

$

215

 

$

222

 

$

220

 

A troubled debt restructuring (TDR) includes a loan modification where a borrower is experiencing financial difficulty and we grant a concession to that borrower that we would not otherwise consider except for the borrower’s financial difficulties. A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, it remains there until a sufficient period of performance under the restructured terms has occurred at which time it is returned to accrual status, generally six months. As of March 31, 2020 and December 31, 2019 the Company had specific reserves of $-0- and $80,000 for TDRs, respectively, and none of them have subsequently defaulted.

The following table presents the TDRs during the three months ended March 31, 2020. There were no TDRs during the same period in 2019.

 

 

 

 

 

 

 

 

 

 

    

 

    

Pre-Modification 

    

Post-Modification 

 

 

 

 

Outstanding 

 

Outstanding 

 

 

Number of

 

Recorded 

 

Recorded 

 

 

Contracts

 

Investment

 

Investment

Commerical Real Estate

 

 1

 

$

115

 

$

115

 

v3.20.1
REGULATORY MATTERS - Additional Information (Details) - USD ($)
$ in Billions
Mar. 31, 2020
Jan. 01, 2019
REGULATORY MATTERS    
Capital Conservative Buffer   2.50%
Threshold Amount Subject To Federal Reserve $ 3  
v3.20.1
NOTES PAYABLE (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Federal Home Loan Bank, Advances, Branch of FHLB Bank, Amount of Advances $ 38,800 $ 39,800
Long-term Debt $ 38,800 39,800
Maturity of Fixed Term one Member    
Long-term Debt   1,000
Debt Instrument, Basis Spread on Variable Rate 1.42%  
Maturity of Fixed Term Two Member    
Long-term Debt $ 400 400
Debt Instrument, Basis Spread on Variable Rate 1.28%  
Maturity of Fixed Term Three Member    
Long-term Debt $ 2,000 2,000
Debt Instrument, Basis Spread on Variable Rate 1.67%  
Maturity of Fixed Term Four Member    
Long-term Debt $ 5,000 5,000
Debt Instrument, Basis Spread on Variable Rate 2.37%  
Maturity of Fixed Term Five Member    
Long-term Debt $ 1,000 1,000
Debt Instrument, Basis Spread on Variable Rate 1.60%  
Maturity of Fixed Term Six Member    
Long-term Debt $ 400 400
Debt Instrument, Basis Spread on Variable Rate 1.46%  
Maturity of Fixed Term Seven Member    
Long-term Debt $ 10,000 10,000
Debt Instrument, Basis Spread on Variable Rate 1.76%  
Maturity of Fixed Term Eight Member    
Long-term Debt $ 10,000 10,000
Debt Instrument, Basis Spread on Variable Rate 1.74%  
Maturity of Fixed Term Nine Member    
Long-term Debt $ 10,000 10,000
Debt Instrument, Basis Spread on Variable Rate 1.75%  
Commercial Bank One [Member]    
Line of credit with bank $ 5,000  
Long-term Line of Credit 5,000 5,000
Commercial Bank Two [Member]    
Line of credit with bank 5,000  
Long-term Line of Credit $ 5,000 $ 5,000
v3.20.1
FAIR VALUE MEASUREMENTS - Fair value of assets measured on a recurring basis (Details) - Obligations of states and political subdivisions [Member] - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Total securities at beginning of period $ 0 $ 400
Included in earnings 0 0
Included in other comprehensive income 0 0
Purchases, issuance, and settlements 0 (400)
Transfer in and/or out of level 3 0 0
Total securities at end of period $ 0 $ 0
v3.20.1
STOCK BASED COMPENSATION (Tables)
3 Months Ended
Mar. 31, 2020
STOCK BASED COMPENSATION  
Schedule of share-based compensation, restricted stock and restricted stock units activity

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2020

 

For the three months ended March 31, 2019

 

 

 

 

Weighted-

 

 

 

Weighted-

 

 

 

 

Average Grant-

 

 

 

Average Grant-

 

    

Shares

    

Date Fair Value

    

Shares

    

Date Fair Value

Restricted Stock

 

 

 

 

 

 

 

 

 

 

Outstanding at beginning of year

 

50,676

 

$

43.03

 

51,776

 

$

34.27

Granted

 

25,107

 

 

61.49

 

17,015

 

 

56.62

Vested

 

(16,800)

 

 

37.38

 

(16,039)

 

 

28.82

Forfeited or cancelled

 

 —

 

 

 —

 

(176)

 

 

22.90

Outstanding at end of year

 

58,983

 

$

52.50

 

52,576

 

$

43.31

 

v3.20.1
SECURITIES - Securities available for sale (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Marketable Securities [Line Items]    
Available for sale securities, Amortized Cost $ 167,351 $ 178,376
Available for sale securities, Gross Unrealized Gains 4,936 3,357
Available for sale securities, Gross Unrealized Losses (217) (227)
Available for sale securities, Estimated Fair Value 172,070 181,506
Corporate notes [Member]    
Marketable Securities [Line Items]    
Available for sale securities, Amortized Cost 42,060 62,794
Available for sale securities, Gross Unrealized Gains 401 172
Available for sale securities, Gross Unrealized Losses (96) (11)
Available for sale securities, Estimated Fair Value 42,365 62,955
Obligations of U.S. Government sponsored agencies    
Marketable Securities [Line Items]    
Available for sale securities, Amortized Cost 13,431 12,218
Available for sale securities, Gross Unrealized Gains 33  
Available for sale securities, Gross Unrealized Losses (63) (158)
Available for sale securities, Estimated Fair Value 13,401 12,060
Obligations of states and political subdivisions [Member]    
Marketable Securities [Line Items]    
Available for sale securities, Amortized Cost 59,442 52,594
Available for sale securities, Gross Unrealized Gains 2,655 2,197
Available for sale securities, Gross Unrealized Losses (36) (20)
Available for sale securities, Estimated Fair Value 62,061 54,771
Mortgage-backed securities [Member]    
Marketable Securities [Line Items]    
Available for sale securities, Amortized Cost 52,418 50,770
Available for sale securities, Gross Unrealized Gains 1,847 988
Available for sale securities, Gross Unrealized Losses (22) (38)
Available for sale securities, Estimated Fair Value $ 54,243 $ 51,720
v3.20.1
SECURITIES - Summary of proceeds from sales securities (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
SECURITIES    
Sale of securities available for sale 0 0
v3.20.1
SUBORDINATED NOTES
3 Months Ended
Mar. 31, 2020
SUBORDINATED NOTES  
SUBORDINATED NOTES

NOTE 8 – SUBORDINATED NOTES

During September 2017, the Company entered into subordinated note agreements with three separate commercial banks. The Company had outstanding balances of $11.5 million under these agreements as of March 31, 2020 and December 31, 2019. These notes were all issued with 10‑year maturities, carry interest at a variable rate payable quarterly, are callable on or after the sixth anniversary of the issuance dates, and qualify for Tier 2 capital for regulatory purposes.

As a part of the Partnership acquisition, further detailed in Note 2, the Company assumed a subordinated note agreement with outstanding balance of $7.0 million, and a fair market value adjustment of $0.2 million ($0.1 million as of March 31, 2020 and December 31, 2019). The total amount outstanding was $7.1 million at March 31, 2020 and December 31, 2019. The note matures on October 1, 2025, requires quarterly interest-only payments at a rate of 7.1% prior to maturity, and can be prepaid without penalty after October 1, 2020.

v3.20.1
SECURITIES
3 Months Ended
Mar. 31, 2020
SECURITIES  
SECURITIES

NOTE 4 – SECURITIES

The Company’s securities available for sale as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

    

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 

 

Cost

 

Gains

 

Losses

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

Obligations  of U.S. Government sponsored agencies

 

$

13,431

 

$

33

 

$

(63)

 

$

13,401

Obligations of states and political subdivisions

 

 

59,442

 

 

2,655

 

 

(36)

 

 

62,061

Mortgage-backed securities

 

 

52,418

 

 

1,847

 

 

(22)

 

 

54,243

Corporate notes

 

 

42,060

 

 

401

 

 

(96)

 

 

42,365

Total available for sale securities

 

$

167,351

 

$

4,936

 

$

(217)

 

$

172,070

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Obligations  of U.S. Government sponsored agencies

 

$

12,218

 

$

 —

 

$

(158)

 

$

12,060

Obligations of states and political subdivisions

 

 

52,594

 

 

2,197

 

 

(20)

 

 

54,771

Mortgage-backed securities

 

 

50,770

 

 

988

 

 

(38)

 

 

51,720

Corporate notes

 

 

62,794

 

 

172

 

 

(11)

 

 

62,955

Total available for sale securities

 

$

178,376

 

$

3,357

 

$

(227)

 

$

181,506

 

The Company’s securities held to maturity as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 

 

Cost

 

Gains

 

Losses

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

33,525

 

$

3,243

 

$

 —

 

$

36,768

Obligations of states and political subdivisions

 

 

10,207

 

 

13

 

 

 —

 

 

10,220

Total held to maturity securities

 

$

43,732

 

$

3,256

 

$

 —

 

$

46,988

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

33,527

 

$

1,076

 

$

(22)

 

$

34,581

Obligations of states and political subdivisions

 

 

10,207

 

 

15

 

 

 —

 

 

10,222

Total held to maturity securities

 

$

43,734

 

$

1,091

 

$

(22)

 

$

44,803

 

The following table shows the fair value and gross unrealized losses of securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

Greater Than 12 Months

 

Total

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

    

Value

    

Losses

    

Value

    

Losses

    

Value

    

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020 - Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. Government sponsored agencies

 

$

11,076

 

$

(63)

 

$

 —

 

$

 —

 

$

11,076

 

$

(63)

Obligations of states and political subdivisions

 

 

3,467

 

 

(36)

 

 

 —

 

 

 —

 

 

3,467

 

 

(36)

Mortgage-backed securities

 

 

2,918

 

 

(17)

 

 

1,731

 

 

(5)

 

 

4,649

 

 

(22)

Corporate notes

 

 

3,851

 

 

(96)

 

 

 —

 

 

 —

 

 

3,851

 

 

(96)

Totals

 

$

21,312

 

$

(212)

 

$

1,731

 

$

(5)

 

$

23,043

 

$

(217)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019 - Available for Sale

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

12,059

 

$

(158)

 

$

 —

 

$

 —

 

$

12,059

 

$

(158)

Obligations of states and political subdivisions

 

 

5,636

 

 

(19)

 

 

999

 

 

(1)

 

 

6,635

 

 

(20)

Mortgage-backed securities

 

 

4,038

 

 

(26)

 

 

2,187

 

 

(12)

 

 

6,225

 

 

(38)

Corporate notes

 

 

3,925

 

 

(11)

 

 

 —

 

 

 —

 

 

3,925

 

 

(11)

Totals

 

$

25,658

 

$

(214)

 

$

3,186

 

$

(13)

 

$

28,844

 

$

(227)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019 - Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

2,958

 

$

(22)

 

$

 —

 

$

 —

 

$

2,958

 

$

(22)

 

As of March 31, 2020, the Company does not consider its securities with unrealized losses to be other-than-temporarily impaired, as the unrealized losses in each category have occurred as a result of changes in interest rates, market spreads and market conditions subsequent to purchase, not credit deterioration. The Company has the intent and ability to hold its securities to maturity or until par is recovered. There were no other-than-temporary impairments charged to earnings during the three months ended March 31, 2020 or 2019.

