DENMARK BANCSHARES, INC.
EXHIBIT 13.1
Annual Report to Shareholders for the
Fiscal Year Ended December 31, 2011
PRESIDENT'S LETTER
As we reflect on 2011, we continued to experience unstable
financial
markets and weak economic conditions. We are proud to have maintained
our profitability, high capital levels and continued dividend payments
during this uncertain economic environment. Maintaining our position as
a strong community bank during these times is a direct reflection on
our commitment to the organization's strategic priorities.
We are pleased to report an increase in earnings in 2011.
Despite
the slow economic recovery, Denmark Bancshares, Inc. (DBI) reported net
income of $3.6 million or $30.37 per share which is a 5% increase over
2010 earnings. Our increase in earnings was in part due to our
continued focus on the improvement of asset quality and expense control
in 2011. Because of improved asset quality we were able to reduce the
funding of our allowance for loan losses by $640,000 as compared to
2010. DBI saw continued improvement in overhead expenses as noninterest
expense fell $800,000 compared to 2010.
Our role as a strong, committed community bank remains intact.
DBI
increased its total risk based capital ratio to 19.6% at the end 2011,
which is among the highest compared to our peers. We continued our
consistent dividend payout when the Board of Directors declared the 55
th
and 56
th
consecutive semi-annual dividends last year. Our commitment to the
investors and customers of DBI, who live and work in our community,
remains one of our top priorities and sets us apart from our
competitors.
The agricultural economy benefited from record cattle, milk
and
grain prices this past year. Farm real estate markets continued to
experience strong demand and increased values. During 2011, DBI grew
the agricultural loan portfolio by $9.9 million. In addition we added a
highly qualified and experienced agribusiness lender, David Kappelman,
to our team. We have been committed to the agribusiness industry for
the past 103 years and will proudly continue this tradition in the
future.
We do not take our role as a community bank lightly. We
understand
the importance of our success to the local economy. The staff of DBI is
committed to our community and the revitalization of the local economic
landscape. The pags that follow share our story of community
reinvestment. It's a story that as shareholders we have all helped
create and one in which we can all take pride. While we have made
significant monetary donations to local non-profit organizations, our
commitment runs much deeper than that. We don't just write a check, we
are involved, we are committed and we are part of the community that we
live in. It's what we do every single day.
As we look towards our future as a community bank, we
understand
that it is a future that contains some uncertainties. The local
economic recovery continues to be slow. Our regulatory environment will
continue to be costly and challenging. Your Board of Directors and
Executive Management Team are focused on asset quality, staff
development, growth, and technology to deliver our strategic plan and
ensure our future success. Our strong capital position allows DBI to be
well positioned to take advantage of the growth opportunities in
Northeastern Wisconsin during the future economic recovery. We thank
you for your ongoing support and confidence.
John P. Olsen - CEO of Denmark Bancshares, Inc. Jill S.
Feiler - President of Denmark State Bank
SELECTED FINANCIAL DATA
|
|
|
|
|
|
|
|
|
|
|
|
Years
Ended December 31,
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
INCOME STATEMENT
DATA
|
|
|
|
|
|
|
|
|
|
Interest income
|
$17,877
|
|
$19,495
|
|
$21,156
|
|
$24,074
|
|
$26,193
|
Interest expense
|
4,104
|
|
4,986
|
|
6,558
|
|
9,545
|
|
12,756
|
Net interest income
|
$13,773
|
|
$14,509
|
|
$14,598
|
|
$14,529
|
|
$13,437
|
Less: Provision for loan
losses
|
600
|
|
1,240
|
|
5,500
|
|
1,000
|
|
903
|
Net interest income after
provision
|
|
|
|
|
|
|
|
|
|
for loan losses
|
$13,173
|
|
$13,269
|
|
$9,098
|
|
$13,529
|
|
$12,534
|
Plus: Noninterest income
|
$2,023
|
|
$2,084
|
|
$1,875
|
|
$1,601
|
|
$1,832
|
Less: Noninterest expense
|
9,985
|
|
10,709
|
|
10,751
|
|
10,955
|
|
10,190
|
Net noninterest expense
|
($7,962)
|
|
($8,625)
|
|
($8,876)
|
|
($9,354)
|
|
($8,358)
|
Income before income tax
expense (benefit)
|
$5,211
|
|
$4,644
|
|
$222
|
|
$4,175
|
|
$4,176
|
Income tax expense (benefit)
|
1,600
|
|
1,202
|
|
(656)
|
|
384
|
|
866
|
Net income
|
$3,611
|
|
$3,442
|
|
$878
|
|
$3,791
|
|
$3,310
|
|
|
|
|
|
|
|
|
|
|
PER SHARE DATA
|
|
|
|
|
|
|
|
|
|
Net income
|
$30.37
|
|
$28.94
|
|
$7.38
|
|
$31.84
|
|
$27.80
|
Cash dividends declared
|
14.50
|
|
14.50
|
|
14.50
|
|
14.50
|
|
14.40
|
Book value (year end)
|
471.11
|
|
453.47
|
|
429.74
|
|
438.69
|
|
435.42
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA
|
|
|
|
|
|
|
|
|
|
Average balances:
|
|
|
|
|
|
|
|
|
|
Total loans (includes loans
held for sale)
|
$297,568
|
|
$301,339
|
|
$299,369
|
|
$294,363
|
|
$305,273
|
Investment securities
|
65,943
|
|
64,317
|
|
65,503
|
|
69,423
|
|
52,251
|
Assets
|
410,188
|
|
403,890
|
|
398,216
|
|
396,606
|
|
393,547
|
Deposits
|
311,701
|
|
303,667
|
|
293,056
|
|
294,982
|
|
289,021
|
Stockholders' equity
|
54,264
|
|
51,918
|
|
51,682
|
|
52,784
|
|
50,924
|
Year-end balances:
|
|
|
|
|
|
|
|
|
|
Total loans
|
$297,832
|
|
$299,355
|
|
$296,633
|
|
$300,781
|
|
$302,636
|
Allowance for possible loan
losses
|
6,578
|
|
6,864
|
|
6,226
|
|
6,356
|
|
5,871
|
Investment securities
|
67,611
|
|
63,050
|
|
67,115
|
|
73,031
|
|
51,715
|
Assets
|
425,986
|
|
420,315
|
|
408,357
|
|
414,072
|
|
409,934
|
Deposits
|
327,793
|
|
320,499
|
|
306,478
|
|
306,001
|
|
308,954
|
Long-term debt
|
28,482
|
|
29,700
|
|
30,850
|
|
30,850
|
|
25,750
|
Stockholders' equity
|
56,023
|
|
53,926
|
|
51,104
|
|
52,227
|
|
51,838
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL RATIOS
|
|
|
|
|
|
|
|
|
|
Return on average equity
|
6.65%
|
|
6.63%
|
|
1.70%
|
|
7.18%
|
|
6.50%
|
Return on average assets
|
0.88%
|
|
0.85%
|
|
0.22%
|
|
0.96%
|
|
0.84%
|
Net interest spread
(tax-equivalent)
|
3.45%
|
|
3.85%
|
|
3.78%
|
|
3.64%
|
|
3.24%
|
Dividend payout ratio
|
47.75%
|
|
50.10%
|
|
196.43%
|
|
45.53%
|
|
51.79%
|
Average equity to average
assets
|
13.23%
|
|
12.83%
|
|
12.98%
|
|
13.31%
|
|
12.94%
|
Allowance for loan losses to
loans
|
2.21%
|
|
2.29%
|
|
2.10%
|
|
2.11%
|
|
1.94%
|
Non-performing loans to
allowance for
|
|
|
|
|
|
|
|
|
|
loan losses
|
131.59%
|
|
125.77%
|
|
204.84%
|
|
244.16%
|
|
134.63%
|
|
|
|
|
|
|
|
|
|
|
Dollars in thousands except
per share data.
|
|
|
|
|
|
|
|
|
|
5
TABLE OF CONTENTS
President's
Letter
|
1
|
Selected
Financial Data
|
5
|
Report of
Independent Registered Public Accounting Firm
|
7
|
Management's
Report on Internal Control Over Financial Reporting
|
8
|
Consolidated
Financial Statements
|
9
|
Notes to
Consolidated Financial Statements
|
14
|
Management's
Discussion and Analysis
|
40
|
Employees of
Denmark State Bank
|
60
|
Directors and
Executive Officers
|
61
|
Quarterly
Financial Information
|
62
|
|
|
1820:
Denmark
Bancshares, Inc. ("DBI"), headquartered in Denmark, Wisconsin, is a
diversified one-bank holding company. Denmark State Bank ("DSB"), DBI's
subsidiary bank, offers six full service banking offices located in the
Villages of Denmark, Bellevue, Maribel, Reedsville, Whitelaw and
Wrightstown, serving primarily Brown, Kewaunee, Manitowoc and Outagamie
Counties. DBI also extends farm credit through its subsidiary Denmark
Agricultural Credit Corporation ("DACC").
|
6
Report of
Independent Registered Public Accounting Firm
Board of Directors
and Stockholders
Denmark Bancshares,
Inc.
Denmark, Wisconsin
We
have audited the accompanying consolidated balance sheets of Denmark
Bancshares, Inc. and Subsidiaries as of December 31, 2011 and 2010, and
the related consolidated statements of income, changes in stockholders'
equity, and cash flows for each of the years in the three-year period
ended December 31, 2011. These financial statements are the
responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.
We
conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require
that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatements.
The Company is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. Our audit
included considerations of internal control over financial reporting as
a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for
our opinion.
In
our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of
Denmark Bancshares, Inc. and Subsidiaries at December 31, 2011 and
2010, and the results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 2011,
in
conformity with accounting principles generally accepted in the United
States.
Wipfli LLP
February 20, 2012
Green Bay, Wisconsin
7
MANAGEMENT'S REPORT ON INTERNAL
CONTROL OVER FINANCIAL REPORTING
The
management
of Denmark Bancshares, Inc. ("DBI") is responsible for establishing and
maintaining adequate internal control over financial reporting. DBI's
internal control system was designed to provide reasonable assurance as
to the reliability of financial reporting and the preparation and
presentation of the consolidated financial statements for external
purposes in accordance with generally accepted accounting principles.
All
internal control systems, no
matter how well designed, have inherent limitations. Therefore, even
those systems determined to be effective can provide only reasonable
assurance with respect to financial statement preparation and
presentation.
DBI's
management conducted an
assessment, including testing, of the effectiveness of its internal
control over financial reporting as of December 31, 2011. In making
this assessment, DBI used the criteria set forth by the Committee of
Sponsoring Organizations of the Treadway Commission (COSO) in
Internal
Control - Integrated Framework.
Based
on this assessment, DBI's management believes that, as of December 31,
2011, DBI's internal control over financial reporting is effective
based on those criteria.
This Annual
Report on Form 10-K does
not include an attestation report of DB's registered accounting firm
regarding internal control over financial reporting.
Because of
its inherent limitations,
internal control over financial reporting may not prevent or detect
misstatements should they occur. 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 or compliance with the control procedures may deteriorate.
John P.
Olsen Dennis J. Heim
CEO and
President CFO and Vice President
8
Denmark
Bancshares, Inc. and Subsidiaries
Consolidated
Statements of Financial Condition
As
of December 31,
ASSETS
|
Assets
|
2011
|
|
2010
|
|
|
Cash and due from banks
|
$21,905,812
|
|
$16,917,728
|
|
|
Federal funds sold
|
20,187,000
|
|
18,321,000
|
|
|
Investment securities
available for sale
|
67,610,693
|
|
63,049,646
|
|
|
Loans, less allowance for
loan losses of $6,578,087 and $6,864,497, respectively
|
291,254,029
|
|
292,490,507
|
|
|
Loans held for sale
|
485,926
|
|
3,715,671
|
|
|
Premises and equipment, net
|
7,085,783
|
|
7,368,904
|
|
|
Other investments, at cost
|
4,404,811
|
|
4,608,899
|
|
|
Accrued interest receivable
|
1,244,473
|
|
1,204,984
|
|
|
Other assets
|
11,807,370
|
|
12,637,998
|
|
|
TOTAL ASSETS
|
$425,985,897
|
|
$420,315,337
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
Liabilities
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
Noninterest-bearing
|
$47,469,622
|
|
$37,965,690
|
|
|
Interest-bearing
|
280,323,469
|
|
282,533,731
|
|
|
Total deposits
|
$327,793,091
|
|
$320,499,421
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
11,558,861
|
|
13,888,046
|
|
|
Accrued interest payable
|
334,178
|
|
404,467
|
|
|
Other liabilities
|
1,794,808
|
|
1,897,580
|
|
|
Long-term debt
|
28,481,999
|
|
29,699,999
|
|
|
Total liabilities
|
$369,962,937
|
|
$366,389,513
|
|
Stockholders'
Equity
|
|
|
|
|
|
Common stock, no par value,
authorized 640,000 shares; issued 118,917 shares net of 2,613 shares of
treasury stock
|
$16,048,110
|
|
$16,048,110
|
|
|
Paid-in capital
|
469,986
|
|
469,986
|
|
|
Retained earnings
|
39,918,706
|
|
38,031,717
|
|
|
Accumulated other
comprehensive loss
|
(413,842)
|
|
(623,989)
|
|
|
Total stockholders' equity
|
$56,022,960
|
|
$53,925,824
|
|
|
TOTAL LIABILITIES AND
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
$425,985,897
|
|
$420,315,337
|
|
|
|
|
|
|
|
The accompanying notes are
an integral part of these financial statements.