The following is a summary of amortized cost and estimated fair value of securities by contractual maturity as of March 31, 2020. Contractual maturities will differ from expected maturities for mortgage-backed securities because borrowers may have the right to call or prepay obligations without penalties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for Sale

 

Held to Maturity

 

 

Amortized

 

Estimated

 

Amortized

 

Estimated

 

    

Cost

    

Fair Value

    

Cost

    

Fair Value

Due in one year or less

 

$

26,344

 

$

26,347

 

$

4,134

 

$

4,177

Due after one year through 5 years

 

 

21,833

 

 

22,298

 

 

13,470

 

 

14,137

Due after 5 years through ten years

 

 

12,963

 

 

13,509

 

 

23,219

 

 

25,765

Due after 10 years

 

 

53,793

 

 

55,673

 

 

2,909

 

 

2,909

Subtotal

 

 

114,933

 

 

117,827

 

 

43,732

 

 

46,988

Mortgage-backed securities

 

 

52,418

 

 

54,243

 

 

 —

 

 

 —

Total

 

$

167,351

 

$

172,070

 

$

43,732

 

$

46,988

 

There were no sales of securities available for sale during the three months ended March 31, 2020 or 2019.

v3.20.1
FAIR VALUE MEASUREMENTS (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Dec. 31, 2017
Securities available for sale      
Mortgage servicing rights $ 4,287 $ 4,287 $ 3,085
Quoted Prices In Active Markets for Identical Assets (Level 1)      
Securities available for sale      
Mortgage servicing rights 0 0  
Other investments 0 0  
Significant Other Other Inputs (Level 2)      
Securities available for sale      
Mortgage servicing rights 4,287 4,287  
Other investments 0 0  
Significant Unobservable Inputs (Level 3)      
Securities available for sale      
Mortgage servicing rights 0 0  
Other investments 7,332 4,933  
Corporate notes [Member]      
Securities available for sale      
Instruments Measured At Fair Value 42,365 62,955  
Corporate notes [Member] | Quoted Prices In Active Markets for Identical Assets (Level 1)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Corporate notes [Member] | Significant Other Other Inputs (Level 2)      
Securities available for sale      
Instruments Measured At Fair Value 42,365 62,955  
Corporate notes [Member] | Significant Unobservable Inputs (Level 3)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Obligations of U.S. Government sponsored agencies      
Securities available for sale      
Instruments Measured At Fair Value 13,401 12,060  
Obligations of U.S. Government sponsored agencies | Quoted Prices In Active Markets for Identical Assets (Level 1)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Obligations of U.S. Government sponsored agencies | Significant Other Other Inputs (Level 2)      
Securities available for sale      
Instruments Measured At Fair Value 13,401 12,060  
Obligations of U.S. Government sponsored agencies | Significant Unobservable Inputs (Level 3)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Obligations of states and political subdivisions [Member]      
Securities available for sale      
Instruments Measured At Fair Value 62,061 54,771  
Obligations of states and political subdivisions [Member] | Quoted Prices In Active Markets for Identical Assets (Level 1)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Obligations of states and political subdivisions [Member] | Significant Other Other Inputs (Level 2)      
Securities available for sale      
Instruments Measured At Fair Value 62,061 54,771  
Obligations of states and political subdivisions [Member] | Significant Unobservable Inputs (Level 3)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Mortgage-backed securities [Member]      
Securities available for sale      
Instruments Measured At Fair Value 54,243 51,720  
Mortgage-backed securities [Member] | Quoted Prices In Active Markets for Identical Assets (Level 1)      
Securities available for sale      
Instruments Measured At Fair Value 0 0  
Mortgage-backed securities [Member] | Significant Other Other Inputs (Level 2)      
Securities available for sale      
Instruments Measured At Fair Value 54,243 51,720  
Mortgage-backed securities [Member] | Significant Unobservable Inputs (Level 3)      
Securities available for sale      
Instruments Measured At Fair Value $ 0 $ 0  
v3.20.1
REGULATORY MATTERS (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Total capital (to risk-weighted assets):    
Capital $ 225,087 $ 215,347
Capital to Risk Weighted Assets 11.11% 10.69%
Capital Required for Capital Adequacy $ 162,142 $ 161,163
Capital Required for Capital Adequacy to Risk Weighted Assets 8.00% 8.00%
Excess Capital $ 212,811 $ 211,527
Excess Capital to Risk Weighted Assets 10.50% 10.50%
Capital Required to be Well Capitalized $ 202,678 $ 201,454
Capital Required to be Well Capitalized to Risk Weighted Assets 10.00% 10.00%
Tier One Risk Based Capital [Abstract]    
Tier One Risk Based Capital $ 212,120 $ 203,951
Tier One Risk Based Capital to Risk Weighted Assets 10.47% 10.12%
Tier One Risk Based Capital Required for Capital Adequacy $ 121,607 $ 120,872
Tier One Risk Based Capital Required for Capital Adequacy to Risk Weighted Assets 6.00% 6.00%
Excess Tier One Risk Based Capital $ 172,276 $ 171,236
Excess Tier One Risk Based Capital to Risk Weighted Assets 8.50% 8.50%
Tier One Risk Based Capital Required to be Well Capitalized $ 162,142 $ 161,163
Tier One Risk Based Capital Required to be Well Capitalized to Risk Weighted Assets 8.00% 8.00%
Common Equity Tier One Capital [Abstract]    
Common Equity Tier One Capital $ 212,120 $ 203,951
Common Equity Tier One Capital Ratio 10.47% 10.12%
Common Equity Tier One Capital Required for Capital Adequacy $ 91,205 $ 90,654
Common Equity Tier One Capital Required for Capital Adequacy To Risk Weighted Assets 4.50% 4.50%
Excess Common Equity Tier One Capital $ 141,874 $ 141,018
Excess Common Equity Tier One Capital to Risk Weighted Assets 7.00% 7.00%
Common Equity Tier One Capital Required to be Well-Capitalized $ 131,740 $ 130,945
Common Equity Tier One Capital Required To Be Well Capitalized To Risk Weighted Assets 6.50% 6.50%
Tier One Leverage Capital [Abstract]    
Tier One Leverage Capital $ 212,120 $ 203,951
Tier One Leverage Capital to Average Assets 9.91% 9.67%
Tier One Leverage Capital Required for Capital Adequacy $ 85,606 $ 84,390
Tier One Leverage Capital Required for Capital Adequacy to Average Assets 4.00% 4.00%
Excess Tier One Leverage Capital $ 85,606 $ 84,390
Excess Tier One Leverage Capital to Average Assets 4.00% 4.00%
Tier One Leverage Capital Required to be Well Capitalized $ 107,008 $ 105,487
Tier One Leverage Capital Required to be Well Capitalized to Average Assets 5.00% 5.00%
Company [Member]    
Total capital (to risk-weighted assets):    
Capital $ 218,198 $ 208,900
Capital to Risk Weighted Assets 10.76% 10.35%
Tier One Risk Based Capital [Abstract]    
Tier One Risk Based Capital $ 186,646 $ 178,882
Tier One Risk Based Capital to Risk Weighted Assets 9.20% 8.86%
Common Equity Tier One Capital [Abstract]    
Common Equity Tier One Capital $ 186,646 $ 178,882
Common Equity Tier One Capital Ratio 9.20% 8.86%
Tier One Leverage Capital [Abstract]    
Tier One Leverage Capital $ 186,646 $ 178,882
Tier One Leverage Capital to Average Assets 8.68% 8.46%
v3.20.1
MORTGAGE SERVICING RIGHTS - Additional Information (Details) - M
Mar. 31, 2020
Dec. 31, 2019
Measurement Input, Discount Rate [Member]    
Mortgage Servicing Rights Discount Rate 10.00% 9.80%
Measurement Input, Prepayment Rate [Member]    
Servicing Asset, Measurement Input 14.3 12.1
v3.20.1
LEASES - Operating Lease (Details)
$ in Thousands
Mar. 31, 2020
USD ($)
Operating lease payments due:  
Within one year $ 136
After one but within two years 136
After two but within three years 103
After three but within four years 86
After four years but within five years 86
After five years 3,389
Total undiscounted cash flows 3,936
Discount on cash flows (2,247)
Total operating lease liabilities $ 1,689
v3.20.1
FAIR VALUE MEASUREMENTS - Carrying value and estimated fair value (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Dec. 31, 2017
Financial assets:      
Securities held to maturity $ 46,988 $ 44,803  
Securities available for sale 172,070 181,506  
Loans, net 7,551 6,847  
Mortgage servicing rights 4,287 4,287 $ 3,085
Quoted Prices In Active Markets for Identical Assets (Level 1)      
Financial assets:      
Cash and cash equivalents 54,153 86,452  
Securities held to maturity 0 0  
Securities available for sale 0 0  
Loans held for sale 0 0  
Loans, net 0 0  
Other investments, at cost 0 0  
Mortgage servicing rights 0 0  
Cash surrender value of life insurance 25,105 24,945  
Financial liabilities:      
Deposits 0 0  
Securities sold under repurchase agreements 0 0  
Notes Payable 0 0  
Subordinated notes 0 0  
Significant Other Other Inputs (Level 2)      
Financial assets:      
Cash and cash equivalents 0 0  
Securities held to maturity 46,988 44,803  
Securities available for sale 172,070 181,506  
Loans held for sale 0 0  
Loans, net 0 0  
Other investments, at cost 0 0  
Mortgage servicing rights 4,287 4,287  
Cash surrender value of life insurance 0 0  
Financial liabilities:      
Deposits 0 0  
Securities sold under repurchase agreements 35,786 45,865  
Notes Payable 48,792 49,790  
Subordinated notes 18,585 18,622  
Significant Unobservable Inputs (Level 3)      
Financial assets:      
Cash and cash equivalents 0 0  
Securities held to maturity 0 0  
Securities available for sale 0 0  
Loans held for sale 2,659 587  
Loans, net 1,774,641 1,723,542  
Other investments, at cost 7,332 4,933  
Mortgage servicing rights 0 0  
Cash surrender value of life insurance 0 0  
Financial liabilities:      
Deposits 1,821,582 1,783,638  
Securities sold under repurchase agreements 0 0  
Notes Payable 0 0  
Subordinated notes 0 0  
Carrying Amount [Member]      
Financial assets:      
Cash and cash equivalents 54,153 86,452  
Securities held to maturity 43,732 43,734  
Securities available for sale 172,070 181,506  
Loans held for sale 2,659 587  
Loans, net 1,752,275 1,724,947  
Other investments, at cost 7,332 4,933  
Mortgage servicing rights 4,287 4,287  
Cash surrender value of life insurance 25,105 24,945  
Financial liabilities:      
Deposits 1,847,209 1,843,311  
Securities sold under repurchase agreements 35,786 45,865  
Notes Payable 48,792 49,790  
Subordinated notes 18,585 18,622  
Estimated Fair Value [Member]      
Financial assets:      
Cash and cash equivalents 54,153 86,452  
Securities held to maturity 46,988 44,803  
Securities available for sale 172,070 181,506  
Loans held for sale 2,659 587  
Loans, net 1,774,641 1,723,542  
Other investments, at cost 7,332 4,933  
Mortgage servicing rights 4,287 4,287  
Cash surrender value of life insurance 25,105 24,945  
Financial liabilities:      
Deposits 1,821,582 1,783,638  
Securities sold under repurchase agreements 35,786 45,865  
Notes Payable 48,792 49,790  
Subordinated notes $ 18,585 $ 18,622  
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - ALL by loan type (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
ALL - Beginning Balance $ 11,396 $ 12,248  
Charge-offs (83) (742)  
Recoveries 679 82  
Provision 975 625  
ALL - Ending Balance 12,967 12,213  
ALL ending balance individually evaluated for impairment 1,240 2,058  
ALL ending balance collectively evaluated for impairment 11,727 10,155  
Loans outstanding - Ending Balance 1,765,699 1,432,118 $ 1,736,846
Loans ending balance individually evaluated for impairment 7,107 9,965  
Loans ending balance collectively evaluated for impairment 1,758,592 1,422,153  
Other      
ALL - Beginning Balance 53 32  
Charge-offs (5) (5)  
Recoveries 4 2  
Provision (17) 12  
ALL - Ending Balance 35 41  
ALL ending balance individually evaluated for impairment 0 0  
ALL ending balance collectively evaluated for impairment 35 41  
Loans outstanding - Ending Balance 6,588 6,165 10,440
Loans ending balance individually evaluated for impairment 0 0  
Loans ending balance collectively evaluated for impairment 6,588 6,165  
Construction and Development      
ALL - Beginning Balance 548 725  
Charge-offs 0 0  
Recoveries 0 0  
Provision 75 (329)  
ALL - Ending Balance 623 396  
ALL ending balance individually evaluated for impairment 0 0  
ALL ending balance collectively evaluated for impairment 623 396  
Loans outstanding - Ending Balance 140,991 67,537 132,296
Loans ending balance individually evaluated for impairment 0 0  
Loans ending balance collectively evaluated for impairment 140,991 67,537  
Commercial/Industrial      
ALL - Beginning Balance 2,320 3,021  
Charge-offs (1) (586)  
Recoveries 0 0  
Provision 315 (166)  
ALL - Ending Balance 2,634 2,269  
ALL ending balance individually evaluated for impairment 830 0  
ALL ending balance collectively evaluated for impairment 1,804 2,269  
Loans outstanding - Ending Balance 313,448 293,220 302,538
Loans ending balance individually evaluated for impairment 1,872 0  
Loans ending balance collectively evaluated for impairment 311,576 293,220  
Commercial Real Estate-Owner Occupied      
ALL - Beginning Balance 4,587 3,750  
Charge-offs (77) (78)  
Recoveries 640 1  
Provision 271 1,755  
ALL - Ending Balance 5,421 5,428  
ALL ending balance individually evaluated for impairment 410 2,058  
ALL ending balance collectively evaluated for impairment 5,011 3,370  
Loans outstanding - Ending Balance 458,490 412,126 459,782
Loans ending balance individually evaluated for impairment 5,235 9,786  
Loans ending balance collectively evaluated for impairment 453,255 402,340  
Commercial Real Estate-Non-Owner Occupied      
ALL - Beginning Balance 1,578 2,100  
Charge-offs 0 (54)  
Recoveries 1 0  
Provision 223 (136)  
ALL - Ending Balance 1,802 1,910  
ALL ending balance individually evaluated for impairment 0 0  
ALL ending balance collectively evaluated for impairment 1,802 1,910  
Loans outstanding - Ending Balance 375,871 258,310 353,723
Loans ending balance individually evaluated for impairment 0 0  
Loans ending balance collectively evaluated for impairment 375,871 258,310  
Residential 14 Family      
ALL - Beginning Balance 2,169 2,472  
Charge-offs 0 (8)  
Recoveries 34 78  
Provision 107 (508)  
ALL - Ending Balance 2,310 2,034  
ALL ending balance individually evaluated for impairment 0 0  
ALL ending balance collectively evaluated for impairment 2,310 2,034  
Loans outstanding - Ending Balance 442,375 367,518 448,605
Loans ending balance individually evaluated for impairment 0 179  
Loans ending balance collectively evaluated for impairment 442,375 367,339  
Consumer      
ALL - Beginning Balance 141 148  
Charge-offs 0 (11)  
Recoveries 0 1  
Provision 1 (3)  
ALL - Ending Balance 142 135  
ALL ending balance individually evaluated for impairment 0 0  
ALL ending balance collectively evaluated for impairment 142 135  
Loans outstanding - Ending Balance 27,936 27,242 $ 29,462
Loans ending balance individually evaluated for impairment 0 0  
Loans ending balance collectively evaluated for impairment $ 27,936 $ 27,242  
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - Credit Deterioration (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Impaired Financing Receivable, Recorded Investment $ 7,107 $ 5,776
Impaired Financing Receivable, Unpaid Principal Balance 7,107 5,776
Other    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Construction and Development    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Commercial/Industrial    
Impaired Financing Receivable, Recorded Investment 1,872 1,878
Impaired Financing Receivable, Unpaid Principal Balance 1,872 1,878
Commercial Real Estate-Owner Occupied    
Impaired Financing Receivable, Recorded Investment 5,235 3,898
Impaired Financing Receivable, Unpaid Principal Balance 5,235 3,898
Commercial Real Estate-Non-Owner Occupied    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Residential 14 Family    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Consumer    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Financial Asset Acquired with Credit Deterioration [Member]    
Impaired Financing Receivable, Recorded Investment 1,659 1,823
Impaired Financing Receivable, Unpaid Principal Balance 2,082 2,265
Financial Asset Acquired with Credit Deterioration [Member] | Other    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance 0 0
Financial Asset Acquired with Credit Deterioration [Member] | Construction and Development    
Impaired Financing Receivable, Recorded Investment 92 213
Impaired Financing Receivable, Unpaid Principal Balance 102 237
Financial Asset Acquired with Credit Deterioration [Member] | Commercial/Industrial    
Impaired Financing Receivable, Recorded Investment 144 191
Impaired Financing Receivable, Unpaid Principal Balance 165 212
Financial Asset Acquired with Credit Deterioration [Member] | Commercial Real Estate-Owner Occupied    
Impaired Financing Receivable, Recorded Investment 171 518
Impaired Financing Receivable, Unpaid Principal Balance 402 785
Financial Asset Acquired with Credit Deterioration [Member] | Commercial Real Estate-Non-Owner Occupied    
Impaired Financing Receivable, Recorded Investment 358 0
Impaired Financing Receivable, Unpaid Principal Balance 391 0
Financial Asset Acquired with Credit Deterioration [Member] | Residential 14 Family    
Impaired Financing Receivable, Recorded Investment 894 901
Impaired Financing Receivable, Unpaid Principal Balance 1,022 1,031
Financial Asset Acquired with Credit Deterioration [Member] | Consumer    
Impaired Financing Receivable, Recorded Investment 0 0
Impaired Financing Receivable, Unpaid Principal Balance $ 0 $ 0
v3.20.1
MORTGAGE SERVICING RIGHTS (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Fair value at beginning of period $ 4,287  
MSR asset acquired   $ 1,859
Servicing asset additions 243 740
Loan payments and payoffs (272) (821)
Changes in valuation inputs and assumptions used in the valuation model 29 (576)
Amount recognized through earnings 0 (657)
Fair value at end of period 4,287 4,287
Unpaid principal balance of loans serviced for others 7,107 5,776
Other    
Unpaid principal balance of loans serviced for others $ 0 $ 0
Mortgage servicing rights as a percent of loans serviced for others 0.75% 0.77%
Other | Mortgage Servicing Rights [Member]    
Unpaid principal balance of loans serviced for others $ 568,584 $ 554,374
v3.20.1
REGULATORY MATTERS (Tables)
3 Months Ended
Mar. 31, 2020
REGULATORY MATTERS  
Schedule of Actual and required capital amounts and ratios