|
|
|
|
9
Denmark
Bancshares, Inc. and Subsidiaries
Consolidated
Statements of Income
For
the Years Ended December 31,
|
|
2011
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
Interest
Income
|
|
|
|
|
|
|
Loans including fees
|
$15,605,708
|
|
$16,877,396
|
|
$17,718,820
|
|
Investment securities:
|
|
|
|
|
|
|
Taxable
|
1,123,850
|
|
1,033,035
|
|
1,568,816
|
|
Tax-exempt
|
1,015,932
|
|
1,497,610
|
|
1,806,628
|
|
Interest on federal funds
sold
|
18,151
|
|
9,648
|
|
9,889
|
|
Other interest income
|
113,134
|
|
77,637
|
|
51,774
|
|
|
$17,876,775
|
|
$19,495,326
|
|
$21,155,927
|
|
|
|
|
|
|
|
Interest
Expense
|
|
|
|
|
|
|
Deposits
|
$2,990,254
|
|
$3,772,987
|
|
$5,070,488
|
|
Short-term borrowings
|
107,294
|
|
161,564
|
|
200,701
|
|
Long-term debt
|
1,006,276
|
|
1,051,525
|
|
1,286,423
|
|
|
$4,103,824
|
|
$4,986,076
|
|
$6,557,612
|
|
Net interest income
|
$13,772,951
|
|
$14,509,250
|
|
$14,598,315
|
Provision
for Loan Losses
|
600,000
|
|
1,240,000
|
|
5,500,500
|
|
Net interest income after
|
|
|
|
|
|
|
provision for loan losses
|
$13,172,951
|
|
$13,269,250
|
|
$9,097,815
|
Other
Income
|
|
|
|
|
|
|
Service fees and commissions
|
$877,338
|
|
$905,766
|
|
$894,581
|
|
Investment security gains
|
31,953
|
|
68,156
|
|
38,444
|
|
Loan sale gains
|
342,942
|
|
300,404
|
|
285,494
|
|
Bank owned life insurance
|
265,289
|
|
263,931
|
|
268,555
|
|
Other
|
505,830
|
|
545,730
|
|
388,168
|
|
|
$2,023,352
|
|
$2,083,987
|
|
$1,875,242
|
Other-than-Temporary
Impairment Losses, Net
|
|
|
|
|
|
|
Total other-than-temporary
impairment losses
|
$1,000,879
|
|
$1,633,223
|
|
$2,555,833
|
|
Amount in other
comprehensive income, before taxes
|
(796,122)
|
|
(1,513,451)
|
|
(2,243,117)
|
|
|
$204,757
|
|
$119,772
|
|
$312,716
|
Other
Expense
|
|
|
|
|
|
|
Salaries and employee
benefits
|
$6,005,915
|
|
$6,232,419
|
|
$6,049,271
|
|
Occupancy expenses
|
932,369
|
|
1,022,499
|
|
1,128,484
|
|
Data processing expenses
|
816,761
|
|
676,088
|
|
669,690
|
|
FDIC insurance premiums
|
380,000
|
|
649,058
|
|
617,432
|
|
Marketing expenses
|
127,107
|
|
103,317
|
|
111,912
|
|
Directors' fees
|
153,850
|
|
139,500
|
|
131,800
|
|
Professional fees
|
365,568
|
|
364,110
|
|
331,233
|
|
Printing and supplies
|
127,623
|
|
129,752
|
|
166,574
|
|
Amortization of intangibles
|
192,391
|
|
192,391
|
|
192,391
|
|
(Gain) loss on sale of other
real estate
|
(9,467)
|
|
126,289
|
|
29,687
|
|
Other real estate expenses
|
203,072
|
|
456,966
|
|
471,601
|
|
Other operating expenses
|
484,917
|
|
497,010
|
|
538,117
|
|
|
$9,780,106
|
|
$10,589,399
|
|
$10,438,192
|
|
Income before income tax
expense (benefit)
|
$5,211,440
|
|
$4,644,066
|
|
$222,149
|
|
Income tax expense (benefit)
|
1,600,154
|
|
1,202,380
|
|
(656,174)
|
|
NET INCOME
|
$3,611,286
|
|
$3,441,686
|
|
$878,323
|
|
EARNINGS PER COMMON SHARE
|
$30.37
|
|
$28.94
|
|
$7.38
|
|
|
|
|
|
|
|
The accompanying notes are
an integral part of these financial statements.
10
|
|
|
Denmark
Bancshares, Inc. and Subsidiaries
Consolidated
Statements of Changes in Stockholder's Equity
|
Common
Stock
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Paid in
|
|
Retained
|
|
Comprehensive
|
|
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Income
(Loss)
|
|
Total
|
BALANCE, DECEMBER 31, 2008
|
119,053
|
|
$16,106,590
|
|
$469,986
|
|
$37,161,287
|
|
($1,510,703)
|
|
$52,227,160
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
878,323
|
|
|
|
878,323
|
Other comprehensive income,
net of tax
change in net
unrealized losses on
securities
available-for-sale, net of
reclassification
adjustment (1)
|
|
|
|
|
|
|
|
|
(218,072)
|
|
(218,072)
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
$660,251
|
Cash dividend, $14.50 per
share
|
|
|
|
|
|
|
(1,725,283)
|
|
|
|
(1,725,283)
|
Treasury stock purchases
|
(136)
|
|
(58,480)
|
|
|
|
|
|
|
|
(58,480)
|
BALANCE, DECEMBER 31, 2009
|
118,917
|
|
$16,048,110
|
|
$469,986
|
|
$36,314,327
|
|
($1,728,775)
|
|
$51,103,648
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
3,441,686
|
|
|
|
3,441,686
|
Other comprehensive income,
net of tax
change in net
unrealized gains on
securities
available-for-sale, net of
reclassification adjustment (2)
|
|
|
|
|
|
|
|
|
1,104,786
|
|
1,104,786
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
$4,546,472
|
Cash dividend, $14.50 per
share
|
|
|
|
|
|
|
(1,724,296)
|
|
|
|
(1,724,296)
|
BALANCE, DECEMBER 31, 2010
|
118,917
|
|
$16,048,110
|
|
$469,986
|
|
$38,031,717
|
|
($623,989)
|
|
$53,925,824
|
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
3,611,286
|
|
|
|
3,611,286
|
Other comprehensive income,
net of tax
change in net
unrealized gains on
securities
available-for-sale, net of
reclassification
adjustment (3)
|
|
|
|
|
|
|
|
|
210,147
|
|
210,147
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
$3,821,433
|
Cash dividend, $14.50 per
share
|
|
|
|
|
|
|
(1,724,297)
|
|
|
|
(1,724,297)
|
BALANCE, DECEMBER 31, 2011
|
118,917
|
|
$16,048,110
|
|
$469,986
|
|
$39,918,706
|
|
($413,842)
|
|
$56,022,960
|
11
Denmark
Bancshares, Inc. and Subsidiaries
Consolidated
Statements of Changes in Stockholders' Equity
(Continued)
(1) Disclosure of
reclassification amount:
|
|
|
|
|
|
|
|
|
Unrealized holding losses
arising during the period
|
|
|
|
|
|
|
($698,625)
|
Plus: Tax benefit on
unrealized losses
|
|
|
|
|
|
|
|
314,262
|
Plus: Reclassification
adjustment for net losses realized and included in net income
|
|
|
274,272
|
Plus: Reclassification
adjustment for tax benefit on realized net losses
|
|
|
|
|
(107,981)
|
Net unrealized losses on
securities
|
|
|
|
|
|
|
|
($218,072)
|
|
|
|
|
|
|
|
|
|
(2) Disclosure of
reclassification amount:
|
|
|
|
|
|
|
|
|
Unrealized holding gains
arising during the period
|
|
|
|
|
|
|
$1,653,524
|
Less: Tax expense on
unrealized gains
|
|
|
|
|
|
|
|
(580,033)
|
Plus: Reclassification
adjustment for net losses realized and included in net income
|
|
|
51,616
|
Less: Reclassification
adjustment for tax benefit on realized net losses
|
|
|
|
|
(20,321)
|
Net unrealized gains on
securities
|
|
|
|
|
|
|
|
$1,104,786
|
|
|
|
|
|
|
|
|
|
(3) Disclosure of
reclassification amount:
|
|
|
|
|
|
|
|
|
Unrealized holding gains
arising during the period
|
|
|
|
|
|
|
$113,043
|
Less: Tax expense on
unrealized gains
|
|
|
|
|
|
|
|
(29,043)
|
Plus: Reclassification
adjustment for net losses realized and included in net income
|
|
|
172,804
|
Less: Reclassification
adjustment for tax benefit on realized net losses
|
|
|
|
|
(46,657)
|
Net unrealized gains on
securities
|
|
|
|
|
|
|
|
$210,147
|
The accompanying notes are an integral part of these financial
statements.
12
Denmark
Bancshares, Inc. and Subsidiaries
Consolidated
Statements of Cash Flows
For
the Years Ended December 31,
|
|
2011
|
|
2010
|
|
2009
|
Cash Flows
from Operating Activities:
|
|
|
|
|
|
|
Net income
|
$3,611,286
|
|
$3,441,686
|
|
$878,323
|
|
Adjustments to reconcile net
income to
net cash provided
by operating activities:
|
|
|
|
|
|
|
Depreciation
|
402,244
|
|
461,817
|
|
573,177
|
|
Provision for loan losses
|
600,000
|
|
1,240,000
|
|
5,500,500
|
|
Amortization of intangibles
|
192,391
|
|
192,391
|
|
192,391
|
|
Gains on sales of loans
|
(342,942)
|
|
(300,404)
|
|
(285,494)
|
|
(Gain) loss on sale of other
real estate & other assets
|
(9,467)
|
|
138,790
|
|
28,686
|
|
Amortization of bond premium
|
540,984
|
|
347,770
|
|
57,060
|
|
Accretion of bond discount
|
(165,387)
|
|
(275,324)
|
|
(428,554)
|
|
Loans originated for sale
|
(23,727,357)
|
|
(29,343,086)
|
|
(27,020,161)
|
|
Proceeds from sale of loans
|
26,957,101
|
|
26,582,097
|
|
26,065,479
|
|
Gain on sale of securities
|
(31,953)
|
|
(68,156)
|
|
(38,444)
|
|
Loss on investment
securities writedowns
|
204,757
|
|
119,772
|
|
312,716
|
|
Income from bank owned life
insurance
|
(265,289)
|
|
(263,931)
|
|
(268,555)
|
|
(Increase) decrease in
interest receivable
|
(39,489)
|
|
168,557
|
|
229,006
|
|
Decrease in interest payable
|
(70,289)
|
|
(154,782)
|
|
(207,049)
|
|
Decrease (increase) in
prepaid FDIC ins premiums
|
353,356
|
|
617,723
|
|
(1,651,018)
|
|
Other, net
|
302,676
|
|
2,114,043
|
|
(2,227,519)
|
|
Net Cash Provided by
Operating Activities
|
$8,512,622
|
|
$5,018,963
|
|
$1,710,544
|
Cash Flows
from Investing Activities:
|
|
|
|
|
|
|
Maturities of
held-to-maturity securities
|
$0
|
|
$4,570,000
|
|
$4,845,000
|
|
Maturities and sales of
available-for-sale securities
|
26,793,902
|
|
19,757,697
|
|
19,340,809
|
|
Purchases of
held-to-maturity securities
|
0
|
|
0
|
|
(268,353)
|
|
Purchases of
available-for-sale securities
|
(31,617,503)
|
|
(18,732,666)
|
|
(18,290,683)
|
|
Money market mutual funds,
net
|
204,088
|
|
257,192
|
|
91,107
|
|
Federal funds sold, net
|
(1,866,000)
|
|
(14,821,000)
|
|
5,719,000
|
|
Proceeds from sale of
foreclosed assets
|
2,273,849
|
|
868,653
|
|
2,399,023
|
|
Net increase in loans made
to customers
|
(1,215,939)
|
|
(4,181,426)
|
|
(3,457,187)
|
|
Capital expenditures
|
(119,123)
|
|
(309,355)
|
|
(137,612)
|
|
Net Cash (Used in) Provided
by Investing Activities
|
($5,546,726)
|
|
($12,590,905)
|
|
$10,241,104
|
Cash Flows
from Financing Activities:
|
|
|
|
|
|
|
Net increase in deposits
|
$7,293,670
|
|
$14,021,152
|
|
$476,822
|
|
Purchase of treasury stock
|
0
|
|
0
|
|
(58,480)
|
|
Dividends paid
|
(1,724,297)
|
|
(1,724,296)
|
|
(1,726,268)
|
|
Debt proceeds
|
5,127,815
|
|
15,447,116
|
|
17,613,878
|
|
Debt repayments
|
(8,675,000)
|
|
(20,679,999)
|
|
(22,058,017)
|
|
Net Cash Provided by (Used
in) Financing Activities
|
$2,022,188
|
|
$7,063,973
|
|
($5,752,065)
|
|
Net increase (decrease) in
cash and cash equivalents
|
$4,988,084
|
|
($507,969)
|
|
$6,199,583
|
|
Cash and cash equivalents,
beginning
|
16,917,728
|
|
17,425,697
|
|
11,226,114
|
|
CASH AND CASH EQUIVALENTS,
ENDING
|
$21,905,812
|
|
$16,917,728
|
|
$17,425,697
|
Noncash
Investing Activities:
|
|
|
|
|
|
|
Loans transferred to
foreclosed properties
|
$2,195,360
|
|
$1,158,603
|
|
$2,260,482
|
|
Total (decrease) increase in
unrealized loss on
securities
available-for-sale
|
($285,847)
|
|
($1,773,296)
|
|
$385,909
|
|
|
|
|
|
|
|
|
The accompanying notes are
an integral part of these financial statements.
|
|
|
13
Denmark
Bancshares, Inc. and Subsidiaries
Notes
to the Consolidated Financial Statements
NOTE 1 - SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
Nature of Organization
Denmark
Bancshares, Inc. ("DBI") is a bank holding company as defined in the
Bank Holding Company Act of 1956, as amended. As such, it exercises
control over Denmark State Bank ("DSB"), Denmark Agricultural Credit
Corporation ("DACC") and DBI Properties, Inc. A majority of DBI's
assets are held by DSB. DBI Properties, Inc. was formed in February
2009 for the purpose of holding certain foreclosed properties.