Actual and required capital amounts and ratios are presented below at period-end:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Capital

 

Capitalized Under

 

 

 

 

 

 

 

 

For Capital

 

Adeqaucy with

 

Prompt Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Capital Buffer

 

Action Provisions

 

 

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

218,198

 

10.76

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

225,087

 

11.11

%  

$

162,142

 

8.00

%  

$

212,811

 

10.50

%  

$

202,678

 

10.00

%

Tier 1 capital (to risk-weighted assets):

 

 

  

 

 

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

9.20

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

10.47

%  

$

121,607

 

6.00

%  

$

172,276

 

8.50

%  

$

162,142

 

8.00

%

Common Equity Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

9.20

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

10.47

%  

$

91,205

 

4.50

%  

$

141,874

 

7.00

%  

$

131,740

 

6.50

%

Tier 1 capital (to average assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

186,646

 

8.68

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

212,120

 

9.91

%  

$

85,606

 

4.00

%  

$

85,606

 

4.00

%  

$

107,008

 

5.00

%

December 31, 2019

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Total capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

208,900

 

10.35

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

215,347

 

10.69

%  

$

161,163

 

8.00

%  

$

211,527

 

10.50

%  

$

201,454

 

10.00

%

Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.86

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

10.12

%  

$

120,872

 

6.00

%  

$

171,236

 

8.50

%  

$

161,163

 

8.00

%

Common Equity Tier 1 capital (to risk-weighted assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.86

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

10.12

%  

$

90,654

 

4.50

%  

$

141,018

 

7.00

%  

$

130,945

 

6.50

%

Tier 1 capital (to average assets):

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

 

  

 

  

 

Corporation

 

$

178,882

 

8.46

%  

 

NA

 

NA

 

 

NA

 

NA

 

 

NA

 

NA

 

Bank

 

$

203,951

 

9.67

%  

$

84,390

 

4.00

%  

 

84,390

 

4.00

%  

$

105,487

 

5.00

%

 

v3.20.1
Consolidated Statements of Income - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Interest income:    
Loans, including fees $ 21,672 $ 18,226
Securities:    
Taxable 1,086 744
Tax-exempt 425 426
Other 113 327
Total interest income 23,296 19,723
Interest expense:    
Deposits 4,110 4,225
Securities sold under repurchase agreements 103 130
Borrowed funds 440 168
Total interest expense 4,653 4,523
Net interest income 18,643 15,200
Provision for loan losses 975 625
Net interest income after provision for loan losses 17,668 14,575
Noninterest income:    
Service charges 916 679
Income from Ansay and Associates, LLC ("Ansay") 891 875
Income from UFS, LLC ("UFS") 897 594
Loan servicing income 462 223
Net gain on sales of mortgage loans 460 87
Net gain on sale of other investments   234
Noninterest income from strategic alliances 17 19
Other 254 829
Total noninterest income 3,897 3,540
Noninterest expense:    
Salaries, commissions, and employee benefits 6,452 5,310
Occupancy 1,275 849
Data processing 1,199 913
Postage, stationery, and supplies 172 123
Net loss on sales and valuations of OREO 976 36
Advertising 55 74
Charitable contributions 123 131
Outside service fees 801 684
Amortization of intangibles 334 161
Other 1,354 1,255
Total noninterest expense 12,741 9,536
Income before provision for income taxes 8,824 8,579
Provision for income taxes 1,558 1,992
Net Income $ 7,266 $ 6,587
Earnings per share - basic $ 1.03 $ 1.00
Earnings per share - diluted 1.02 1.00
Dividends per share $ 0.20 $ 0.20
v3.20.1
SECURITIES (Tables)
3 Months Ended
Mar. 31, 2020
SECURITIES  
Schedule of securities available for sale

The Company’s securities available for sale as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

    

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 

 

Cost

 

Gains

 

Losses

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

Obligations  of U.S. Government sponsored agencies

 

$

13,431

 

$

33

 

$

(63)

 

$

13,401

Obligations of states and political subdivisions

 

 

59,442

 

 

2,655

 

 

(36)

 

 

62,061

Mortgage-backed securities

 

 

52,418

 

 

1,847

 

 

(22)

 

 

54,243

Corporate notes

 

 

42,060

 

 

401

 

 

(96)

 

 

42,365

Total available for sale securities

 

$

167,351

 

$

4,936

 

$

(217)

 

$

172,070

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Obligations  of U.S. Government sponsored agencies

 

$

12,218

 

$

 —

 

$

(158)

 

$

12,060

Obligations of states and political subdivisions

 

 

52,594

 

 

2,197

 

 

(20)

 

 

54,771

Mortgage-backed securities

 

 

50,770

 

 

988

 

 

(38)

 

 

51,720

Corporate notes

 

 

62,794

 

 

172

 

 