DSB, a
wholly owned subsidiary of
DBI, operates under a state bank charter, and provides full banking
services to its customers. Denmark Investments, Inc. ("DII") is a
wholly owned subsidiary of DSB. DBI and its subsidiary make
agribusiness, commercial and residential loans to customers throughout
the state, but primarily in eastern Wisconsin. DBI and its subsidiary
have a diversified loan portfolio; however, a substantial portion of
their debtors' ability to honor their contract is dependent upon the
agribusiness economic sector. The main loan and deposit accounts are
fully disclosed in Notes 4 and 7. The significant risks associated with
financial institutions include interest rate risk, credit risk,
liquidity risk and concentration risk.
While DBI's
revenues streams are
monitored for certain individual products and services, operations are
managed and financial performance is evaluated on a company-wide basis.
Accordingly, all of DBI's banking operations are considered to be
aggregated in one reportable operating segment.
Basis
of Consolidation
The
consolidated financial statements include the accounts of Denmark
Bancshares, Inc. and its subsidiaries. All intercompany balances and
transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation
of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those
estimates. Significant estimates in the financial statements include
allowance for credit losses and account for the impairment of loans,
which are discussed specifically in the following sections of this
footnote.
Cash
Flows
For
purposes of
reporting cash flows, cash and cash equivalents include cash on hand
and amounts due from banks. Cash flows from demand deposits, NOW
accounts, savings accounts, federal funds purchased and sold, cash
receipts and payments of loans and time deposits are reported net. For
purposes of cash flow reporting, income taxes paid were $1,068,980,
$791,977 and $266,992 and interest paid was $4,179,461, $5,148,032 and
$6,776,072 for the years ended December 31, 2011, 2010 and 2009,
respectively.
Investment
Securities
Investment
securities are designated as available-for-sale. Debt and equity
securities classified as available-for-sale are stated at estimated
fair value, with unrealized gains and losses, net of any applicable
deferred income taxes, reported as a separate component of
stockholders' equity. Prior to 2010, some debt securities were
classified as held-to-maturity and stated at cost adjusted for
amortization of premiums and accretion of discounts, which were
recognized as adjustments to interest income. Realized gains or losses
on dispositions are recorded in other operating income on the trade
date, based on the net proceeds and the adjusted carrying amount of the
securities sold using the specific identification method.
Declines in
fair value of securities
that are deemed to be other-than-temporary, if applicable, are
reflected in earnings as realized losses. In estimating
other-than-temporary impairment losses, management considers the length
of time and the extent to which fair value has been less than cost, the
financial condition and near-term prospects of the issuer, and the
intent and ability of DBI to retain its investment in the issuer for a
period of time sufficient to allow for any anticipated recovery in fair
value.
Loans
Loans are
reported at the principal amount outstanding, net of the allowance for
loan losses. Interest on loans is calculated and accrued by using the
simple interest method on the daily balance of the principal amount
outstanding. Loan origination fees are credited to income when received
and the related loan origination costs are expensed as incurred.
Capitalization of the fees net of the related costs would not have a
material effect on the consolidated financial statements.
14
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
DBI's
customer information system
tracks the past due status of all loans beginning with the first day a
payment is late. On a weekly basis, lenders are given a report with all
loans past due one day or more to allow them to actively monitor the
portfolio and attempt to keep past due levels to a minimum.
All loans
are given an internal risk
rating when the loan is originated. On a quarterly basis, risk rating
reports are distributed to the lenders to ensure that loans are
appropriately rated. On an annual basis, all commercial loans over
$100,000 and agricultural loans over $200,000 are reviewed by the loan
officer and/or credit analyst. All loans over $1 million are
independently reviewed annually by the Chief Credit Officer. An
independent third party also performs periodic reviews of risk ratings
to ensure that loans are accurately graded. The internal risk ratings
are defined as:
-
Non-classified loans
are assigned a risk rating of 1 - 4, with a one-rated credit being the
highest quality. Non-classified loans have credit quality that ranges
from well above average quality to some inherent industry weaknesses
that may present higher than average risk due to conditions affecting
the borrower, the borrower's industry or economic environment.
-
Special mention loans
are assigned a risk rating of 5. Potential weaknesses exist that
deserve management's close attention. If left uncorrected, the
potential weaknesses may result in deterioration of repayment prospects
or in DSB's credit position at some future date.
-
Substandard loans
are assigned a rating of 6. These loans are inadequately protected by
the current worth and borrowing capacity of the borrower. Well-defined
weaknesses exist that may jeopardize the liquidation of the debt. There
is a possibility of some loss if the deficiencies are not corrected. At
this point, the loan may still be performing and accruing.
-
Doubtful loans
are rated 7 and have all the weaknesses of a substandard credit plus
the added characteristic that the weaknesses make collection or
liquidation in full on the basis of current facts, conditions and
values highly questionable and improbable. The possibility of loss is
extremely high, but because of certain important and reasonable
specific pending factors, which may work to the advantage of
strengthening the asset, its classification as an estimated loss is
deferred until its more exact status can be determined.
-
Loss loans
are internally rated as an 8. A loss amount has been determined and
this has been charged-off against the allowance for loan losses. All or
a portion of the charge-off may be recovered in the future and any such
recoveries would also be recorded through the allowance.
DBI's
policy is to place into
nonaccrual status all loans that are contractually past due 90 days or
more, along with other loans as to which reasonable doubt exists to the
full and timely collection of principal and/or interest based on
management's view of the financial condition of the borrower. When a
loan is placed on nonaccrual, all interest previously accrued but not
collected is reversed against current period interest income. Income on
such loans is then recognized only to the extent that cash is received
and where the future collection of principal is probable. Interest
accruals are resumed on such loans only when they are brought current
with respect to interest and principal and when, in the judgment of
management, the loans are estimated to be fully collectible as to both
principal and interest.
Loan
charge-offs for all loans will
occur as soon as there is a reasonable probability of loss. When the
amount of the loss can be readily calculated, the charge-off will be
recorded as soon as practical within the calendar quarter the loss was
identified. Loans that are partially charged-off will be placed in
nonaccrual status unless the remaining loan is restructured with
adequate collateral and payments are assured and current.
A loan is
impaired when, based on
current information and events, it is probable that not all amounts due
will be collected according to the contractual terms of the loan
agreement. Interest income is recognized in the same manner described
above for nonaccrual loans. Further detail on the analysis of impaired
loans can be found below in the discussion of the Allowance for Loan
Losses.
Allowance
for Loan Losses
The
allowance
for loan losses is an estimate of the losses that have been incurred in
the loan portfolio. The allowance is based on two basic accounting
principles: (1)
Financial Accounting Standards Board
("
FASB")
Accounting Standards Codification (ASC) Topic 310 -10 "Receivables -
Overall,"
(formerly FAS 114), which requires that losses be accrued when it is
probable that DBI will not collect all principal and interest payments
according to the loan's contractual terms, and (2)
FASB
ASC Topic 450, "Contingencies,"
(formerly
FAS 5), which requires that losses be accrued when they are probable of
occurring and estimable. The FFIEC "Interagency Policy Statement on the
Allowance for Loan and Lease Losses" provides additional guidance on
the allowance methodology.
15
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
On a
quarterly basis, management
utilizes a systematic methodology to determine an appropriate allowance
for loan losses. This methodology includes a loan grading system that
requires quarterly reviews; identification of loans to be evaluated on
an individual basis for impairment; results of independent reviews of
asset quality and the adequacy of the allowance by regulatory agencies;
consideration of current trends and volumes of nonperforming, past-due,
nonaccrual and potential problem loans; as well as national and local
economic trends and industry conditions.
In applying
the methodology, all
troubled debt restructurings ("TDRs"), regardless of size, are
considered impaired and will be individually evaluated. All nonaccrual
and watchlist commercial real estate, construction and land
development, agricultural real estate, multifamily residential real
estate, commercial, and agricultural production loans over $50,000 are
evaluated individually to determine if they are impaired. Nonaccrual
residential real estate or consumer loans that are larger than
customary for DBI will also be considered impaired and evaluated
individually as there would be no pool of similar loans to evaluate
these loans under
ASC Topic 450.
Impaired loans are
measured at
the estimated fair value of the collateral. If the estimated fair value
of the impaired loan is less than the recorded investment in the loan,
an impairment is recognized by creating a valuation allowance in
conjunction with
ASC Topic 310-10.
Loans that
are not impaired are
segmented into groups by type of loan. The following loan types are
utilized so each segment of loans will have similar risk factors: (1)
residential real estate, (2) agricultural real estate, (3) commercial
real estate, (4) construction and land development, (5) commercial, (6)
agricultural, (7) consumer, (8) guaranteed loans and (9) other. These
loans are further segmented by internal risk ratings of non-classified,
special mention, substandard and doubtful, which are defined above.
Risk factor
percentages are applied
to the risk rating segments of the non-impaired loans to calculate an
allowance allocation in conjunction with
ASC Topic 450.
The
risk factor percentages are based on historical loan loss experience
for each loan type and are adjusted for current economic conditions and
trends as well as internal loan quality trends. The historical loan
loss percentages are applied to the non-classified portion of the
portfolio to determine the required allocation to the allowance. The
historical loan loss percentages are then multiplied by a factor based
on current economic conditions to calculate the allocation for each of
the remaining risk rating categories of the non-impaired loans. The
current economic conditions take into account items such as vacancy
rates for rental properties; property values based on actual sales
transactions; income projections based on current prices such as dairy
commodities; and other available economic data.
The above
steps result in
calculations that estimate the credit losses inherent in the portfolio
at that time. The calculations are used to confirm the adequacy and
appropriateness of the actual balance of the allowance, recognizing
that the allowance represents an aggregation of judgments and estimates
by management. Such calculations will influence the amount of future
provisions for loan losses charged to expense.
The
calculation is submitted to DSB's
Board of Directors quarterly along with a recommendation for the amount
of the monthly provision to the allowance. If the mix and amount of
future charge-offs differ significantly from those assumptions used by
management in making its determination, the allowance and provision
expense could be materially affected. In addition, various regulatory
agencies periodically review the allowance for loan losses. These
agencies may require additions to the allowance for loan losses based
on their judgments of collectability.
Loans
Held for Sale
Loans
originated and intended for sale in the secondary market are carried at
lower of cost or estimated fair value in the aggregate. Net unrealized
losses, if any, are recognized through a valuation allowance by charges
to income.
Mortgage
Servicing Rights
DBI
recognizes
as assets the rights to service mortgage loans for others, known as
mortgage servicing rights ("MSRs"). DBI services the single-family
mortgages it sells to the Federal National Mortgage Association ("FNMA"
or "Fannie Mae"). DBI determines the fair value of MSRs at the date the
loan is transferred. To determine the fair value of MSRs, DBI
calculates the present value of estimated future net servicing income
using assumptions that market participants would use in estimating
future net servicing income, including estimates of prepayment speeds,
discount rate, default rates, cost to service, escrow account earnings,
contractual servicing fee income, ancillary income and late fees.
Subsequent
to the date of transfer,
DBI has elected to measure its MSRs under the amortization method.
Under this method, MSRs are amortized in proportion to, and over the
period of, estimated net servicing income. MSRs are evaluated for
impairment based on the fair value of those assets. Impairment is
determined by stratifying MSRs into groupings based on predominant risk
characteristics, such as interest rate and loan type. If, by individual
stratum, the carrying amount of the MSRs exceeds fair value, a
valuation reserve is established through a charge to earnings. The
valuation reserve is adjusted as the fair value changes. MSRs are
included in the other assets category in the accompanying Consolidated
Statements of Financial Condition.
16
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
Other
Real Estate Owned
Other real
estate owned represents real estate of which DBI has taken control in
partial or total satisfaction of loans. Other real estate owned is
carried at fair value, less estimated costs to sell. Losses at the time
the property is classified as other real estate owned are charged to
the allowance for loan losses. Subsequent gains and losses, as well as
operating income or expense related to other real estate owned, are
charged to expense. Other real estate owned, which is included in other
assets, totaled $801,689 and $863,941 at December 31, 2011 and 2010
respectively.
Other
Investments
Other
investments are carried at cost and consist primarily of Federal Home
Loan Bank (FHLB) stock, money market funds held by the investment
subsidiary and AgriBank stock. Other investments are evaluated for
impairment on an annual basis. As a member of the FHLB, DSB is required
to hold stock in the FHLB based on the anticipated amount of FHLB
borrowings to be advanced. This stock is recorded at cost, which
approximates fair value. Transfer of the stock is substantially
restricted.
Premises
and Equipment
Premises
and
equipment owned are stated at cost less accumulated depreciation which
is computed principally on the straight-line method over the estimated
useful lives of the assets. The estimated useful lives of the assets
are forty years for buildings, fifteen years for leasehold improvements
and three to seven years for furniture and equipment.
Intangible
Assets
DBI has a
core
deposit intangible asset that was originated in connection with DSB's
expansion through acquisition of an established branch operation in
1997. The acquisition did not meet the definition of a business
combination in accordance with
ASC Topic 805 - "Accounting
for Business Combinations Occurring in Periods Beginning before
December 15, 2008."
As such, DBI continues to amortize the intangible asset related to the
acquisition over a period of fifteen years. Annually DBI reviews the
intangible assets for impairment and records an impairment charge, if
any, to earnings.
Income
Taxes
Deferred
income
tax assets and liabilities are determined using the liability method.
Under this method the net deferred income taxes are provided for timing
differences between book and tax bases of assets and liabilities in the
consolidated financial statements and those reported for income tax
purposes. A liability may also be recognized for unrecognized tax
benefits from uncertain tax positions. Unrecognized tax benefits
represent the differences between a tax position taken or expected to
be taken in a tax return and the benefit recognized and measured in the
financial statements. Interest and penalties related to unrecognized
tax benefits are classified as income taxes.
Treasury
Stock
Treasury
stock
consists of 2,613 shares at a cost of $2,125,866 as of December 31,
2011 and 2010 and is netted against common stock on the consolidated
statements of financial condition.
Earnings
per Common Share
Earnings
per
common share are computed based on the weighted average number of
shares of common stock outstanding during each year. DBI does not have
any stock-based compensation plans, therefore basic and diluted
earnings per share are presented as one number. The number of shares
used in computing basic earnings per share is 118,917, 118,917 and
119,002 for the years ended December 31, 2011, 2010 and 2009,
respectively.
Reclassifications
Certain
amounts
in the prior year financial statements have been reclassified for
comparative purposes to conform with the presentation in the current
year.
New
Accounting Pronouncements
In April
2011, FASB issued Accounting Standards Update ("ASU") No. 2011-02
A
Creditor's Determination of Whether a Restructuring Is a Troubled Debt
Restructuring ("TDR").
This update to
Topic 310,
"Receivables,"
provides
guidance for evaluating whether a restructuring constitutes a TDR. The
ASU indicates that the creditor's evaluation must separately conclude
that both the following exist: (a) the restructuring constitutes a
concession; and (b) the debtor is experiencing financial difficulties.
The amendments also further clarify the guidance on a creditor's
evaluation of whether a concession has been granted and whether a
debtor is experiencing financial difficulties. The amendments in this
update are effective for the first interim or annual period beginning
after June 15, 2011. Adoption of these amendments did not have a
significant impact on DBI's financial statements.
17
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
In April
2011, FASB issued ASU No. 2011-03
Reconsideration of
Effective Control for Repurchase Agreements.
This update to
Topic
860, "Transfers and Servicing,"
modifies the criteria for determining when repurchase agreements would
be accounted for as a secured borrowing rather than a sale. The
provisions of ASU No. 2011-03 remove from the assessment of effective
control the criterion requiring the transferor to have the ability to
repurchase or redeem the financial assets on substantially the agreed
terms, even in the event of default by the transferee and the
collateral maintenance implementation guidance related to that
criterion. This update does not change the other existing criteria used
in the assessment of effective control. ASU No. 2011-03 is effective
prospectively for transactions, or modifications of existing
transactions, that occur on or after January 1, 2012. These amendments
will not have any impact on DBI's consolidated financial statements.
In May
2011, FASB issued ASU No. 2011-04
Amendments to Achieve
Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP
and IFRSs.
These amendments to
Topic 820, "Fair
Value Measurement,"
result in common fair value measurement and disclosure requirements in
U.S. GAAP and International Financial Reporting Standards ("IFRS"). The
changes to U.S. GAAP as a result of ASU No. 2011-04 are as follows; (a)
the concepts of highest and best use and valuation premise are only
relevant when measuring the fair value of nonfinancial assets; (b) U.S.
GAAP currently prohibits application of a blockage factor in valuing
financial instruments with quoted prices in active markets; however,
ASU No. 2011-04 extends that prohibition to all fair value
measurements; (c) an exception is provided to the basic fair value
measurement principles for an entity that holds a group of financial
assets and financial liabilities with offsetting positions in market
risks or counterparty credit risk that are managed on the basis of the
entity's net exposure to either of those risks which allows the entity,
if certain criteria are met, to measure the fair value of the net asset
or liability position in a manner consistent with how market
participants would price the net risk position; (d) aligns the fair
value measurement of instruments classified within an entity's
stockholders' equity with the guidance for liabilities; and (e)
disclosure requirements have been enhanced for recurring Level 3 fair
value measurements to disclose quantitative information about
unobservable inputs and assumptions used, to describe the valuation
processes used by the entity, and to describe the sensitivity of fair
value measurements to changes in unobservable inputs and
interrelationships between those inputs. In addition, entities must
report the level in the fair value hierarchy of items that are not
measured at fair value in the statement of financial condition but
whose fair value must be disclosed. The provisions of ASU No. 2011-04
are effective for interim reporting periods beginning on or after
December 15, 2011. The adoption of ASU No. 2011-04 is not expected to
have a material impact on DBI's consolidated financial statements.
In June
2011, FASB issued ASU No. 2011-05,
Presentation of
Comprehensive Income.
This update to
Topic 220,
"Comprehensive Income,"
allows
an entity the option to present the total of comprehensive income, the
components of net income and the components of other comprehensive
income either in a single continuous statement of comprehensive income
or in two separate but consecutive statements. In both choices, an
entity is required to present each component of net income along with
total net income, each component of other comprehensive income along
with a total for other comprehensive income, and a total amount for
comprehensive income. The statement(s) are required to be presented
with equal prominence as the other primary financial statements. ASU
No. 2011-05 eliminates the option to present the components of other
comprehensive income as part of the statement of changes in
stockholders' equity but does not change the items that must be
reported in other comprehensive income or when an item of other
comprehensive must be reclassified to net income. In December 2011,
FASB issued ASU No. 2011-12,
Deferral of the Effective Date
for
Amendments to the Presentation of Reclassifications of Items Out of
Accumulated Other Comprehensive Income in Accounting Standards Update
No. 2011-05
which deferred the reclassification reporting
requirement. The adoption of ASU No. 2011-05 will not have a material
impact on DBI's financial statements.
.
In
September 2011, FASB issued ASU No. 2011-08,
Testing Goodwill
for Impairment.
This update to
Topic 350,
"Intangibles - Goodwill and Other,"
permits
an entity to first assess qualitative factors to determine whether it
is more likely than not that the fair value of a reporting unit is less
than its carrying amount as a basis for determining whether it is
necessary to perform the two-step goodwill impairment test described in
Topic 350. The more-likely-than-not threshold is defined as having a
likelihood of more than 50 percent. Previous guidance under Topic 350
required an entity to test goodwill for impairment on at least an
annual basis by comparing the fair value of a reporting unit with its
carrying amount (step one). If the fair value of a reporting unit is
less than its carrying amount, then the second step of the test must be
performed to measure the amount of the impairment loss, if any. Under
the amendments of this update, an entity is not required to calculate
the fair value of a reporting unit unless the entity determines that it
is more likely than not that its fair value is less than its carrying
amount. If after assessing the totality of events or circumstances, an
entity determines it is not more likely than not that the fair value of
a reporting unit is less than its carrying amount, then performing the
two-step impairment test is unnecessary. An entity has the option under
this update to bypass the qualitative assessment for any reporting unit
in any period and proceed directly to performing the first step of the
two-step goodwill impairment test. The amendments are effective for
annual and interim goodwill impairment tests performed for fiscal years
beginning after December 15, 2011. Early adoption is permitted. The
adoption of ASU No. 2011-08 will have no impact on DBI's consolidated
financial statements.
18
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
In December
2011, FASB issued ASU No. 2011-10,
Derecognition of In
Substance Real Estate - A Scope Clarification.
This update
to
Topic 360, "Property, Plant and Equipment,"
requires that a parent (reporting entity) ceases to have a controlling
financial interest in a subsidiary that is in substance real estate as
a result of default on the subsidiary's nonrecourse debt, the reporting
entity should apply the guidance in
Subtopic 360-20
to
determine whether it should derecognize the in substance real estate.
The amendments are effective for fiscal years, and interim periods,
within those years, beginning on or after June 15, 2012. Early adoption
is permitted. The adoption of ASU No. 2011-10 will have no impact on
DBI's consolidated financial statements.
In December
2011, FASB issued ASU No. 2011-11,
Disclosures About
Offsetting Assets and Liabilities.
The updates to
Topic
210, "Balance Sheet,"
require
an entity to disclose information about offsetting and related
arrangements to enable users of its financial statements to understand
the effect of those arrangements on its financial position. Entities
are required to disclose both gross information and net information
about both instruments and transactions eligible for offset in the
statement of financial position and instruments and transactions
subject to an agreement similar to a master netting arrangement. This
scope would include derivatives, sale and repurchase agreements,
reverse sale and repurchase agreements, and securities borrowing and
securities lending arrangements. An entity is required to apply the
amendments for annual reporting periods beginning on or after January
1, 2013, and interim periods within those annual periods. An entity
should provide the disclosures required by those amendments
retrospectively for all comparative periods presented. The adoption of
ASU No. 2011-11 is not expected to have a material impact on DBI's
consolidated financial statements.
NOTE
2 - RESTRICTIONS ON CASH AND AMOUNTS DUE FROM BANKS
DSB is
required to maintain
noninterest-bearing deposits on hand or with the Federal Reserve Bank.
Required reserves of $1,249,000 and $974,000 as of December 31, 2011
and 2010, respectively, were satisfied by currency and coin holdings.
Effective December 31, 2010, accounts at each institution where DBI
maintains a correspondent banking relationship are insured in full by
the Federal Deposit Insurance Corporation Transaction Guarantee Program
until December 31, 2012, upon which time the insurance is expected to
revert back to $250,000.
NOTE
3 - INVESTMENT SECURITIES
The
amortized cost and estimated fair market value of securities
available-for-sale were as follows:
|
|
December
31, 2011
|
|
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
U.S. government-sponsored
agencies
|
|
$3,500,000
|
|
$17,050
|
|
$0
|
|
$3,517,050
|
U.S. government-sponsored
agency MBS
|
|
31,729,409
|
|
505,292
|
|
(8,172)
|
|
32,226,529
|
State and local governments
|
|
24,628,519
|
|
1,032,038
|
|
(192,058)
|
|
25,468,499
|
Residential mortgage-backed
securities
|
|
8,537,737
|
|
26,590
|
|
(2,165,712)
|
|
6,398,615
|
|
|
$68,395,665
|
|
$1,580,970
|
|
($2,365,942)
|
|
$67,610,693
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2010
|
|
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
U.S. government-sponsored
agencies
|
|
$0
|
|
$0
|
|
$0
|
|
$0
|
U.S. government-sponsored
agency MBS
|
|
20,854,514
|
|
251,779
|
|
(41,020)
|
|
21,065,273
|
State and local governments
|
|
30,524,272
|
|
876,975
|
|
(494,985)
|
|
30,906,262
|
Residential mortgage-backed
securities
|
|
12,741,679
|
|
117,494
|
|
(1,781,062)
|
|
11,078,111
|
|
|
$64,120,465
|
|
$1,246,248
|
|
($2,317,067)
|
|
$63,049,646
|
19
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
The amortized cost and estimated fair
value of securities at December 31, 2011, by maturity were as follows:
|
|
|
|
Estimated
|
|
|
Amortized
|
|
Fair
|
Amounts Maturing
|
|
Cost
|
|
Value
|
Within one year
|
|
$2,195,834
|
|
$2,211,116
|
From one through five years
|
|
37,610,564
|
|
37,313,156
|
From five through ten years
|
|
18,740,854
|
|
18,267,120
|
After ten years
|
|
9,848,413
|
|
9,819,301
|
|
|
$68,395,665
|
|
$67,610,693
|
Mortgage-backed securities are
allocated according
to their expected prepayments rather than their contractual maturities.
Certain state and local governments' securities are allocated according
to their put date. Fair values of securities are estimated based on
financial models or prices paid for similar securities. It is possible
interest rates could change considerably resulting in a material change
in the estimated fair value of the securities.
Two corporate-issued residential
mortgage-backed
securities ("MBS") and one government agency MBS were sold while one
taxable municipal had a partial call in 2011 resulting in realized
gains of $31,953 and total sales proceeds of $2.1 million. The
corporate-issued MBS were sold after they were placed on a negative
ratings watch by Moody's. The government agency MBS was held at the
investment subsidiary and was sold to utilize part of a capital loss
carryforward. Four available-for-sale corporate-issued residential MBS
were sold in 2010 resulting in realized gains of $68,156 and total
sales proceeds of $5.0 million.
At December 31, 2011, thirteen debt
securities have
unrealized losses with aggregate depreciation of 18.6% from DSB's
amortized cost basis. Information pertaining to securities with gross
unrealized losses aggregated by investment category and length of time
that individual securities have been in a continuous loss position
follows:
December 31, 2011
|
|
Less
Than Twelve Months
|
|
Over
Twelve Months
|
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
Securities Available for Sale
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
U.S. government-sponsored
agency MBS
|
|
$8,172
|
|
$2,388,919
|
|
$0
|
|
$0
|
State and local governments
|
|
14,144
|
|
817,753
|
|
177,914
|
|
1,808,504
|
Residential mortgage-backed
securities
|
|
0
|
|
0
|
|
2,165,712
|
|
5,359,064
|
Total securities available
for sale
|
|
$22,316
|
|
$3,206,672
|
|
$2,343,626
|
|
$7,167,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
Less
Than Twelve Months
|
|
Over
Twelve Months
|
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
Securities Available for Sale
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
U.S. government-sponsored
agency MBS
|
|
$41,020
|
|
$5,082,159
|
|
$0
|
|
$0
|
State and local governments
|
|
67,071
|
|
3,284,508
|
|
427,914
|
|
1,592,771
|
Residential mortgage-backed
securities
|
|
628,597
|
|
2,796,779
|
|
1,152,465
|
|
4,110,985
|
Total securities available
for sale
|
|
$736,688
|
|
$11,163,446
|
|
$1,580,379
|
|
$5,703,756
|
All
securities with unrealized losses
are assessed to determine if the impairment is other-than-temporary.