(11)

 

 

62,955

Total available for sale securities

 

$

178,376

 

$

3,357

 

$

(227)

 

$

181,506

 

Schedule of securities held to maturity

The Company’s securities held to maturity as of March 31, 2020 and December 31, 2019 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Gross

    

Gross

    

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 

 

Cost

 

Gains

 

Losses

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

33,525

 

$

3,243

 

$

 —

 

$

36,768

Obligations of states and political subdivisions

 

 

10,207

 

 

13

 

 

 —

 

 

10,220

Total held to maturity securities

 

$

43,732

 

$

3,256

 

$

 —

 

$

46,988

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

33,527

 

$

1,076

 

$

(22)

 

$

34,581

Obligations of states and political subdivisions

 

 

10,207

 

 

15

 

 

 —

 

 

10,222

Total held to maturity securities

 

$

43,734

 

$

1,091

 

$

(22)

 

$

44,803

 

Schedule of fair value and gross unrealized lossess of securities

The following table shows the fair value and gross unrealized losses of securities with unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

Greater Than 12 Months

 

Total

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

    

Value

    

Losses

    

Value

    

Losses

    

Value

    

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020 - Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of U.S. Government sponsored agencies

 

$

11,076

 

$

(63)

 

$

 —

 

$

 —

 

$

11,076

 

$

(63)

Obligations of states and political subdivisions

 

 

3,467

 

 

(36)

 

 

 —

 

 

 —

 

 

3,467

 

 

(36)

Mortgage-backed securities

 

 

2,918

 

 

(17)

 

 

1,731

 

 

(5)

 

 

4,649

 

 

(22)

Corporate notes

 

 

3,851

 

 

(96)

 

 

 —

 

 

 —

 

 

3,851

 

 

(96)

Totals

 

$

21,312

 

$

(212)

 

$

1,731

 

$

(5)

 

$

23,043

 

$

(217)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019 - Available for Sale

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

12,059

 

$

(158)

 

$

 —

 

$

 —

 

$

12,059

 

$

(158)

Obligations of states and political subdivisions

 

 

5,636

 

 

(19)

 

 

999

 

 

(1)

 

 

6,635

 

 

(20)

Mortgage-backed securities

 

 

4,038

 

 

(26)

 

 

2,187

 

 

(12)

 

 

6,225

 

 

(38)

Corporate notes

 

 

3,925

 

 

(11)

 

 

 —

 

 

 —

 

 

3,925

 

 

(11)

Totals

 

$

25,658

 

$

(214)

 

$

3,186

 

$

(13)

 

$

28,844

 

$

(227)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019 - Held to Maturity

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury securities

 

$

2,958

 

$

(22)

 

$

 —

 

$

 —

 

$

2,958

 

$

(22)

 

Schedule of amortized cost and estimated fair value of securities

 

The following is a summary of amortized cost and estimated fair value of securities by contractual maturity as of March 31, 2020. Contractual maturities will differ from expected maturities for mortgage-backed securities because borrowers may have the right to call or prepay obligations without penalties.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for Sale

 

Held to Maturity

 

 

Amortized

 

Estimated

 

Amortized

 

Estimated

 

    

Cost

    

Fair Value

    

Cost

    

Fair Value

Due in one year or less

 

$

26,344

 

$

26,347

 

$

4,134

 

$

4,177

Due after one year through 5 years

 

 

21,833

 

 

22,298

 

 

13,470

 

 

14,137

Due after 5 years through ten years

 

 

12,963

 

 

13,509

 

 

23,219

 

 

25,765

Due after 10 years

 

 

53,793

 

 

55,673

 

 

2,909

 

 

2,909

Subtotal

 

 

114,933

 

 

117,827

 

 

43,732

 

 

46,988

Mortgage-backed securities

 

 

52,418

 

 

54,243

 

 

 —

 

 

 —

Total

 

$

167,351

 

$

172,070

 

$

43,732

 

$

46,988

 

v3.20.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net income $ 7,266 $ 6,587
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for loan losses 975 625
Depreciation and amortization of premises and equipment 423 277
Amortization of intangibles 334 161
Net amortization of securities 118 94
Amortization of stock-based compensation 215 152
Accretion of purchase accounting valuations (705) (1,024)
Net change in deferred loan fees and costs (45) (99)
Change in fair value of mortgage servicing rights ("MSR") and other investments 186 (536)
Loss from sale and disposal of premises and equipment   23
Loss on sale of OREO and valuation allowance 976 36
Proceeds from sales of mortgage loans 31,371 7,382
Originations of mortgage loans held for sale (33,226) (7,977)
Gain on sales of mortgage loans (460) (87)
Realized gain on sale of other investments   (234)
Undistributed income of UFS joint venture (897) (594)
Undistributed income of Ansay joint venture (891) (875)
Net earnings on life insurance (160) (153)
Increase in other assets (869) (366)
Decrease in other liabilities (6,725) (4,786)
Net cash used in operating activities (2,114) (1,394)
Activity in securities available for sale and held to maturity:    
Maturities, prepayments, and calls 23,541 1,411
Purchases (12,643) (3,015)
Net increase in loans (27,710) (3,314)
Dividends received from UFS 435 284
Dividends received from Ansay 373 319
Proceeds from sale of OREO 1,468 402
Proceeds from sales of other investments   984
Net purchases of Federal Home Loan Bank ("FHLB") stock (640)  
Net purchases of Federal Reserve Bank ("FRB") stock (1,702)  
Proceeds from sale of premises and equipment 25 0
Purchases of premises and equipment (1,782) (999)
Net cash used in investing activities (18,635) (3,928)
Cash flows from financing activities, net of effects of business combination:    
Net increase in deposits 3,928 16,557
Net decrease in securities sold under repurchase agreements (10,079) (6,005)
Proceeds from advances of borrowed funds 73,000 0
Repayment of borrowed funds (74,000) 0
Dividends paid (1,431) (1,306)
Repurchase of common stock (2,968) (2,489)
Net cash provided by (used in) financing activities (11,550) 6,757
Net increase (decrease) in cash and cash equivalents (32,299) 1,435
Cash and cash equivalents at beginning of period 86,452 107,743
Cash and cash equivalents at end of period 54,153 109,178
Cash paid during the period for:    
Interest 4,809 4,211
Supplemental schedule of noncash activities:    
Loans transferred to OREO 91 726
MSR resulting from sale of loans 243 78
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity recognized in other comprehensive income, net of tax (8) (9)
Change in unrealized gains and losses on investment securities available for sale, net of tax 1,029 1,862
Payment of deferred compensation through issuance of treasury stock $ 3,368 $ 57
v3.20.1
STOCK BASED COMPENSATION
3 Months Ended
Mar. 31, 2020
STOCK BASED COMPENSATION  
STOCK BASED COMPENSATION

NOTE 12 – STOCK BASED COMPENSATION

The Company has made restricted share grants pursuant to the Bank First Corporation 2011 Equity Plan. The purpose of the Plan is to provide financial incentives for selected employees and for the non-employee Directors of the Company, thereby promoting the long-term growth and financial success of the Company. The Company stock to be offered under the Plan pursuant to Stock Appreciation Rights, performance unit awards, and restricted stock and unrestricted Company stock awards must be Company stock previously issued and outstanding and reacquired by the Company. The number of shares of Company stock that may be issued pursuant to awards under the Plan shall not exceed, in the aggregate, 659,250. As of March 31, 2020 and December 31, 2019, 202,569 and 177,462 shares of Company stock have been awarded under the Plan, respectively. Compensation expense for restricted stock is based on the fair value of the awards of Bank First Corporation common stock at the time of grant. The value of restricted stock grants that are expected to vest is amortized into expense over the vesting periods. For the three months ended March 31, 2020 and 2019, compensation expense of $0.2 million was recognized related to restricted stock awards.

As of March 31, 2020, there was $2.9 million of unrecognized compensation cost related to non-vested restricted stock awards granted under the plan. That cost is expected to be recognized over a weighted average period of 3.24 years. The aggregate grant date fair value of restricted stock awards that vested during the three months ended March 31, 2020, was approximately $0.6 million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2020

 

For the three months ended March 31, 2019

 

 

 

 

Weighted-

 

 

 

Weighted-

 

 

 

 

Average Grant-

 

 

 

Average Grant-

 

    

Shares

    

Date Fair Value

    

Shares

    

Date Fair Value

Restricted Stock

 

 

 

 

 

 

 

 

 

 

Outstanding at beginning of year

 

50,676

 

$

43.03

 

51,776

 

$

34.27

Granted

 

25,107

 

 

61.49

 

17,015

 

 

56.62

Vested

 

(16,800)

 

 

37.38

 

(16,039)

 

 

28.82

Forfeited or cancelled

 

 —

 

 

 —

 

(176)

 

 

22.90

Outstanding at end of year

 

58,983

 

$

52.50

 

52,576

 

$

43.31

 

v3.20.1
MORTGAGE SERVICING RIGHTS
3 Months Ended
Mar. 31, 2020
MORTGAGE SERVICING RIGHTS  
MORTGAGE SERVICING RIGHTS

NOTE 6 – MORTGAGE SERVICING RIGHTS

Loans serviced for others are not included in the accompanying consolidated balance sheets. MSRs are recognized as separate assets when loans sold in the secondary market are sold with servicing retained. The Company utilizes a third-party consulting firm to determine an accurate assessment of the MSRs fair value. The third-party firm collects relevant data points from numerous sources. Some of these data points relate directly to the pricing level or relative value of the mortgage servicing while other data points relate to the assumptions used to derive fair value. In addition, the valuation evaluates specific collateral types, and current and historical performance of the collateral in question. The valuation process focuses on the non-distressed secondary servicing market, common industry practices and current regulatory standards. The primary determinants of the fair value of MSRs are servicing fee percentage, ancillary income, expected loan life or prepayment speeds, discount rates, costs to service, delinquency rates, foreclosure losses and recourse obligations. The valuation data also contains interest rate shock analyses for monitoring fair value changes in differing interest rate environments.

Following is an analysis of activity in the MSR asset:

 

 

 

 

 

 

 

 

 

    

Three Months Ended

    

Year Ended

 

 

March 31, 2020

 

December 31, 2019

 

 

 

 

 

 

 

Fair value at beginning of period

 

$

4,287

 

$

3,085

MSR asset acquired

 

 

 —

 

 

1,859

Servicing asset additions

 

 

243

 

 

740

Loan payments and payoffs

 

 

(272)

 

 

(821)

Changes in valuation inputs and assumptions used in the valuation model

 

 

29

 

 

(576)

Amount recognized through earnings

 

 

 —

 

 

(657)

Fair value at end of period

 

$

4,287

 

$

4,287

 

 

 

 

 

 

 

Unpaid principal balance of loans serviced for others (in thousands)

 

$

568,584

 

$

554,374

Mortgage servicing rights as a percent of loans serviced for others

 

 

0.75

 

 

0.77

 

The primary economic assumptions utilized by the Company in measuring the value of MSRs were constant prepayment speeds of 14.3 and 12.1 months as of March 31, 2020 and December 31, 2019, respectively, and discount rates of 9.8%and 10% as of each period end.

v3.20.1
ACQUISITIONS
3 Months Ended
Mar. 31, 2020
ACQUISITIONS  
ACQUISITIONS

NOTE 2 – ACQUISITIONS

On July 12, 2019, the Company completed a merger with Partnership Community Bancshares, Inc. (“Partnership”), a bank holding company headquartered in Cedarburg, Wisconsin, pursuant to the Agreement and Plan of Bank Merger (“Merger Agreement”), dated as of January 22, 2019 and as amended on April 30, 2019, by and among the Company and Partnership, whereby Partnership merged with and into the Company, and Partnership Bank, Partnership’s wholly-owned banking subsidiary, merged with and into the Bank. Partnership’s principal activity was the ownership and operation of Partnership Bank, a state-chartered banking institution that operated four (4) branches in Wisconsin at the time of closing. The merger consideration totaled approximately $49.6 million.