Factors that are evaluated include the mortgage loan types supporting
the securities, delinquency and foreclosure rates, credit support,
weighted average loan-to-value, and year of origination, among others.
Currently,
a quarterly analysis by a
third party is performed on three residential mortgage-backed
securities secured by non-traditional loan types in order to determine
whether they are other-than-temporarily impaired ("OTTI"). The purpose
of the third party evaluation is to determine if the present value of
the expected cash flows is less than the amortized costs, thereby
resulting in credit loss, in accordance with the authoritative
accounting guidance under
FASB ASC Topic 320.
The
third party
determines an estimated fair value for each security based on
discounted cash flow analyses. The estimates are based on the following
key valuation assumptions - collateral cash flows, prepayment
assumptions, default rates, loss severity, liquidation
20
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
lag, bond
waterfall and internal rate
of return. Since there is currently no active secondary market for
these types of securities due to the non-traditional loan types
supporting the securities, these valuations are considered Level 3
inputs as defined in Note 16 - Fair Value Measurements. Additional
securities may be analyzed in the future if deemed necessary to
determine whether they are OTTI and if so, if any possible credit loss
exists.
Two of the
three securities supported
by non-traditional loan types were previously found to have credit
losses since a portion of the unrealized losses is due to an expected
cash flow shortfall. As such, these securities were determined to be
OTTI. DBI does not intend to sell the investments and it is not more
likely than not that DBI will be required to sell the securities before
the anticipated recovery of their remaining amortized cost bases, which
may be maturity. The analysis on the third security did not reveal any
credit loss nor was the security found to be OTTI. The total credit
loss that was recognized in earnings through December 31, 2010 was $0.4
million. The analyses performed during 2011 resulted in an additional
$0.2 million of credit loss that was recorded through the income
statement on one of the two OTTI securities. Unrealized losses on the
three securities analyzed by the third party were recognized through
accumulated other comprehensive loss on the consolidated statement of
financial condition as of December 31, 2011, net of tax, in the amount
of $1.3 million, compared to $1.1 million for the three securities as
of December 31, 2010.
The
unrealized losses on the
remainder of the residential mortgage-backed securities are due to the
distressed and illiquid markets for collateralized mortgage
obligations. The securities are investments in senior tranches with
adequate credit support from subordinate tranches, are supported by
traditional mortgage loans that originated between 2002 and 2005, have
low delinquency and foreclosure rates, and reasonable loan-to-value
ratios. DBI does not consider these investments to be OTTI at December
31, 2011. Changes in credit losses recognized for securities with OTTI
were as follows:
|
|
|
|
|
December
31,
|
|
|
|
|
|
2011
|
|
2010
|
Credit losses recognized in
earnings, beginning of period
|
|
($432,488)
|
|
($312,716)
|
Credit losses for OTTI not
previously recognized
|
|
(204,757)
|
|
(119,772)
|
Credit losses recognized in
earnings, end of period
|
|
($637,245)
|
|
($432,488)
|
There were
no issuers of securities
for which a significant concentration of investments (greater than 10
percent of stockholders' equity) was held as of December 31, 2011.
Investment
securities with an
amortized cost of $8.5 million and $8.0 million, and an estimated fair
value of $8.7 million and $8.2 million at December 31, 2011 and 2010,
respectively were pledged to secure public deposits and for other
purposes required or permitted by law.
NOTE
4 - LOANS
Major
categories of loans included in the loan portfolio are as follows:
|
|
|
December
31,
|
|
|
|
2011
|
|
2010
|
Real estate:
|
|
|
|
|
|
Residential
|
|
|
$72,655,569
|
|
$77,983,729
|
Commercial
|
|
|
60,864,761
|
|
58,304,345
|
Agricultural
|
|
|
78,767,692
|
|
71,782,458
|
Construction
|
|
|
11,655,550
|
|
12,792,496
|
Total real estate
|
|
|
223,943,572
|
|
220,863,028
|
|
|
|
|
|
|
Commercial
|
|
|
35,178,049
|
|
42,427,251
|
Agricultural
|
|
|
27,661,420
|
|
24,725,859
|
Consumer installment
|
|
|
10,174,937
|
|
10,418,991
|
Unsecured loans
|
|
|
874,138
|
|
919,875
|
Total loans receivable
|
|
|
297,832,116
|
|
299,355,004
|
Allowance for credit losses
|
|
|
(6,578,087)
|
|
(6,864,497)
|
Loans, Net
|
|
|
$291,254,029
|
|
$292,490,507
|
21
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
The
following tables show the
investment in impaired loans and the corresponding allowance for those
loans along with the recognized interest income associated with
impaired loans:
Impaired
Loans
As
of December 31, 2011 and 2010
|
$(000)s
|
|
|
|
Unpaid
|
|
|
|
Average
|
|
Interest
|
|
|
|
Recorded
|
|
Principal
|
|
Related
|
|
Recorded
|
|
Income
|
2011
|
|
Investment
|
|
Balance
|
|
Allowance
|
|
Investment
|
|
Recognized
|
With no
related allowance:
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$805
|
|
$841
|
|
$0
|
|
$845
|
|
$19
|
Commercial Real Estate
|
|
1,433
|
|
1,698
|
|
0
|
|
1,732
|
|
37
|
Construction & Land
Dev
|
|
2,658
|
|
2,658
|
|
0
|
|
2,883
|
|
82
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
890
|
|
935
|
|
0
|
|
993
|
|
22
|
Agricultural
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Consumer
|
|
43
|
|
43
|
|
0
|
|
44
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
With a
related allowance:
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$1,190
|
|
$1,392
|
|
$171
|
|
$1,392
|
|
$17
|
Commercial Real Estate
|
|
2,482
|
|
2,615
|
|
721
|
|
2,702
|
|
9
|
Construction & Land
Dev
|
|
2,832
|
|
2,832
|
|
580
|
|
2,834
|
|
57
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
38
|
|
41
|
|
14
|
|
42
|
|
0
|
Agricultural
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Consumer
|
|
142
|
|
144
|
|
129
|
|
147
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$1,995
|
|
$2,233
|
|
$171
|
|
$2,237
|
|
$36
|
Commercial Real Estate
|
|
3,915
|
|
4,313
|
|
721
|
|
4,434
|
|
46
|
Construction & Land
Dev
|
|
5,490
|
|
5,490
|
|
580
|
|
5,717
|
|
139
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
928
|
|
976
|
|
14
|
|
1,035
|
|
22
|
Agricultural
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Consumer
|
|
185
|
|
187
|
|
129
|
|
191
|
|
1
|
|
Total
|
|
$12,513
|
|
$13,199
|
|
$1,615
|
|
$13,614
|
|
$244
|
22
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
|
$(000)s
|
|
|
|
Unpaid
|
|
|
|
Average
|
|
Interest
|
|
|
|
Recorded
|
|
Principal
|
|
Related
|
|
Recorded
|
|
Income
|
2010
|
|
Investment
|
|
Balance
|
|
Allowance
|
|
Investment
|
|
Recognized
|
With no
related allowance:
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$749
|
|
$992
|
|
$0
|
|
$1,020
|
|
$37
|
Commercial Real Estate
|
|
1,292
|
|
1,513
|
|
0
|
|
1,517
|
|
57
|
Construction & Land
Dev
|
|
2,241
|
|
2,241
|
|
0
|
|
2,250
|
|
20
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
244
|
|
344
|
|
0
|
|
357
|
|
6
|
Agricultural
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Consumer
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
With a
related allowance:
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$1,036
|
|
$1,104
|
|
$206
|
|
$1,115
|
|
$8
|
Commercial Real Estate
|
|
4,476
|
|
5,769
|
|
869
|
|
5,810
|
|
72
|
Construction & Land
Dev
|
|
2,085
|
|
2,123
|
|
77
|
|
2,166
|
|
53
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
41
|
|
42
|
|
18
|
|
42
|
|
1
|
Agricultural
|
|
116
|
|
116
|
|
97
|
|
125
|
|
(3)
|
Consumer
|
|
150
|
|
150
|
|
136
|
|
152
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$1,785
|
|
$2,096
|
|
$206
|
|
$2,135
|
|
$45
|
Commercial Real Estate
|
|
5,768
|
|
7,282
|
|
869
|
|
7,327
|
|
129
|
Construction & Land
Dev
|
|
4,326
|
|
4,364
|
|
77
|
|
4,416
|
|
73
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
Commercial
|
|
285
|
|
386
|
|
18
|
|
399
|
|
7
|
Agricultural
|
|
116
|
|
116
|
|
97
|
|
125
|
|
(3)
|
Consumer
|
|
150
|
|
150
|
|
136
|
|
152
|
|
2
|
|
Total
|
|
$12,430
|
|
$14,394
|
|
$1,403
|
|
$14,554
|
|
$253
|
Recorded
Investment in Financing Receivables
As
of December 31, 2011 and 2010
|
|
|
2011
|
|
2010
|
|
|
|
|
|
Ending
Balance
|
|
|
|
Ending
Balance
|
|
|
|
|
|
Individually
|
|
|
|
Individually
|
|
$(000)s
|
|
Ending
|
|
Evaluated
|
|
Ending
|
|
Evaluated
|
|
|
|
Balance
|
|
for
Impairment
|
|
Balance
|
|
for
Impairment
|
Residential Real Estate
|
|
$72,656
|
|
$1,995
|
|
$77,984
|
|
$1,785
|
Commercial Real Estate
|
|
60,865
|
|
3,915
|
|
58,304
|
|
5,768
|
Construction & Land
Dev
|
|
11,655
|
|
5,490
|
|
12,793
|
|
4,326
|
Agricultural Real Estate
|
|
78,768
|
|
0
|
|
71,782
|
|
0
|
Commercial
|
|
35,178
|
|
928
|
|
42,427
|
|
285
|
Agricultural
|
|
27,661
|
|
0
|
|
24,726
|
|
116
|
Consumer
|
|
11,049
|
|
185
|
|
11,339
|
|
150
|
Unallocated
|
|
0
|
|
0
|
|
0
|
|
0
|
Total
|
|
$297,832
|
|
$12,513
|
|
$299,355
|
|
$12,430
|
23
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
Allowance
for Loan Losses
As
of December 31, 2011 and 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$(000)s
|
|
|
|
|
|
|
|
|
|
|
|
Ending
Balance
|
|
|
|
Beginning
|
|
|
|
|
|
|
|
Ending
|
|
Individually
|
|
|
|
Balance
|
|
|
|
|
|
|
|
Balance
|
|
Evaluated
for
|
2011
|
|
1/1/2011
|
|
Chargeoffs
|
|
Recoveries
|
|
Provision
|
|
12/31/2011
|
|
Impairment
|
Residential Real Estate
|
|
$1,429
|
|
($120)
|
|
$128
|
|
($306)
|
|
$1,132
|
|
$171
|
Commercial Real Estate
|
|
2,849
|
|
(540)
|
|
30
|
|
519
|
|
2,858
|
|
721
|
Construction & Land
Dev
|
|
880
|
|
(225)
|
|
25
|
|
483
|
|
1,163
|
|
580
|
Agricultural Real Estate
|
|
204
|
|
0
|
|
0
|
|
(6)
|
|
198
|
|
0
|
Commercial
|
|
278
|
|
(252)
|
|
51
|
|
125
|
|
202
|
|
14
|
Agricultural
|
|
347
|
|
0
|
|
30
|
|
(114)
|
|
263
|
|
0
|
Consumer
|
|
160
|
|
(20)
|
|
6
|
|
4
|
|
150
|
|
129
|
Unallocated
|
|
718
|
|
0
|
|
0
|
|
(106)
|
|
612
|
|
0
|
Total
|
|
$6,865
|
|
($1,157)
|
|
$270
|
|
$600
|
|
$6,578
|
|
$1,615
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending
Balance
|
|
$(000)s
|
|
Beginning
|
|
|
|
|
|
|
|
Ending
|
|
Individually
|
|
|
|
Balance
|
|
|
|
|
|
|
|
Balance
|
|
Evaluated
for
|
2010
|
|
1/1/2010
|
|
Chargeoffs
|
|
Recoveries
|
|
Provision
|
|
12/31/2010
|
|
Impairment
|
Residential Real Estate
|
|
$1,748
|
|
($323)
|
|
$37
|
|
($33)
|
|
$1,429
|
|
$206
|
Commercial Real Estate
|
|
2,221
|
|
(367)
|
|
10
|
|
985
|
|
2,849
|
|
869
|
Construction & Land
Dev
|
|
1,319
|
|
(38)
|
|
71
|
|
(472)
|
|
880
|
|
77
|
Agricultural Real Estate
|
|
67
|
|
(1)
|
|
19
|
|
119
|
|
204
|
|
0
|
Commercial
|
|
310
|
|
(59)
|
|
100
|
|
(73)
|
|
278
|
|
18
|
Agricultural
|
|
150
|
|
0
|
|
8
|
|
189
|
|
347
|
|
97
|
Consumer
|
|
59
|
|
(73)
|
|
15
|
|
159
|
|
160
|
|
136
|
Unallocated
|
|
352
|
|
0
|
|
0
|
|
366
|
|
718
|
|
0
|
Total
|
|
$6,226
|
|
($861)
|
|
$260
|
|
$1,240
|
|
$6,865
|
|
$1,403
|
13076:
Nonaccrual
loans totaled $8.7 million
and $8.6 million at December 31, 2011 and 2010, respectively. There
were no loans past due ninety days or more and still accruing. A
schedule of loans by the number of days past due (including nonaccrual
loans) along with a schedule of credit quality indicators follows:
Age Analysis of Past Due Financing
Receivables
|
|
|
30-89
Days
|
|
90 Days
|
|
Total
|
|
|
|
Total
Financing
|
|
|
$(000)s
|
|
Past
Due
|
|
&
Over
|
|
Past
Due
|
|
Current
|
|
Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$1,319
|
|
$866
|
|
$2,185
|
|
$70,471
|
|
$72,656
|
|
Commercial Real Estate
|
|
1,103
|
|
1,074
|
|
2,177
|
|
58,688
|
|
60,865
|
|
Construction & Land
Dev
|
|
0
|
|
1,452
|
|
1,452
|
|
10,203
|
|
11,655
|
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
78,768
|
|
78,768
|
|
Commercial
|
|
185
|
|
200
|
|
385
|
|
34,793
|
|
35,178
|
|
Agricultural
|
|
0
|
|
0
|
|
0
|
|
27,661
|
|
27,661
|
|
Consumer
|
|
63
|
|
81
|
|
144
|
|
10,905
|
|
11,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$2,670
|
|
$3,673
|
|
$6,343
|
|
$291,489
|
|
$297,832
|
|
24
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
|
|
|
30-89
Days
|
|
90 Days
|
|
Total
|
|
|
|
Total
Financing
|
|
|
$(000)s
|
|
Past
Due
|
|
&
Over
|
|
Past
Due
|
|
Current
|
|
Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
Residential Real Estate
|
|
$376
|
|
$396
|
|
$772
|
|
$77,212
|
|
$77,984
|
|
Commercial Real Estate
|
|
0
|
|
4,220
|
|
4,220
|
|
54,084
|
|
58,304
|
|
Construction & Land
Dev
|
|
0
|
|
402
|
|
402
|
|
12,391
|
|
12,793
|
|
Agricultural Real Estate
|
|
0
|
|
0
|
|
0
|
|
71,782
|
|
71,782
|
|
Commercial
|
|
4
|
|
61
|
|
65
|
|
42,362
|
|
42,427
|
|
Agricultural
|
|
0
|
|
116
|
|
116
|
|
24,610
|
|
24,726
|
|
Consumer
|
|
74
|
|
30
|
|
104
|
|
11,235
|
|
11,339
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$454
|
|
$5,225
|
|
$5,679
|
|
$293,676
|
|
$299,355
|
|
Credit
Quality Indicators
As
of December 31, 2011 and 2010
|
$(000)s
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special
|
|
|
|
|
|
|
2011
|
|
Non-Classified
|
|
Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
Residential Real Estate
|
|
$58,960
|
|
$6,277
|
|
$6,501
|
|
$918
|
|
$72,656
|
Commercial Real Estate
|
|
49,547
|
|
3,668
|
|
4,787
|
|
2,863
|
|
60,865
|
Construction & Land
Dev
|
|
4,691
|
|
898
|
|
4,154
|
|
1,912
|
|
11,655
|
Agricultural Real Estate
|
|
70,412
|
|
8,356
|
|
0
|
|
0
|
|
78,768
|
Commercial
|
|
32,600
|
|
1,250
|
|
1,164
|
|
164
|
|
35,178
|
Agricultural
|
|
23,779
|
|
3,882
|
|
0
|
|
0
|
|
27,661
|
Consumer
|
|
10,678
|
|
102
|
|
127
|
|
142
|
|
11,049
|
Total
|
|
$250,667
|
|
$24,433
|
|
$16,733
|
|
$5,999
|
|
$297,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$(000)s
|
|
|
|
Special
|
|
|
|
|
|
|
2010
|
|
Non-Classified
|
|
Mention
|
|
Substandard
|
|
Doubtful
|
|
Total
|
Residential Real Estate
|
|
$62,133
|
|
$7,782
|
|
$6,903
|
|
$1,166
|
|
$77,984
|
Commercial Real Estate
|
|
42,362
|
|
7,249
|
|
3,163
|
|
5,530
|
|
58,304
|
Construction & Land
Dev
|
|
4,311
|
|
3,289
|
|
4,791
|
|
402
|
|
12,793
|
Agricultural Real Estate
|
|
66,103
|
|
5,630
|
|
49
|
|
0
|
|
71,782
|
Commercial
|
|
38,383
|
|
2,953
|
|
870
|
|
221
|
|
42,427
|
Agricultural
|
|
22,283
|
|
2,320
|
|
7
|
|
116
|
|
24,726
|
Consumer
|
|
10,929
|
|
113
|
|
142
|
|
155
|
|
11,339
|
Total
|
|
$246,504
|
|
$29,336
|
|
$15,925
|
|
$7,590
|
|
$299,355
|
25
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
Modifications
As
of December 31, 2011
|
|
|
|
|
Pre-Modification
|
|
Post-Modification
|
|
Recorded
|
|
Impact
to
|
|
$(000)s
|
|
Number
of
|
|
Recorded
|
|
Recorded
|
|
Investment
|
|
Allowance
for
|
|
|
|
Contracts
|
|
Investment
|
|
Investment
|
|
as of
12/31/2011
|
|
Loan
Losses
|
Residential Real Estate
|
|
4
|
|
$789
|
|
$789
|
|
$778
|
|
$133
|
Commercial Real Estate
|
|
7
|
|
2,886
|
|
2,812
|
|
2,569
|
|
324
|
Construction & Land
Dev
|
|
2
|
|
156
|
|
156
|
|
151
|
|
48
|
Commercial
|
|
2
|
|
614
|
|
389
|
|
334
|
|
0
|
Total
|
|
15
|
|
$4,445
|
|
$4,146
|
|
$3,832
|
|
$505
|
Since
December 31, 2010, three loans
that were modified as troubled debt restructurings subsequently
defaulted. One loan had an active outstanding principal balance of
$34,791 and was secured by a first lien on residential real estate.
This default resulted in a nominal charge-off against the allowance for
loan losses of $2,391. The second loan secured by non-owner-occupied
commercial real estate and had an active principal balance of $0.6
million. The default on this loan did not have any impact on DBI's
allowance for loan losses. The third default was on a note secured by a
junior lien on residential real estate. This loan had an active
principal balance of $17,900. This default also did not have any impact
on DBI's allowance for loan losses.
NOTE
5 - PREMISES AND EQUIPMENT
Premises
and equipment are summarized as follows:
|
|
|
December
31,
|
|
|
|
2011
|
|
2010
|
Land
|
|
|
$1,080,548
|
|
$1,080,548
|
Buildings and improvements
|
|
|
9,589,586
|
|
9,589,586
|
Furniture and fixtures
|
|
|
4,584,349
|
|
4,465,226
|
|
|
|
$15,254,483
|
|
$15,135,360
|
Less: Accumulated
depreciation
|
|
|
(8,168,700)
|
|
(7,766,456)
|
Premises and equipment, net
|
|
|
$7,085,783
|
|
$7,368,904
|
NOTE
6 - INTANGIBLE ASSETS
Intangible
assets consist of a core
deposit intangible related to a branch acquisition. The gross carrying
amount, accumulated amortization and net book value of intangibles were
as follows:
|
|
December
31,
|
|
|
2011
|
|
2010
|
Gross carrying amount
|
|
$2,885,866
|
|
$2,885,866
|
Less: Accumulated
amortization
|
|
(2,773,638)
|
|
(2,581,247)
|
Intangible assets, net
|
|
$112,228
|
|
$304,619
|
For 2012,
intangible assets will be
amortized at a monthly rate of $16,033 for seven months. At that point,
the core deposit intangible will be fully amortized.
26
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
NOTE
7 - INTEREST-BEARING DEPOSITS
Interest-bearing
deposits consisted of the following:
$(000)s
|
|
December
31,
|
|
|
2011
|
|
2010
|
NOW accounts
|
|
$22,278
|
|
$30,034
|
Savings accounts
|
|
21,129
|
|
19,676
|
Money market accounts
|
|
130,959
|
|
113,472
|
Time deposit accounts
|
|
105,957
|
|
119,352
|
Total
|
|
$280,323
|
|
$282,534
|
The
following table shows the maturity distribution of time deposit
accounts:
$(000)s
|
|
December
31,
|
|
|
2011
|
|
2010
|
Within one year
|
|
$44,026
|
|
$74,224
|
One to two years
|
|
32,665
|
|
24,891
|
Two to three years
|
|
19,232
|
|
9,308
|
Three to four years
|
|
6,518
|
|
6,493
|
Over four years
|
|
3,516
|
|
4,436
|
Total
|
|
$105,957
|
|
$119,352
|
Time
deposit accounts issued in the
amount of $100,000 or more totaled $31.4 million and $37.1 million at
December 31, 2011 and 2010, respectively.
NOTE 8 - SHORT-TERM BORROWINGS
Short-term
borrowings included notes payable of
$11.6 million and $13.9 million at December 31, 2011 and 2010,
respectively. The notes payable are secured by DSB and DACC stock and
agricultural loans with a carrying value of $21.2 million and $22.0
million as of December 31, 2011 and 2010, respectively. The pledged
notes also secure long-term debt. The short-term line of credit had a
variable interest rate of 0.53% at December 31, 2011.
NOTE 9 - LONG-TERM BORROWINGS
Long-term borrowings consisted of the
following:
|
|
|
|
For
the Years Ended December 31,
|
|
|
|
|
2011
|
|
2010
|
Federal Home Loan Bank:
|
Rates
|
|
Amount
|
|
Rates
|
|
Amount
|
|
Fixed rate advances
|
1.87%-4.79%
|
|
$8,650,000
|
|
1.63%-4.79%
|
|
$10,200,000
|
|
Callable fixed rate advances
|
4.08%-4.68%
|
|
13,000,000
|
|
4.08%-4.68%
|
|
13,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Agribank, FCB:
|
|
|
|
|
|
|
|
|
|
Fixed rate advances
|
1.06-2.39%
|
|
6,831,999
|
|
1.03-2.36%
|
|
6,499,999
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$28,481,999
|
|
|
|
$29,699,999
|
27
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
The following is a summary of scheduled
maturities of borrowed funds as of December 31, 2011:
|
|
|
|
Weighted
Average Rate
|
|
Amount
|
2012
|
|
|
3.88%
|
|
$5,400,000
|
2013
|
|
|
2.09%
|
|
4,400,000
|
2014
|
|
|
2.62%
|
|
5,499,999
|
2015
|
|
|
2.81%
|
|
2,300,000
|
2016
|
|
|
4.45%
|
|
5,432,000
|
Thereafter
|
|
|
4.13%
|
|
5,450,000
|
TOTAL
|
|
|
|
$28,481,999
|
The notes payable to the FHLB are
secured by
residential mortgages with a carrying amount of $50.0 million and $49.5
million as of December 31, 2011 and 2010, respectively, along with $3.6
million of FHLB stock at both of those dates. AgriBank, FCB notes
payable are secured by agricultural loans with a carrying value of
$21.2 million and $22.0 million as of December 31, 2011 and 2010,
respectively. The pledged notes also secure short-term borrowings.
As of December 31, 2011, DSB had a
total of $50.4 million of unused lines of credit with banks to be drawn
upon as needed.
NOTE 10 - INCOME TAXES
The provision (benefit) for income
taxes in the consolidated statement of income is as follows:
$(000)s
|
|
|
|
|
2011
|
|
2010
|
|
2009
|
Current:
|
Federal
|
|
|
|
|
$875
|
|
$1,014
|
|
($666)
|
|
State
|
|
|
|
|
361
|
|
277
|
|
(1)
|
|
|
|
|
|
|
$1,236
|
|
$1,291
|
|
($667)
|
Deferred:
|
Federal
|
|
|
|
|
$324
|
|
($167)
|
|
$15
|
|
State
|
|
|
|
|
40
|
|
78
|
|
(4)
|
|
|
|
|
|
|
$364
|
|
($89)
|
|
$11
|
Total provision (benefit)
for income taxes
|
|
|
$1,600
|
|
$1,202
|
|
($656)
|
Applicable income taxes for financial
reporting
purposes differ from the amount computed by applying the statutory
federal income tax rate for the reasons noted in the table below:
|
|
|
2011
|
|
2010
|
|
2009
|
$(000)s
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
Tax at statutory federal
income tax rate
|
$1,772
|
|
34%
|
|
$1,579
|
|
34%
|
|
$76
|
|
34%
|
Increase (decrease) in tax
resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
Tax-exempt loss
|
|
(352)
|
|
(7)
|
|
(522)
|
|
(11)
|
|
(630)
|
|
(284)
|
State income tax, net of
federal tax benefit
|
265
|
|
5
|
|
232
|
|
5
|
|
(14)
|
|
(6)
|
Bank owned life insurance
|
|
(90)
|
|
(2)
|
|
(90)
|
|
(2)
|
|
(91)
|
|
(41)
|
Other, net
|
|
|
5
|
|
1
|
|
3
|
|
0
|
|
3
|
|
1
|
Applicable Income Taxes
|
$1,600
|
|
31%
|
|
$1,202
|
|
26%
|
|
($656)
|
|
(296%)
|
28
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
Other
assets in the accompanying
consolidated statements of financial condition include the following
amounts of deferred tax assets and deferred tax liabilities:
|
|
|
|
|
|
|
2011
|
|
2010
|
(In thousands)
|
|
|
|
|
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
|
|
|
|
$1,924
|
|
$2,174
|
Unrealized losses on
available-for-sale securities
|
|
|
|
309
|
|
449
|
State tax net operating loss
carryforward
|
|
|
|
|
155
|
|
232
|
Interest receivable on
nonaccrual loans
|
|
|
|
|
0
|
|
36
|
Capital loss carryforward
|
|
|
|
|
|
0
|
|
13
|
Alternative minimum tax
|
|
|
|
|
|
827
|
|
973
|
Other
|
|
|
|
|
|
|
106
|
|
190
|
Gross deferred tax assets
|
|
|
|
|
|
$3,321
|
|
$4,067
|
Valuation allowance for net
operating loss carryforward
|
|
(155)
|
|
(232)
|
Total deferred tax assets
|
|
|
|
|
|
$3,166
|
|
$3,835
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Accumulated depreciation on
fixed assets
|
|
|
|
$91
|
|
$104
|
State income taxes
|
|
|
|
|
|
0
|
|
164
|
Stock dividends received
|
|
|
|
|
|
395
|
|
395
|
Other
|
|
|
|
|
|
|
110
|
|
117
|
Total deferred tax
liabilities
|
|
|
|
|
|
$596
|
|
$780
|
Net deferred tax asset
|
|
|
|
|
|
$2,570
|
|
$3,055
|
DBI has
state net operating loss
carryforwards of approximately $2.9 million. Portions of DBI's net
operating losses have been expiring since 2000. DBI has an AMT credit
carryforward of approximately $0.8 million.