Pursuant to the terms of the Merger Agreement, Partnership shareholders had the option to receive either 0.34879 shares of the Company’s common stock or $17.3001 in cash for each outstanding share of Partnership common stock, and cash in lieu of any remaining fractional share. The stock versus cash elections by the Partnership shareholders were subject to final consideration being made up of approximately $14.3 million in cash and 534,731 shares of Company common stock, valued at approximately $35.3 million (based on a value of $66.03 per share on the closing date).

For more information concerning this acquisition, see “Note 2 – Acquisition” in the Company’s audited consolidated financial statements included in the Company’s Annual Report.

On November 20, 2019, the Company entered into an Agreement and Plan of Merger with Tomah Bancshares, Inc. (“Timberwood”), a Wisconsin Corporation, under which Timberwood will merge with and into the Company and Timberwood’s banking subsidiary, Timberwood Bank, will merge with and into the Bank. The transaction is expected to close on May 15, 2020. Merger consideration consists of 100% common stock of the Company, and will total roughly $32.6 million subject to the fair market valuation of the Company’s common stock on the date of closing. Based on results as of March 31, 2020, the combined company would have total assets of approximately $2.4 billion, loans of approximately $1.8 billion and deposits of approximately $2.0 billion.

 

 

v3.20.1
COMMITMENTS AND CONTINGENCIES
3 Months Ended
Mar. 31, 2020
COMMITMENTS AND CONTINGENCIES  
COMMITMENTS AND CONTINGENCIES

NOTE 10 – COMMITMENTS AND CONTINGENCIES

The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate-lock commitments). Rate-lock commitments on mortgage loans that are intended to be sold are considered to be derivatives. Accordingly, such commitments, along with any related fees received from potential borrowers, are recorded at fair value in derivative assets or liabilities, with changes in fair value recorded in the net gain or loss on sale of mortgage loans. Fair value is based on fees currently charged to enter into similar agreements and for fixed rate commitments also considers the difference between current levels of interest rates and committed rates. The notional amount of rate-lock commitments at March 31, 2020 and December 31, 2019 was approximately $68.8 million and $14.8 million, respectively.

The Company is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.

The Company’s exposure to credit loss is represented by the contractual or notional amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance-sheet instruments. Since some of the commitments are expected to expire without being drawn upon and some of the commitments may not be drawn upon to the total extent of the commitment, the notional amount of these commitments does not necessarily represent future cash requirements.

The following commitments were outstanding:

 

 

 

 

 

 

 

 

 

 

Notional Amount

 

    

March 31, 2020

    

December 31, 2019

Commitments to extend credit:

 

 

 

 

 

 

Fixed

 

$

44,700

 

$

49,741

Variable

 

 

341,993

 

 

333,468

Credit card arrangements

 

 

9,641

 

 

11,148

Letters of credit

 

 

17,186

 

 

17,121

 

v3.20.1
ACQUISITIONS (Details) - USD ($)
Nov. 20, 2019
Jul. 12, 2019
Mar. 31, 2020
Dec. 31, 2019
Jan. 22, 2019
Payments to Acquire Businesses, Gross   $ 14,300,000      
Business Combination Consideration Transferred Number of Shares Issuable   0.34879      
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable   $ 17.3001      
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares   534,731      
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned   $ 35,300,000      
Business Acquisition, Share Price   $ 66.03      
Assets     $ 2,200,320,000 $ 2,210,168,000  
Loans and Leases Receivable, Net Amount     1,752,275,000 1,724,947,000  
Deposits.     1,847,209,000 $ 1,843,311,000  
Partnership Community Bancshares [Member]          
Business Combination, Contingent Consideration, Liability         $ 49,600,000
Tomah Bancshares [Member]          
Business Combination Contingent Consideration Percentage Of Equity Issued 100.00%        
Business Combination, Contingent Consideration, Liability $ 32,600,000        
Assets     2,400,000,000    
Loans and Leases Receivable, Net Amount     1,800,000,000    
Deposits.     $ 2,000,000,000    
v3.20.1
SECURITIES - Fair value and gross unrealized losses (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Marketable Securities [Line Items]    
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value $ 1,731 $ 3,186
Available for Sale, Greater Than 12 Months Unrealized Losses (5) (13)
Available for Sale, Less Than 12 Months Fair Value 21,312 25,658
Available for Sale, Total Fair Value 23,043 28,844
Available for Sale, Less Than 12 Months Unrealized Losses (212) (214)
Available for Sale, Total Unrealized Losses (217) (227)
Corporate notes [Member]    
Marketable Securities [Line Items]    
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value 0 0
Available for Sale, Greater Than 12 Months Unrealized Losses 0 0
Available for Sale, Less Than 12 Months Fair Value 3,851 3,925
Available for Sale, Total Fair Value 3,851 3,925
Available for Sale, Less Than 12 Months Unrealized Losses (96) (11)
Available for Sale, Total Unrealized Losses (96) (11)
Obligations of U.S. Government sponsored agencies    
Marketable Securities [Line Items]    
Available for Sale, Greater Than 12 Months Unrealized Losses 0 0
Available for Sale, Less Than 12 Months Fair Value 11,076 12,059
Available for Sale, Total Fair Value 11,076 12,059
Available for Sale, Less Than 12 Months Unrealized Losses (63) (158)
Available for Sale, Total Unrealized Losses (63) (158)
Obligations of states and political subdivisions [Member]    
Marketable Securities [Line Items]    
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value 0 999
Available for Sale, Greater Than 12 Months Unrealized Losses 0 (1)
Available for Sale, Less Than 12 Months Fair Value 3,467 5,636
Available for Sale, Total Fair Value 3,467 6,635
Available for Sale, Less Than 12 Months Unrealized Losses (36) (19)
Available for Sale, Total Unrealized Losses (36) (20)
Mortgage-backed securities [Member]    
Marketable Securities [Line Items]    
Available-for-sale Securities, Continuous Unrealized Loss Position, Twelve Months or Longer, Fair Value 1,731 2,187
Available for Sale, Greater Than 12 Months Unrealized Losses (5) (12)
Available for Sale, Less Than 12 Months Fair Value 2,918 4,038
Available for Sale, Total Fair Value 4,649 6,225
Available for Sale, Less Than 12 Months Unrealized Losses (17) (26)
Available for Sale, Total Unrealized Losses $ (22) (38)
U.S. Treasury securities [Member]    
Marketable Securities [Line Items]    
Held to Maturity, Less Than 12 Months Fair Value   2,958
Held to Maturity, Greater Than 12 Months Fair Value   0
Held to Maturity, Total Fair Value   2,958
Held to Maturity, Less Than 12 Months Unrealized Losses   (22)
Held to Maturity, Greater Than 12 Months Unrealized Losses   0
Held to Maturity, Total Unrealized Losses   $ (22)
v3.20.1
COMMITMENTS AND CONTINGENCIES (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
COMMITMENTS AND CONTINGENCIES    
Fixed $ 44,700 $ 49,741
Variable 341,993 333,468
Credit card arrangements 9,641 11,148
Letters of credit $ 17,186 $ 17,121
v3.20.1
NOTES PAYABLE - Future maturities (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
NOTES PAYABLE    
1 year or less $ 8,400 $ 1,400
1 to 2 years 400 8,400
2 to 3 years 10,000 10,000
3 to 4 years 10,000 10,000
4 to 5 years 10,000 10,000
Long-term Debt, Total $ 38,800 $ 39,800
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY- Breakdown of loans by risk rating (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Loans and Leases Receivable, Gross $ 1,765,699 $ 1,736,846 $ 1,432,118
Other      
Loans and Leases Receivable, Gross 6,588 10,440 6,165
Construction and Development      
Loans and Leases Receivable, Gross 140,991 132,296 67,537
Commercial/Industrial      
Loans and Leases Receivable, Gross 313,448 302,538 293,220
Commercial Real Estate-Owner Occupied      
Loans and Leases Receivable, Gross 458,490 459,782 412,126
Commercial Real Estate-Non-Owner Occupied      
Loans and Leases Receivable, Gross 375,871 353,723 258,310
Residential 14 Family      
Loans and Leases Receivable, Gross 442,375 448,605 367,518
Consumer      
Loans and Leases Receivable, Gross 27,936 29,462 $ 27,242
Pass (1-5)      
Loans and Leases Receivable, Gross 1,707,438 1,676,560  
Pass (1-5) | Other      
Loans and Leases Receivable, Gross 6,588 10,440  
Pass (1-5) | Construction and Development      
Loans and Leases Receivable, Gross 140,961 132,266  
Pass (1-5) | Commercial/Industrial      
Loans and Leases Receivable, Gross 302,998 290,180  
Pass (1-5) | Commercial Real Estate-Owner Occupied      
Loans and Leases Receivable, Gross 423,568 422,336  
Pass (1-5) | Commercial Real Estate-Non-Owner Occupied      
Loans and Leases Receivable, Gross 364,938 344,278  
Pass (1-5) | Residential 14 Family      
Loans and Leases Receivable, Gross 440,481 447,630  
Pass (1-5) | Consumer      
Loans and Leases Receivable, Gross 27,904 29,430  
Pass 6      
Loans and Leases Receivable, Gross 21,569 19,962  
Pass 6 | Other      
Loans and Leases Receivable, Gross 0 0  
Pass 6 | Construction and Development      
Loans and Leases Receivable, Gross 0 0  
Pass 6 | Commercial/Industrial      
Loans and Leases Receivable, Gross 6,001 5,329  
Pass 6 | Commercial Real Estate-Owner Occupied      
Loans and Leases Receivable, Gross 4,771 5,603  
Pass 6 | Commercial Real Estate-Non-Owner Occupied      
Loans and Leases Receivable, Gross 10,543 8,774  
Pass 6 | Residential 14 Family      
Loans and Leases Receivable, Gross 254 256  
Pass 6 | Consumer      
Loans and Leases Receivable, Gross 0 0  
Pass 7      
Loans and Leases Receivable, Gross 36,692 40,324  
Pass 7 | Other      
Loans and Leases Receivable, Gross 0 0  
Pass 7 | Construction and Development      
Loans and Leases Receivable, Gross 30 30  
Pass 7 | Commercial/Industrial      
Loans and Leases Receivable, Gross 4,449 7,029  
Pass 7 | Commercial Real Estate-Owner Occupied      
Loans and Leases Receivable, Gross 30,151 31,843  
Pass 7 | Commercial Real Estate-Non-Owner Occupied      
Loans and Leases Receivable, Gross 390 671  
Pass 7 | Residential 14 Family      
Loans and Leases Receivable, Gross 1,640 719  
Pass 7 | Consumer      
Loans and Leases Receivable, Gross 32 32  
Pass 8      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Other      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Construction and Development      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Commercial/Industrial      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Commercial Real Estate-Owner Occupied      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Commercial Real Estate-Non-Owner Occupied      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Residential 14 Family      
Loans and Leases Receivable, Gross 0 0  
Pass 8 | Consumer      
Loans and Leases Receivable, Gross $ 0 $ 0  
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - Schedule of troubled debt restructurings (Details) - Commercial Real Estate
$ in Thousands
3 Months Ended
Mar. 31, 2020
USD ($)
contract
Number of Contracts | contract 1
Pre-Modification Outstanding Recorded Investment $ 115
Post-Modification Outstanding Recorded Investment $ 115
v3.20.1
STOCK BASED COMPENSATION - Additional Information (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Share-based Awards Other than Options $ 2.9    
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition 3 years 2 months 27 days    
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Vested in Period, Fair Value $ 0.6    
Restricted Stock or Unit Expense $ 0.2 $ 0.2  
2011 Equity Plan [Member]      
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized 659,250    
Share-based Compensation Arrangement by Share-based Payment Award, Non-Option Equity Instruments, Outstanding, Number 202,569   177,462
v3.20.1
FAIR VALUE MEASUREMENTS - Fair value of assets measured on a non-recurring basis (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
OREO $ 4,530 $ 6,888
Impaired Loans, net of impairment reserve 7,551 6,847
Assets, Fair Value Disclosure 12,081 13,735
Fair Value, Measurements, Nonrecurring [Member]    
OREO 4,530 6,888
Impaired Loans, net of impairment reserve 7,551 6,847
Assets, Fair Value Disclosure 12,081 13,735
Quoted Prices In Active Markets for Identical Assets (Level 1)    
Impaired Loans, net of impairment reserve 0 0
Quoted Prices In Active Markets for Identical Assets (Level 1) | Fair Value, Measurements, Nonrecurring [Member]    
OREO 0 0
Impaired Loans, net of impairment reserve 0 0
Assets, Fair Value Disclosure 0 0
Significant Other Other Inputs (Level 2)    
Impaired Loans, net of impairment reserve 0 0
Significant Other Other Inputs (Level 2) | Fair Value, Measurements, Nonrecurring [Member]    
OREO 0 0
Impaired Loans, net of impairment reserve 0 0
Assets, Fair Value Disclosure $ 0 $ 0
v3.20.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Assets    
Cash and due from banks $ 27,659 $ 33,817
Interest-bearing deposits 556 19,242
Federal funds sold 25,938 33,393
Cash and cash equivalents 54,153 86,452
Securities held to maturity, at amortized cost ($46,988 and $44,803 fair value at March 31, 2020 and December 31, 2019, respectively) 43,732 43,734
Securities available for sale, at fair value 172,070 181,506
Loans held for sale 2,659 587
Loans, net 1,752,275 1,724,947
Premises and equipment, net 36,615 35,286
Goodwill 43,456 43,456
Other investments 7,332 4,933
Cash value of life insurance 25,105 24,945
Identifiable intangible assets, net 9,333 9,666
Other real estate owned ("OREO") 4,530 6,888
Investment in minority-owned subsidiaries 41,267 40,287
Other assets 7,793 7,481
TOTAL ASSETS 2,200,320 2,210,168
Deposits:    
Interest-bearing deposits 1,370,618 1,366,846
Noninterest-bearing deposits 476,591 476,465
Total deposits 1,847,209 1,843,311
Securities sold under repurchase agreements 35,786 45,865
Notes payable 48,792 49,790
Subordinated notes 18,585 18,622
Other liabilities 12,266 22,369
Total liabilities 1,962,638 1,979,957
Stockholders' equity:    
Serial preferred stock - $0.01 par value Authorized - 5,000,000 shares 0 0
Common stock - $0.01 par value Authorized - 20,000,000 shares Issued - 7,902,742 shares as of March 31, 2020 and December 31, 2019 Outstanding - 7,155,955 and 7,084,728 shares as of March 31, 2020 and December 31, 2019, respectively 79 79
Additional paid-in capital 62,672 63,085
Retained earnings 195,329 189,494
Treasury stock, at cost - 746,787 and 818,014 shares as of March 31, 2020 and December 31, 2019, respectively (23,913) (24,941)
Accumulated other comprehensive income 3,515 2,494
Total stockholders' equity 237,682 230,211
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,200,320 $ 2,210,168
v3.20.1
Consolidated Statement of Stockholders' Equity - USD ($)
$ in Thousands
Serial Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Treasury Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Total
Balance at Dec. 31, 2018 $ 0 $ 74 $ 27,601 $ 168,363 $ (21,349) $ (366) $ 174,323
Net income 0 0 0 6,587 0 0 6,587
Other comprehensive income 0 0 0 0 0 1,853 1,853
Purchase of treasury stock 0 0 0 0 (2,489) 0 (2,489)
Issuance of treasury stock as deferred compensation payout 0 0 14 0 43 0 57
Cash dividends 0 0 0 (1,306) 0 0 (1,306)
Amortization of stock-based compensation 0 0 152 0 0 0 152
Vesting of restricted stock awards 0 0 (462) 0 462 0 0
Balance at Mar. 31, 2019 0 74 27,305 173,644 (23,333) 1,487 179,177
Balance at Dec. 31, 2019 0 79 63,085 189,494 (24,941) 2,494 230,211
Net income 0 0 0 7,266 0 0 7,266
Other comprehensive income 0 0 0 0 0 1,021 1,021
Purchase of treasury stock 0 0 0 0 (2,968) 0 (2,968)
Issuance of treasury stock as deferred compensation payout 0 0 0 0 3,368 0 3,368
Cash dividends 0 0 0 (1,431) 0 0 (1,431)
Amortization of stock-based compensation 0 0 215 0 0 0 215
Vesting of restricted stock awards 0 0 (628) 0 628 0 0
Balance at Mar. 31, 2020 $ 0 $ 79 $ 62,672 $ 195,329 $ (23,913) $ 3,515 $ 237,682
v3.20.1
MORTGAGE SERVICING RIGHTS (Tables)
3 Months Ended
Mar. 31, 2020
MORTGAGE SERVICING RIGHTS  
Schedule of analysis of activity in the MSR asset