NOTE
11 - EMPLOYEE BENEFIT PLAN
DBI has a
401(k) profit sharing and
retirement savings plan. The plan essentially covers all employees who
have been employed over one-half year and are at least twenty and
one-half years old. Provisions of the 401(k) profit sharing plan
provide for the following:
-
DBI will contribute 50% of
each employee's elective contribution up to a maximum DBI contribution
of 2%. Employee contributions above 4% do not receive any matching
contribution.
-
DBI may elect to make
contributions out of profits. These profit sharing contributions are
allocated to the eligible participants based on their salary as a
percentage of total participating salaries. The contribution percentage
was 4% for 2011, 2010 and 2009.
DBI
provides no post-retirement
benefits to employees except for the 401(k) profit sharing and
retirement savings plan discussed above, which are currently funded.
DBI expensed contributions of $258,978, $253,814 and $274,570 for the
years 2011, 2010 and 2009, respectively.
NOTE
12 - COMMITMENTS AND CREDIT RISK
DBI and its
subsidiaries are parties
to financial instruments with off-balance-sheet risk in the normal
course of business to meet the financing needs of their customers.
These financial instruments include commitments to extend credit and
standby letters of credit. Those instruments involve, to varying
degrees, elements of credit and interest rate risk in excess of the
amount recognized in the consolidated statements of financial position.
The contract or notional amounts of those instruments reflect the
extent of involvement DBI and its subsidiaries have in particular
classes of financial instruments.
29
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
|
|
|
|
|
|
Contract
or
|
|
|
|
|
|
|
|
|
Notional
Amount
|
|
Secured
|
$(000)s
|
|
|
|
|
|
December
31, 2011
|
|
Portion
|
Financial instruments whose
contract amounts represent credit risk:
|
|
|
|
|
Commitments to extend credit
|
|
|
|
|
|
|
|
$45,535
|
|
$40,855
|
Standby letters of credit
and financial guarantees written
|
|
|
|
1,528
|
|
1,528
|
Commitments
to extend credit are
agreements to lend to a customer as long as there is no violation of
any condition established in the contract. Commitments generally have
fixed expiration dates or other termination clauses and may require
payment of a fee. Since many of the commitments are expected to expire
without being drawn upon, the total commitment amounts do not
necessarily represent future cash requirements. DBI and its
subsidiaries evaluate each customer's creditworthiness on a
case-by-case basis. Collateral held varies but may include accounts
receivable, inventory, property, plant and equipment and
income-producing commercial properties. As of December 31, 2011,
variable rate commitments totaled $22.1 million.
Standby
letters of credit are
conditional commitments issued by DSB to guarantee the performance of a
customer to a third party. Those guarantees are primarily issued to
support commercial business transactions. When a customer fails to
perform according to the terms of the agreement, DSB honors drafts
drawn by the third party in amounts up to the contract amount. A
majority of the letters of credit expire within one year. The credit
risk involved in issuing letters of credit is essentially the same as
that involved in extending loans to customers. Collateral held varies
but may include accounts receivable; inventory; property, plant and
equipment and income-producing commercial and residential properties.
All letters of credit are secured.
NOTE
13 - RELATED PARTY TRANSACTIONS
At December
31, 2011 and 2010,
certain DBI subsidiary executive officers, directors and companies in
which they have a ten percent or more beneficial interest were indebted
to DBI and its subsidiaries in the amounts shown below. All such loans
were made in the ordinary course of business and at rates and terms
similar to those granted to other borrowers.
|
|
12/31/2010
|
|
|
|
|
|
12/31/2011
|
|
|
Beginning
|
|
New
|
|
|
|
Ending
|
$(000)s
|
|
Balance
|
|
Loans
|
|
Payments
|
|
Balance
|
Aggregate related party loans
|
|
$237
|
|
$120
|
|
($186)
|
|
$171
|
Deposit
balances with DBI's executive
officers, directors and affiliated companies in which they are
principal owners were $2.6 million and $3.0 million at December 31,
2011 and 2010, respectively.
30
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
NOTE
14 - PARENT COMPANY ONLY INFORMATION
Following,
in a condensed form, are
parent company only statements of financial condition, statements of
income and cash flows of DBI. The financial information contained in
this footnote is to be read in association with the preceding
accompanying notes to the consolidated financial statements.
DENMARK
BANCSHARES, INC.
Statements
of Financial Condition
|
|
December
31,
|
$(000)s
|
2011
|
|
2010
|
Assets
|
|
|
|
|
Cash in banks
|
$1,698
|
|
$1,114
|
|
Investment
|
|
|
|
|
Banking subsidiary
|
40,249
|
|
38,840
|
|
Nonbanking subsidiaries
|
8,250
|
|
8,861
|
|
Fixed assets (net of
depreciation
|
|
|
|
|
of $4,296 and $4,012,
respectively)
|
6,904
|
|
7,189
|
|
Other assets
|
50
|
|
41
|
|
TOTAL ASSETS
|
$57,151
|
|
$56,045
|
Liabilities
|
|
|
|
|
Accrued expenses
|
$266
|
|
$158
|
|
Dividends payable
|
862
|
|
862
|
|
Other liabilities
|
0
|
|
99
|
|
Note payable - unrelated bank
|
0
|
|
1,000
|
|
Total liabilities
|
$1,128
|
|
$2,119
|
Stockholders'
Equity
|
|
|
|
|
Common stock
|
$16,048
|
|
$16,048
|
|
Paid-in capital
|
470
|
|
470
|
|
Retained earnings
|
39,919
|
|
38,032
|
|
Accumulated other
comprehensive loss
|
(414)
|
|
(624)
|
|
Total stockholders' equity
|
$56,023
|
|
$53,926
|
|
TOTAL LIABILITIES AND
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
$57,151
|
|
$56,045
|
31
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
DENMARK
BANCSHARES, INC.
Statements
of Income
|
|
For
the Years Ended December 31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
Income
|
|
|
|
|
|
|
Other interest income
|
$0
|
|
$1
|
|
$3
|
|
Dividend income from banking
subsidiary
|
1,795
|
|
1,000
|
|
0
|
|
Dividend income from
nonbanking subsidiary
|
251
|
|
863
|
|
1,463
|
|
Rental income from banking
subsidiary
|
543
|
|
577
|
|
688
|
|
Rental income from
nonbanking subsidiary
|
103
|
|
57
|
|
11
|
|
Total income
|
$2,692
|
|
$2,498
|
|
$2,165
|
Expenses
|
|
|
|
|
|
|
Management fees to banking
subsidiary
|
$151
|
|
$156
|
|
$159
|
|
Interest expense
|
47
|
|
51
|
|
0
|
|
Depreciation
|
285
|
|
312
|
|
353
|
|
Other operating expenses
|
281
|
|
300
|
|
325
|
|
Total expenses
|
$764
|
|
$819
|
|
$837
|
|
|
|
|
|
|
|
|
Income before income tax
benefit and
|
|
|
|
|
|
|
undistributed income of
subsidiaries
|
$1,928
|
|
$1,679
|
|
$1,328
|
|
Income tax benefit
|
(45)
|
|
(76)
|
|
(52)
|
|
Income before undistributed
|
|
|
|
|
|
|
income of subsidiaries
|
$1,973
|
|
$1,755
|
|
$1,380
|
Equity in
Undistributed Income of Subsidiaries
|
|
|
|
|
|
|
Banking subsidiary
|
1,199
|
|
1,843
|
|
220
|
|
Nonbank subsidiaries
|
439
|
|
(156)
|
|
(722)
|
|
NET INCOME
|
$3,611
|
|
$3,442
|
|
$878
|
32
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
DENMARK BANCSHARES, INC.
Statements of Cash Flows
|
|
For
the Years Ended December 31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
Cash Flows
from Operating Activities:
|
|
|
|
|
|
|
Net Income
|
$3,611
|
|
$3,442
|
|
$878
|
|
Adjustments to reconcile net
income to
|
|
|
|
|
|
|
net cash provided by
operating activities:
|
|
|
|
|
|
|
Depreciation
|
285
|
|
312
|
|
353
|
|
Earnings of banking
subsidiary
|
(2,994)
|
|
(2,843)
|
|
(220)
|
|
Earnings of nonbanking
subsidiaries
|
(689)
|
|
(707)
|
|
(741)
|
|
Dividend from banking
subsidiary
|
1,795
|
|
1,000
|
|
0
|
|
Dividend from nonbanking
subsidiary
|
251
|
|
863
|
|
1,463
|
|
Loss on sale of
assets/write-down of assets
|
|
|
|
|
(4)
|
|
Increase in other assets
|
(11)
|
|
(3)
|
|
(1)
|
|
Increase (decrease) in other
liabilities
|
10
|
|
(14)
|
|
(3)
|
|
Net Cash Provided by
Operating Activities
|
$2,258
|
|
$2,050
|
|
$1,725
|
Cash Flows
from Investing Activities:
|
|
|
|
|
|
|
Capital expenditures
|
$0
|
|
($219)
|
|
($100)
|
|
Proceeds from sale of assets
|
0
|
|
0
|
|
14
|
|
Decrease (increase) in
investment in nonbanking subsidiary
|
1,050
|
|
(50)
|
|
(1,000)
|
|
Net Cash Provided by (Used
in) Investing Activities
|
$1,050
|
|
($269)
|
|
($1,086)
|
Cash Flows
from Financing Activities:
|
|
|
|
|
|
|
Debt proceeds
|
$0
|
|
$0
|
|
$1,000
|
|
Debt repayments
|
(1,000)
|
|
0
|
|
0
|
|
Treasury stock purchases
|
0
|
|
0
|
|
(59)
|
|
Dividends paid
|
(1,724)
|
|
(1,724)
|
|
(1,726)
|
|
Net Cash Used in Financing
Activities
|
($2,724)
|
|
($1,724)
|
|
($785)
|
|
|
|
|
|
|
|
|
Net increase (decrease) in
cash
|
$584
|
|
$57
|
|
($146)
|
|
Cash, beginning
|
1,114
|
|
1,057
|
|
1,203
|
|
CASH, ENDING
|
$1,698
|
|
$1,114
|
|
$1,057
|
Supplemental
Disclosure:
|
|
|
|
|
|
|
Income taxes received
|
$20
|
|
$70
|
|
$64
|
NOTE
15 - EMPLOYEE STOCK PURCHASE PLAN
In December
1998, DBI adopted an
Employee Stock Purchase Plan. All DBI employees, except executive
officers and members of the Board of Directors, are afforded the right
to purchase a maximum number of shares set from time to time by the
Board of Directors. Rights granted must be exercised during a one-month
purchase period prescribed by the Board. Rights are exercised at fair
market value. There were no rights granted during 2011 and 2010.
33
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
NOTE 16 - FAIR VALUE MEASUREMENTS
Fair value
is the exchange price that
would be received for an asset or paid to transfer a liability in the
principal or most advantageous market for the asset or liability in a
transaction between market participants on the measurement date. Some
assets and liabilities are measured on a recurring basis while others
are measured on a non-recurring basis, as required by U.S. GAAP, which
also establishes a fair value hierarchy that requires an entity to
maximize the use of observable inputs and minimize the use of
unobservable inputs when measuring fair value. Fair value estimates are
made at a specific point in time based on relevant market information
and information about the financial instrument. The three levels of
inputs defined in the standard that may be used to measure fair value
are as follows:
-
Level 1:
Quoted prices for identical assets or liabilities in active markets
that the entity has the ability to access as of the measurement date.
-
Level 2:
Significant other observable inputs other than Level 1 prices, such as
quoted prices for similar assets or liabilities, quoted prices in
markets that are not active, and other inputs that are observable or
can be corroborated by observable market data.
-
Level 3:
Significant unobservable inputs that are supported by little, if any,
market activity. These unobservable inputs reflect estimates that
market participants would use in pricing the assets or liability.