Following is an analysis of activity in the MSR asset:

 

 

 

 

 

 

 

 

 

    

Three Months Ended

    

Year Ended

 

 

March 31, 2020

 

December 31, 2019

 

 

 

 

 

 

 

Fair value at beginning of period

 

$

4,287

 

$

3,085

MSR asset acquired

 

 

 —

 

 

1,859

Servicing asset additions

 

 

243

 

 

740

Loan payments and payoffs

 

 

(272)

 

 

(821)

Changes in valuation inputs and assumptions used in the valuation model

 

 

29

 

 

(576)

Amount recognized through earnings

 

 

 —

 

 

(657)

Fair value at end of period

 

$

4,287

 

$

4,287

 

 

 

 

 

 

 

Unpaid principal balance of loans serviced for others (in thousands)

 

$

568,584

 

$

554,374

Mortgage servicing rights as a percent of loans serviced for others

 

 

0.75

 

 

0.77

 

v3.20.1
SUBSEQUENT EVENTS
3 Months Ended
Mar. 31, 2020
SUBSEQUENT EVENTS  
SUBSEQUENT EVENTS

NOTE 14 – SUBSEQUENT EVENTS

 

COVID-19

 

In March 2020, the World Health Organization declared COVID-19 a global pandemic and the United States declared a National Public Health Emergency. In late March in response to the COVID-19 pandemic, the government of Wisconsin and of most other states took preventative or protective actions, such as imposing restrictions on travel and business operations, advising or requiring individuals to limit or forego their time outside of their homes, and ordering temporary closures of businesses that have been deemed to be non-essential.

 

While banks such as Bank First have been designated an essential business, which allows us to continue to serve our customers, we serve many customers that have been deemed, or who are employed by businesses that have been deemed, to be non-essential. Many of our customers that have been categorized to date as essential businesses, or who are employed by businesses that have been categorized as essential businesses, have also been adversely affected by the COVID-19 pandemic.

 

The impact of the COVID-19 pandemic on the economy continues to evolve. The COVID-19 pandemic and its associated impacts on trade, travel, unemployment, consumer spending, and other economic activities has resulted in less economic activity and could have an adverse effect on our business, financial condition and results of operations. The ultimate extent of the impact of the COVID-19 pandemic on our business, financial condition and results of operations is currently uncertain and will depend on various developments and other factors, including, among others, the duration and scope of the pandemic, as well as governmental, regulatory and private sector responses to the pandemic, and the associated impacts on the economy, financial markets and our customers.

 

Our business, financial condition and results of operations generally rely upon the ability of our borrowers to repay their loans, the value of collateral underlying our secured loans, and demand for loans and other products and services we offer, which are highly dependent on the business environment in our primary markets. We have actively reached out to our customers to provide guidance, direction and assistance in these uncertain times. We have also extended credit to our customers related to the Payroll Protection Program (“PPP”). As of May 11, 2020, we have secured funding of approximately 1,635 loans totaling approximately $266.8 million.

v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - Past due loans (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due $ 11,912 $ 8,449
Financing Receivable, Recorded Investment, Nonaccrual Status 5,960 5,093
Other    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 0 0
Financing Receivable, Recorded Investment, Nonaccrual Status 0 0
Construction and Development    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 46 779
Financing Receivable, Recorded Investment, Nonaccrual Status 0 0
Commercial/Industrial    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 3,503 2,158
Financing Receivable, Recorded Investment, Nonaccrual Status 1,887 1,923
Commercial Real Estate-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 4,979 3,637
Financing Receivable, Recorded Investment, Nonaccrual Status 3,412 2,513
Commercial Real Estate-Non-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 390 75
Financing Receivable, Recorded Investment, Nonaccrual Status 74 75
Residential 14 Family    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 2,819 1,662
Financing Receivable, Recorded Investment, Nonaccrual Status 555 550
Consumer    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 175 138
Financing Receivable, Recorded Investment, Nonaccrual Status 32 32
30-89 Days Past Due Accruing    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 4,523 3,002
30-89 Days Past Due Accruing | Other    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 0 0
30-89 Days Past Due Accruing | Construction and Development    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 46 768
30-89 Days Past Due Accruing | Commercial/Industrial    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 1,536 235
30-89 Days Past Due Accruing | Commercial Real Estate-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 433 1,124
30-89 Days Past Due Accruing | Commercial Real Estate-Non-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 316 0
30-89 Days Past Due Accruing | Residential 14 Family    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 2,050 805
30-89 Days Past Due Accruing | Consumer    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 142 70
90 Days Past Due Accruing    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 1,429 354
90 Days Past Due Accruing | Other    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 0 0
90 Days Past Due Accruing | Construction and Development    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 0 11
90 Days Past Due Accruing | Commercial/Industrial    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 80 0
90 Days Past Due Accruing | Commercial Real Estate-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 1,134 0
90 Days Past Due Accruing | Commercial Real Estate-Non-Owner Occupied    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 0 0
90 Days Past Due Accruing | Residential 14 Family    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due 214 307
90 Days Past Due Accruing | Consumer    
Financing Receivable, Recorded Investment, Past Due [Line Items]    
Financing Receivable, Recorded Investment, Past Due $ 1 $ 36
v3.20.1
LOANS, ALLOWANCE FOR LOAN LOSSES, AND CREDIT QUALITY - Change in the accretable and non accretable Components of Discounts on Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Accretable Discount [Member]    
Balance at beginning of period $ 222 $ 318
Acquired balance, net 0 44
Reclassifications between accretable and non-accretable 5 858
Accretion to loan interest income (19) (998)
Balance at end of period 208 222
Non Accretable Discount [Member]    
Balance at beginning of period 220 745
Acquired balance, net 0 333
Reclassifications between accretable and non-accretable (5) (858)
Accretion to loan interest income 0 0
Balance at end of period $ 215 $ 220
v3.20.1
LEASES (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Mar. 31, 2020
Mar. 31, 2019
LEASES        
Amortization of ROU Assets - Finance Leases $ 10 $ 16    
Interest on Lease Liabilities - Finance Leases 23 16    
Operating Lease Cost (Cost resulting from lease payments) 33 32    
ROU Assets - Operating Leases at beginning of period 1,699      
New ROU Assets - Operating Leases 1,689 1,744 $ 1,689 $ 1,744
ROU Assets - Operating Leases at March 31, $ 1,689 $ 1,744    
Weighted Average Lease Term (Years) - Operating Leases     31 years 6 months 15 days 31 years 8 months 5 days
Weighted Average Discount Rate - Operating Leases     5.50% 5.50%
v3.20.1
FAIR VALUE MEASUREMENTS - Fair value measurement on inputs and valuation techniques (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Third party appraisals, sales contracts or brokered price options    
Other real estate owned Collateral discounts and estimated costs to sell Collateral discounts and estimated costs to sell
Third party appraisals, sales contracts or brokered price options | Maximum [Member] | Measurement Input, Discount Rate [Member]    
Other real estate owned 56 61
Third party appraisals, sales contracts or brokered price options | Minimum [Member] | Measurement Input, Discount Rate [Member]    
Other real estate owned 0 0
Third party appraisals, sales contracts or brokered price options | Weighted Average [Member] | Measurement Input, Discount Rate [Member]    
Other real estate owned 32.3 33.5
Third party appraisals and discounted cash flows    
Impaired Loans, Unobservable Inputs Collateral discounts and discount rates Collateral discounts and discount rates
Third party appraisals and discounted cash flows | Maximum [Member] | Measurement Input, Discount Rate [Member]    
Loans Held-for-sale, Measurement Input 100 100
Third party appraisals and discounted cash flows | Minimum [Member] | Measurement Input, Discount Rate [Member]    
Loans Held-for-sale, Measurement Input 0 0
Third party appraisals and discounted cash flows | Weighted Average [Member] | Measurement Input, Discount Rate [Member]    
Loans Held-for-sale, Measurement Input 5.3 6.1
v3.20.1
NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2020
NOTES PAYABLE  
Schedule of advance rate and maturities Table Text Block

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

    

March 31,

    

    

December 31,

 

 

Maturity

 

Rate

 

 

2020

 

 

2019

Fixed rate, fixed term

 

01/27/2020

 

1.42

%  

$

 —

 

$

1,000

Fixed rate, fixed term

 

11/02/2020

 

1.28

%  

 

400

 

 

400

Fixed rate, fixed term

 

01/22/2021

 

1.67

%  

 

2,000

 

 

2,000

Fixed rate, fixed term

 

01/25/2021

 

2.37

%  

 

5,000

 

 

5,000

Fixed rate, fixed term

 

01/27/2021

 

1.60

%  

 

1,000

 

 

1,000

Fixed rate, fixed term

 

11/03/2021

 

1.46

%  

 

400

 

 

400

Fixed rate, fixed term

 

08/08/2022

 

1.76

%  

 

10,000

 

 

10,000

Fixed rate, fixed term

 

08/08/2023

 

1.74

%  

 

10,000

 

 

10,000

Fixed rate, fixed term

 

08/08/2024

 

1.75

%  

 

10,000

 

 

10,000

 

 

 

 

 

 

$

38,800

 

$

39,800

 

Schedule of Future maturities of borrowings Table Text Block

 

 

 

 

 

 

 

 

    

March 31,

    

December 31,

 

 

2020

 

2019

1 year or less

 

$

8,400

 

$

1,400

1 to 2 years

 

 

400

 

 

8,400

2 to 3 years

 

 

10,000

 

 

10,000

3 to 4 years

 

 

10,000

 

 

10,000

4 to 5 years

 

 

10,000

 

 

10,000

 

 

$

38,800

 

$

39,800

 

v3.20.1
EARNINGS PER SHARE (Tables)
3 Months Ended
Mar. 31, 2020
EARNINGS PER SHARE  
Schedule of Earnings Per Common Share

The following table presents the factors used in the earnings per share computations for the period indicated.

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

    

2020

    

2019

Basic

 

 

 

 

 

 

Net income available to common shareholders

 

$

7,266

 

$

6,587

Less: Earnings allocated to participating securities

 

 

(56)

 

 

(52)

Net income allocated to common shareholders

 

$

7,210

 

$

6,535

 

 

 

 

 

 

 

Weighted average common shares outstanding including participating securities

 

 

7,083,520

 

 

6,574,362

Less: Participating securities (1)

 

 

(54,830)

 

 

(52,176)

Average shares

 

 

7,028,690

 

 

6,522,186

 

 

 

 

 

 

 

Basic earnings per common shares

 

$

1.03

 

$

1.00

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

Net income available to common shareholders

 

$

7,266

 

$

6,587

 

 

 

 

 

 

 

Weighted average common shares outstanding for basic earnings per common share

 

 

7,028,690

 

 

6,522,186

Add: Dilutive effects of stock based compensation awards

 

 

99,556

 

 

54,148

Average shares and dilutive potential common shares

 

 

7,128,246

 

 

6,576,334

Diluted earnings per common share

 

$

1.02

 

$

1.00


(1)

Participating securities are restricted stock awards whereby the stock certificates have been issued, are included in outstanding shares, receive dividends and can be voted, but have not vested.

 

v3.20.1
Consolidated Balance Sheets (Parenthetical) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Debt Securities, Held-to-maturity, Fair Value $ 46,988 $ 44,803
Common Stock, Par or Stated Value Per Share $ 0.01 $ 0.01
Common Stock, Shares Authorized 20,000,000 20,000,000
Common Stock, Shares, Issued 7,902,742 7,902,742
Common Stock, Shares, Outstanding 7,155,955 7,084,728
Treasury Stock, Shares 746,787 818,014
Series A Preferred Stock [Member]    
Preferred Stock, Par or Stated Value Per Share $ 0.01 $ 0.01
Preferred Stock, Shares Authorized 5,000,000 5,000,000
v3.20.1
Consolidated Statement of Changes in Stockholders' Equity (Parenthetical) - $ / shares
Mar. 31, 2020
Mar. 31, 2019
Consolidated Statement of Stockholders' Equity    
Dividends Payable, Amount Per Share $ 0.20 $ 0.20
v3.20.1
FAIR VALUE MEASUREMENTS
3 Months Ended
Mar. 31, 2020
FAIR VALUE MEASUREMENTS  
FAIR VALUE MEASUREMENTS

NOTE 11 – FAIR VALUE MEASUREMENTS

Accounting guidance establishes a fair value hierarchy to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value.

Level 1:        Quoted prices (unadjusted) or 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 reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

Information regarding the fair value of assets measured at fair value on a recurring basis is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instruments

 

Markets

 

Other

 

Significant

 

 

Measured

 

for Identical

 

Observable

 

Unobservable

 

 

At Fair

 

Assets

 

Inputs

 

Inputs

 

    

Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

Assets

 

 

  

 

 

  

 

 

  

 

 

  

Securities available for sale

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

13,401

 

$

 —

 

$

13,401

 

$

 —

Obligations of states and political subdivisions

 

 

62,061

 

 

 —

 

 

62,061

 

 

 —

Mortgage-backed securities

 

 

54,243

 

 

 —

 

 

54,243

 

 

 —

Corporate notes

 

 

42,365

 

 

 —

 

 

42,365

 

 

 —

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

Assets

 

 

  

 

 

  

 

 

  

 

 

  

Securities available for sale

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of U.S. Government sponsored agencies

 

$

12,060

 

$

 —

 

$

12,060

 

$

 —

Obligations of states and political subdivisions

 

 

54,771

 

 

 —

 

 

54,771

 

 

 —

Mortgage-backed securities

 

 

51,720

 

 

 —

 

 

51,720

 

 

 —

Corporate notes

 

 

62,955

 

 

 —

 

 

62,955

 

 

 —

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

Fair value of assets measured on a recurring basis using significant unobservable inputs (Level 3) are as follows:

 

 

 

 

 

 

 

 

 

    

March 31, 2020

    

December 31, 2019

 

 

 

 

 

 

 

Total securities at beginning of period

 

$

 —

 

$

400

Included in earnings

 

 

 —

 

 

 —

Included in other comprehensive income

 

 

 —

 

 

 —

Purchases, issuance, and settlements

 

 

 —

 

 

(400)

Transfer in and/or out of level 3

 

 

 —

 

 

 —

Total securities at end of period

 

$

 —

 

$

 —

 

Information regarding the fair value of assets measured at fair value on a non-recurring basis is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Quoted Prices

    

 

 

    

 

 

 

 

 

 

 

In Active

 

Significant

 

 

 

 

 

Assets

 

Markets

 

Other

 

Significant

 

 

Measured

 

for Identical

 

Observable

 

Unobservable

 

 

At Fair

 

Assets

 

Inputs

 

Inputs

 

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

March 31, 2020

 

 

  

 

 

  

 

 

  

 

 

  

OREO

 

$

4,530

 

$

 —

 

$

 —

 

$

4,530

Impaired Loans, net of impairment reserve

 

 

7,551

 

 

 —

 

 

 —

 

 

7,551

 

 

$

12,081

 

$

 —

 

$

 —

 

$

12,081

December 31, 2019

 

 

  

 

 

  

 

 

  

 

 

  

OREO

 

$

6,888

 

$

 —

 

$

 —

 

$

6,888

Impaired Loans, net of impairment reserve

 

 

6,847

 

 

 —

 

 

 —

 

 

6,847

 

 

$

13,735

 

$

 —

 

$

 —

 

$

13,735

 

The following is a description of the valuation methodologies used by the Company for the items noted in the table above, including the general classification of such instruments in the fair value hierarchy. For individually evaluated impaired loans, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate, the estimated fair value of the underlying collateral for collateral-dependent loans, or the estimated liquidity of the note. For OREO, the fair value is based upon the estimated fair value of the underlying collateral adjusted for the expected costs to sell. The following table shows significant unobservable inputs used in the fair value measurement of Level 3 assets:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

Weighted

 

 

 

Valuation

 

Unobservable

 

Range of

 

Average

 

 

 

Technique

 

Inputs

 

Discounts

 

Discount

 

As of March 31, 2020

 

 

 

 

 

 

 

 

 

Other real estate owned

 

Third party appraisals, sales contracts or brokered price options

 

Collateral discounts and estimated costs to sell

 

0% - 56%

 

32.3

%

Impaired loans

 

Third party appraisals and discounted cash flows

 

Collateral discounts and discount rates

 

0% - 100%

 

5.3

%

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

  

 

  

 

  

 

  

 

Other real estate owned

 

Third party appraisals, sales contracts or brokered price options

 

Collateral discounts and estimated costs to sell

 

0% - 61%

 

33.5

%

Impaired loans

 

Third party appraisals and discounted cash flows

 

Collateral discounts and discount rates

 

0% - 100%

 

6.1

%

 

The following methods and assumptions were used by the Company to estimate fair value of financial instruments.

Cash and cash equivalents — Fair value approximates the carrying amount.

Securities — The fair value measurement is obtained from an independent pricing service and is based on recent sales of similar securities and other observable market data.

Loans held for sale - Fair value is based on commitments on hand from investors or prevailing market prices.

Loans — Fair value of variable rate loans that reprice frequently are based on carrying value. Fair value of other loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings. Fair value of impaired and other nonperforming loans are estimated using discounted expected future cash flows or the fair value of the underlying collateral, if applicable.

Other investments — The carrying amount reported in the consolidated balance sheets for other investments approximates the fair value of these assets.

Mortgage servicing rights — Fair values were determined using the present value of future cash flows.

Cash value of life insurance — The carrying amount approximates its fair value.

Deposits — Fair value of deposits with no stated maturity, such as demand deposits, savings, and money market accounts, by definition, is the amount payable on demand on the reporting date. Fair value of fixed-rate time deposits is estimated using discounted cash flows applying interest rates currently offered on similar time deposits.

Securities sold under repurchase agreements — The fair value of securities sold under repurchase agreements with variable rates or due on demand is the amount payable at the reporting date. The fair value of securities sold under repurchase agreements with fixed terms is estimated using discounted cash flows with discount rates at interest rates currently offered for securities sold under repurchase agreements of similar remaining values.

Notes payable and subordinated notes — Rates currently available to the Company for debt with similar terms and remaining maturities are used to estimate fair value of existing debt. Fair value of borrowings is estimated by discounting future cash flows using the current rates at which similar borrowings would be made. Fair value of borrowed funds due on demand is the amount payable at the reporting date.

Off-balance-sheet instruments — Fair value is based on quoted market prices of similar financial instruments where available. If a quoted market price is not available, fair value is based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreement and the company’s credit standing. Since this amount is immaterial, no amounts for fair value are presented.

The carrying value and estimated fair value of financial instruments at March 31, 2020 and December 31, 2019 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

March 31, 2020

 

amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,153

 

$

54,153

 

$

 —

 

$

 —

 

$

54,153

Securities held to maturity

 

 

43,732

 

 

 —

 

 

46,988

 

 

 —

 

 

46,988

Securities available for sale

 

 

172,070

 

 

 —

 

 

172,070

 

 

 —

 

 

172,070

Loans held for sale

 

 

2,659

 

 

 —

 

 

 —

 

 

2,659

 

 

2,659

Loans, net

 

 

1,752,275

 

 

 —

 

 

 —

 

 

1,774,641

 

 

1,774,641

Other investments, at cost

 

 

7,332

 

 

 —

 

 

 —

 

 

7,332

 

 

7,332

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

4,287

Cash surrender value of life insurance

 

 

25,105

 

 

25,105

 

 

 —

 

 

 —

 

 

25,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,847,209

 

$

 —

 

$

 —

 

$

1,821,582

 

$

1,821,582

Securities sold under repurchase agreements

 

 

35,786

 

 

 —

 

 

35,786

 

 

 —

 

 

35,786

Notes payable

 

 

48,792

 

 

 —

 

 

48,792

 

 

 —

 

 

48,792

Subordinated notes

 

 

18,585

 

 

 —

 

 

18,585

 

 

 —

 

 

18,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

December 31, 2019

 

amount

 

Level 1

 

Level 2

 

Level 3

 

Total

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

86,452

 

$

86,452

 

$

 —

 

$

 —

 

$

86,452

Securities held to maturity

 

 

43,734

 

 

 —

 

 

44,803

 

 

 —

 

 

44,803

Securities available for sale

 

 

181,506

 

 

 —

 

 

181,506

 

 

 —

 

 

181,506

Loans held for sale

 

 

587

 

 

 —

 

 

 —

 

 

587

 

 

587

Loans, net

 

 

1,724,947

 

 

 —

 

 

 —

 

 

1,723,542

 

 

1,723,542

Other investments, at cost

 

 

4,933

 

 

 —

 

 

 —

 

 

4,933

 

 

4,933

Mortgage servicing rights

 

 

4,287

 

 

 —

 

 

4,287

 

 

 —

 

 

4,287

Cash surrender value of life insurance

 

 

24,945

 

 

24,945

 

 

 —

 

 

 —

 

 

24,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

$

1,843,311

 

$

 —

 

$

 —

 

$

1,783,638

 

$

1,783,638

Securities sold under repurchase agreements

 

 

45,865

 

 

 —

 

 

45,865

 

 

 —

 

 

45,865

Notes payable

 

 

49,790

 

 

 —

 

 

49,790

 

 

 —

 

 

49,790

Subordinated notes

 

 

18,622

 

 

 —

 

 

18,622

 

 

 —

 

 

18,622

 

The fair value of a financial instrument is the current amount that would be exchanged between willing parties, other than in a forced liquidation. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. Consequently, the aggregate fair value amounts presented may not necessarily represent the underlying fair value of the Company.

Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters that could affect the estimates. Fair value estimates are based on existing on- and off-balance-sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments.

Deposits with no stated maturities are defined as having a fair value equivalent to the amount payable on demand. This prohibits adjusting fair value derived from retaining those deposits for an expected future period of time. This component, commonly referred to as a deposit base intangible, is neither considered in the above amounts nor is it recorded as an intangible asset on the consolidated balance sheet. Significant assets and liabilities that are not considered financial assets and liabilities include premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

v3.20.1
NOTES PAYABLE
3 Months Ended
Mar. 31, 2020
NOTES PAYABLE  
NOTES PAYABLE

NOTE 7 – NOTES PAYABLE

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

    

March 31,

    

    

December 31,

 

 

Maturity

 

Rate

 

 

2020

 

 

2019

Fixed rate, fixed term

 

01/27/2020

 

1.42

%  

$

 —

 

$

1,000

Fixed rate, fixed term

 

11/02/2020

 

1.28

%  

 

400

 

 

400

Fixed rate, fixed term

 

01/22/2021

 

1.67

%  

 

2,000

 

 

2,000

Fixed rate, fixed term

 

01/25/2021

 

2.37

%  

 

5,000

 

 

5,000

Fixed rate, fixed term

 

01/27/2021

 

1.60

%  

 

1,000

 

 

1,000

Fixed rate, fixed term

 

11/03/2021

 

1.46

%  

 

400

 

 

400

Fixed rate, fixed term

 

08/08/2022

 

1.76

%  

 

10,000

 

 

10,000

Fixed rate, fixed term

 

08/08/2023

 

1.74

%  

 

10,000

 

 

10,000

Fixed rate, fixed term

 

08/08/2024

 

1.75

%  

 

10,000

 

 

10,000

 

 

 

 

 

 

$

38,800

 

$

39,800

 

From time to time the Company utilizes FHLB advances to fund liquidity. At March 31, 2020 and December, 31, 2019, the Company had outstanding balances borrowed from the FHLB of$38.8 million and $39.8 million, respectively.

The advances, rate, and maturities of FHLB advances were as follows:

Future maturities of borrowings were as follows:

 

 

 

 

 

 

 

 

    

March 31,

    

December 31,

 

 

2020

 

2019

1 year or less

 

$

8,400

 

$

1,400

1 to 2 years

 

 

400

 

 

8,400

2 to 3 years

 

 

10,000

 

 

10,000

3 to 4 years

 

 

10,000

 

 

10,000

4 to 5 years

 

 

10,000

 

 

10,000

 

 

$

38,800

 

$

39,800

 

The Company maintains a $5.0 million line of credit with a commercial bank. At March 31, 2020 and December 31, 2019 the Company had outstanding balances on this note of $5.0 million.The note requires monthly payments of interest at a variable rate, and is due in full on May 25, 2020.

The Company maintains a $5.0 million line of credit with another commercial bank. At March 31, 2020 and December 31, 2019 the Company had outstanding balances on this note of $5.0 million.The note requires monthly payments of interest at a variable rate, and is due in full on May 19, 2020.

v3.20.1
EARNINGS PER SHARE
3 Months Ended
Mar. 31, 2020
EARNINGS PER SHARE  
EARNINGS PER SHARE

NOTE 3 – EARNINGS PER SHARE

The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. There were no anti-dilutive stock options for the three months ended March 31, 2020 or 2019.

The following table presents the factors used in the earnings per share computations for the period indicated.

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

    

2020

    

2019

Basic

 

 

 

 

 

 

Net income available to common shareholders

 

$

7,266

 

$

6,587

Less: Earnings allocated to participating securities

 

 

(56)

 

 

(52)

Net income allocated to common shareholders

 

$

7,210

 

$

6,535

 

 

 

 

 

 

 

Weighted average common shares outstanding including participating securities

 

 

7,083,520

 

 

6,574,362

Less: Participating securities (1)

 

 

(54,830)

 

 

(52,176)

Average shares

 

 

7,028,690

 

 

6,522,186

 

 

 

 

 

 

 

Basic earnings per common shares

 

$

1.03

 

$

1.00

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

Net income available to common shareholders

 

$

7,266

 

$

6,587

 

 

 

 

 

 

 

Weighted average common shares outstanding for basic earnings per common share

 

 

7,028,690

 

 

6,522,186

Add: Dilutive effects of stock based compensation awards

 

 

99,556

 

 

54,148

Average shares and dilutive potential common shares

 

 

7,128,246

 

 

6,576,334

Diluted earnings per common share

 

$

1.02

 

$

1.00


(1)

Participating securities are restricted stock awards whereby the stock certificates have been issued, are included in outstanding shares, receive dividends and can be voted, but have not vested.

v3.20.1
LEASES (Tables)
3 Months Ended
Mar. 31, 2020
LEASES  
Schedule of lease cost and other information related to leases

 

 

 

 

 

 

 

 

 

    

Three-month period ended

 

 

 

March 31, 2020

 

March 31, 2019

 

Amortization of ROU Assets - Operating Leases

 

$

10

 

$

16

 

Interest on Lease Liabilities - Operating Leases

 

 

23

 

 

16

 

Operating Lease Cost (Cost resulting from lease payments)

 

 

33

 

 

32

 

ROU Assets - Operating Leases at beginning of period

 

 

1,699

 

 

 —

 

New ROU Assets - Operating Leases

 

 

 —

 

 

1,744

 

ROU Assets - Operating Leases at March 31,

 

 

1,689

 

 

1,744

 

Weighted Average Lease Term (Years) - Operating Leases

 

 

31.54

 

 

31.68

 

Weighted Average Discount Rate - Operating Leases

 

 

5.50

%

 

5.50

%

 

Schedule of maturity analysis of operating lease liabilities

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liabilities as of March 31, 2020 is as follows:

 

 

 

 

 

 

    

March 31, 2020

Operating lease payments due:

 

 

  

Within one year

 

$

136

After one but within two years

 

 

136

After two but within three years

 

 

103

After three but within four years

 

 

86

After four years but within five years

 

 

86

After five years

 

 

3,389

Total undiscounted cash flows

 

 

3,936

Discount on cash flows

 

 

(2,247)

Total operating lease liabilities

 

$

1,689

 

v3.20.1
SECURITIES - Securities held to maturity (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Marketable Securities [Line Items]    
Held to maturity securities, Amortized Cost $ 43,732 $ 43,734
Held to maturity securities, Gross Unrealized Gains 3,256 1,091
Held to maturity securities, Gross Unrealized Losses 0 (22)
Held to Maturity Total, Estimated Fair Value 46,988 44,803
U.S. Treasury securities [Member]    
Marketable Securities [Line Items]    
Held to maturity securities, Amortized Cost 33,525 33,527
Held to maturity securities, Gross Unrealized Gains 3,243 1,076
Held to maturity securities, Gross Unrealized Losses 0 (22)
Held to Maturity Total, Estimated Fair Value 36,768 34,581
Obligations of states and political subdivisions [Member]    
Marketable Securities [Line Items]    
Held to maturity securities, Amortized Cost 10,207 10,207
Held to maturity securities, Gross Unrealized Gains 13 15
Held to maturity securities, Gross Unrealized Losses 0 0
Held to Maturity Total, Estimated Fair Value $ 10,220 $ 10,222
v3.20.1
COMMITMENTS AND CONTINGENCIES - Additional Information (Details) - USD ($)
$ in Millions
Mar. 31, 2020
Dec. 31, 2019
Interest Rate Lock Commitments [Member]    
Derivative, Notional Amount $ 68.8 $ 14.8
v3.20.1
SUBORDINATED NOTES (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Subordinated Borrowing [Line Items]    
Subordinated Debt $ 18,585 $ 18,622
Long-term Debt, Gross 7,100 7,100
Subordinated Debt [Member]    
Subordinated Borrowing [Line Items]    
Subordinated Debt $ 11,500 11,500
Debt Instrument, Term 10 years  
Long-term Debt, Gross $ 7,000  
Liabilities, Fair Value Adjustment $ 200  
Debt Instrument, Interest Rate During Period 7.10%  
Subordinated debt acquired   $ 100