DBI used
the following methods and significant assumptions to estimate fair
value:
Cash,
Cash Equivalents, and Federal Funds Sold:
For cash, cash
equivalents and federal funds sold, the carrying amount is a reasonable
estimate of fair value.
Investment
Securities:
Investment
securities available-for-sale ("AFS") are recorded at fair value on a
recurring basis. The fair value measurement of most of DBI's AFS
securities is currently determined by an independent provider using
Level 2 inputs (except as noted below). The measurement is based upon
quoted prices for similar assets, if available. If quoted prices are
not available, fair values are measured using matrix pricing models, or
other model-based valuation techniques requiring observable inputs
other than quoted prices such as yield curves, prepayment speed and
default rates. Two of DBI's AFS MBS that are secured by non-traditional
mortgage loans and one AFS MBS secured by traditional mortgage loans
that was previously downgraded were analyzed by a third party in order
to determine an estimated fair value. The estimated fair values were
based on discounted cash flow analyses and are considered Level 3
inputs.
Refer to
Note 3 - Investment
Securities for additional detail on the assumptions used in determining
the estimated fair values and additional disclosures regarding DBI's
investment securities. For other securities held as investments, fair
value equals quoted market price, if available. If a quoted market
price is not available, fair value is estimated using quoted market
prices for similar securities.
Loans,
net:
The fair value of loans is estimated by discounting the future cash
flows using the current rates at which similar loans would be made to
borrowers with similar credit ratings and for the same remaining
maturities.
Loans
Held for Sale:
Mortgage
loans held for sale are recorded at the lower of cost or market value.
The fair value is based on a market commitment for the sale of the loan
in the secondary market. These loans are typically sold within one week
of funding. DBI classifies mortgage loans held for sale as nonrecurring
Level 2 assets.
Impaired
Loans:
As defined below in the
Glossary of Loan
Terms
section, a loan is considered impaired when, based on current
information or events, it is probable that not all amounts due will be
collected according to the contractual terms of the loan agreement.
Impairment is measured based on the fair value of the underlying
collateral. The collateral value is determined based on appraisals and
other market valuations for similar assets. Under
FASB ASC
Topic 820, "Fair Value Measurements and Disclosures,"
the
fair value of impaired loans is reported before selling costs of the
related collateral, while
FASB ASC Topic 310, "Receivables,"
requires
that impaired loans be reported on the statement of financial condition
net of estimated selling costs. Therefore, significant estimated
selling costs would result in the reported fair value of impaired loans
being greater than the measurement value of impaired loans as
maintained on the statement of financial condition. In most instances,
selling costs were estimated for real estate-secured collateral and
included broker commissions, legal and title transfer fees and closing
costs. Impaired loans are classified as nonrecurring Level 2 assets.
Other
Investments:
For other investments, the carrying amount is a
reasonable estimate of fair value.
34
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
Other
Real Estate Owned:
Real estate that DBI has taken control of in partial or full
satisfaction of debt is valued at the lower of book value or fair
value. The fair value is determined by analyzing the collateral value
of the real estate using appraisals and other market valuations for
similar assets less any estimated selling costs. The value carried on
the statement of financial condition for other real estate owned is
estimated fair value of the properties. Other real estate owned is
classified as a nonrecurring Level 2 asset.
Bank
Owned Life Insurance:
The carrying amount of bank owned life
insurance approximates fair value.
Deposit
Liabilities:
The
fair value of demand deposits, savings accounts and certain money
market deposits is the amount payable on demand at the reporting date.
The fair value of fixed-maturity certificates of deposit is estimated
using the rates currently offered for deposits of similar remaining
maturities.
Borrowings:
Rates currently available to DSB for debt with similar terms
and
remaining maturities are used to estimate fair value of existing debt.
Commitments
to Extend Credit, Standby Letters of Credit and Financial Guarantees
Written:
The fair value of commitments is estimated using the fees currently
charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the present creditworthiness of
the counterparties. For fixed rate loan commitments, fair value also
considers the difference between current levels of interest rates and
the committed rates. The fair value of guarantees and letters of credit
is not material.
Assets
Recorded at Fair Value on a Recurring Basis
Assets
measured at fair value on a recurring basis are summarized in the table
below:
|
December
31, 2011
|
|
Fair
Value Measurements Using
|
|
|
Description
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Fair
Value
|
U.S. government-sponsored
agencies
|
$0
|
|
$3,517,050
|
|
$0
|
|
$3,517,050
|
U.S. government-sponsored
agency MBS
|
0
|
|
32,226,529
|
|
0
|
|
32,226,529
|
State and local governments
|
0
|
|
25,468,499
|
|
0
|
|
25,468,499
|
Residential mortgage-backed
securities
|
0
|
|
2,355,680
|
|
4,042,935
|
|
6,398,615
|
Total securities available
for sale
|
$0
|
|
$63,567,758
|
|
$4,042,935
|
|
$67,610,693
|
|
|
|
|
|
|
|
|
|
December
31, 2010
|
|
Fair
Value Measurements Using
|
|
|
Description
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Fair
Value
|
U.S. government-sponsored
agencies
|
$0
|
|
$0
|
|
$0
|
|
$0
|
U.S. government-sponsored
agency MBS
|
0
|
|
21,065,273
|
|
0
|
|
21,065,273
|
State and local governments
|
0
|
|
30,906,262
|
|
0
|
|
30,906,262
|
Residential mortgage-backed
securities
|
0
|
|
5,812,427
|
|
5,265,684
|
|
11,078,111
|
Total securities available
for sale
|
$0
|
|
$57,783,962
|
|
$5,265,684
|
|
$63,049,646
|
35
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
The table
below presents a
reconciliation and income statement classification of gains and losses
for all assets measured at fair value on a recurring basis using
significant unobservable inputs (Level 3) for the year-ended December
31, 2011.
Fair
Value Measurements Using Significant Unobservable Inputs (Level 3)
|
|
|
|
|
|
|
|
|
|
Available-
|
|
|
|
|
|
for-Sale
|
|
|
|
|
|
Securities
|
|
|
Beginning balance, January
1, 2011
|
|
|
$5,265,684
|
|
|
Total realized and
unrealized gains/(losses):
|
|
|
|
|
|
Included in earnings
|
|
|
(204,757)
|
|
|
Included in other
comprehensive income
|
|
|
(306,552)
|
|
|
Purchases, issuances, sales
and settlements:
|
|
|
|
|
|
Purchases
|
|
|
0
|
|
|
Issuances
|
|
|
0
|
|
|
Sales
|
|
|
0
|
|
|
Settlements
|
|
|
(711,440)
|
|
|
Transfers into Level 3
|
|
|
0
|
|
|
Transfers out of Level 3
|
|
|
0
|
|
|
Ending balance, December 31,
2011
|
|
|
$4,042,935
|
|
|
Assets
Recorded at Fair Value on a Nonrecurring Basis
Assets
measured at fair value on a nonrecurring basis are summarized in the
following table:
|
December
31, 2011
|
|
Fair
Value Measurements Using
|
|
|
Description
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Fair
Value
|
Loans held for sale
|
$0
|
|
$485,926
|
|
$0
|
|
$485,926
|
Other real estate owned
|
0
|
|
801,689
|
|
0
|
|
801,689
|
Impaired loans
|
0
|
|
13,260,619
|
|
0
|
|
13,260,619
|
Total assets
|
$0
|
|
$14,548,234
|
|
$0
|
|
$14,548,234
|
|
December
31, 2010
|
|
Fair
Value Measurements Using
|
|
|
Description
|
Level
1
|
|
Level
2
|
|
Level
3
|
|
Fair
Value
|
Loans held for sale
|
$0
|
|
$3,715,671
|
|
$0
|
|
$3,715,671
|
Other real estate owned
|
0
|
|
863,941
|
|
0
|
|
863,941
|
Impaired loans
|
0
|
|
13,205,125
|
|
0
|
|
13,205,125
|
Total assets
|
$0
|
|
$17,784,737
|
|
$0
|
|
$17,784,737
|
36
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
The table
below summarizes fair value of financial assets and liabilities at
December 31, 2011 and 2010.
|
For
the Years Ended December 31,
|
|
2011
|
|
2010
|
|
Carrying
|
|
Fair
|
|
Carrying
|
|
Fair
|
|
Amount
|
|
Value
|
|
Amount
|
|
Value
|
$(000)s
|
|
|
|
|
|
|
|
Financial
Assets
|
|
|
|
|
|
|
|
Cash and federal funds sold
|
$42,093
|
|
$42,093
|
|
$35,239
|
|
$35,239
|
Investment securities
|
67,611
|
|
67,611
|
|
63,050
|
|
63,050
|
Loans, net of allowance for
credit losses
|
291,254
|
|
291,427
|
|
292,491
|
|
294,838
|
Loans held for sale
|
486
|
|
486
|
|
3,716
|
|
3,716
|
Bank owned life insurance
|
7,083
|
|
7,083
|
|
6,818
|
|
6,818
|
Other investments, at cost
|
4,405
|
|
4,405
|
|
4,609
|
|
4,609
|
TOTAL
|
$412,932
|
|
$413,105
|
|
$405,923
|
|
$408,270
|
Financial
Liabilities
|
|
|
|
|
|
|
|
Deposits
|
$327,793
|
|
$328,864
|
|
$320,499
|
|
$321,441
|
Borrowings
|
40,041
|
|
41,935
|
|
43,588
|
|
44,605
|
TOTAL
|
$367,834
|
|
$370,799
|
|
$364,087
|
|
$366,046
|
NOTE 17 - REGULATORY MATTERS
DBI and DSB are subject to various
regulatory
capital requirements administered by the federal and state banking
agencies. Failure to meet minimum capital requirements can initiate
certain mandatory and possible addition discretionary actions by
regulators that, if undertaken, could have a direct material effect on
DBI's financial statements. Under capital adequacy guidelines and
regulatory framework for prompt corrective action, DBI must meet
specific capital guidelines that involve quantitative measures of DBI's
assets, liabilities and certain off-balance sheet items as calculated
under regulatory accounting practices. DBI's capital amounts and
classification are also subject to qualitative judgments by the
regulators about components, risk weightings and other factors.
Quantitative measures established by
regulation to
ensure capital adequacy require DBI and DSB to maintain minimum amounts
and ratios (set forth in the table below) of Total Capital and Tier 1
Capital (as defined in the regulations) to risk-weighted assets (as
defined) and of Tier 1 Capital (as defined) to average assets (as
defined). Management believes, as of December 31, 2011, that DBI and
DSB meet all capital adequacy requirements to which they are subject.
As of December 31, 2011, the most
recent
notification from the Federal Deposit Insurance Corporation categorized
DSB as well-capitalized under the regulatory framework for prompt
corrective action. To be categorized well-capitalized DSB must maintain
minimum total risk-based, tier 1 risk-based and tier 1 leverage ratios
as set forth in the table below.
37
Denmark Bancshares, Inc. and Subsidiaries
Notes to the Consolidated Financial
Statements
The Company's actual capital amounts
and ratios are also presented in the table below:
|
|
|
|
|
|
|
|
|
|
To Be
Well Capitalized
|
|
|
|
|
|
|
|
|
|
|
Under
Prompt
|
|
|
|
|
|
|
For
Capital
|
Corrective
|
|
|
Amount
|
|
Adequacy
Purposes:
|
|
Action
Provision:
|
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
As of December 31,
2011
|
|
|
|
|
|
|
|
|
|
|
|
Denmark Bancshares, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to
Risk-Weighted Assets)
|
$60,203,808
|
|
19.6%
|
|
$24,611,186
|
|
>
8.0%
|
|
N/A
|
|
N/A
|
|
Tier 1 Capital (to
Risk-Weighted Assets)
|
$56,324,574
|
|
18.3%
|
|
$12,305,593
|
|
>
4.0%
|
|
N/A
|
|
N/A
|
|
Tier 1 Capital (to Average
Assets)*
|
$56,324,574
|
|
13.7%
|
|
$16,452,201
|
|
>
4.0%
|
|
N/A
|
|
N/A
|
Denmark State Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to
Risk-Weighted Assets)
|
$44,017,871
|
|
16.0%
|
|
$21,983,039
|
|
>
8.0%
|
|
$27,478,799
|
|
>
10.0%
|
|
Tier 1 Capital (to
Risk-Weighted Assets)
|
$40,550,796
|
|
14.8%
|
|
$10,991,520
|
|
>
4.0%
|
|
$16,487,279
|
|
>
6.0%
|
|
Tier 1 Capital (to Average
Assets)*
|
$40,550,796
|
|
10.7%
|
|
$15,136,316
|
|
>
4.0%
|
|
$18,920,395
|
|
>
5.0%
|
As of December 31,
2010
|
|
|
|
|
|
|
|
|
|
|
|
Denmark Bancshares, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to
Risk-Weighted Assets)
|
$58,266,029
|
|
18.3%
|
|
$25,505,855
|
|
>
8.0%
|
|
N/A
|
|
N/A
|
|
Tier 1 Capital (to
Risk-Weighted Assets)
|
$54,245,193
|
|
17.0%
|
|
$12,752,928
|
|
>
4.0%
|
|
N/A
|
|
N/A
|
|
Tier 1 Capital (to Average
Assets)*
|
$54,245,193
|
|
13.5%
|
|
$16,056,196
|
|
>
4.0%
|
|
N/A
|
|
N/A
|
Denmark State Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to
Risk-Weighted Assets)
|
$42,744,800
|
|
15.1%
|
|
$22,726,778
|
|
>
8.0%
|
|
$28,408,472
|
|
>
10.0%
|
|
Tier 1 Capital (to
Risk-Weighted Assets)
|
$39,159,414
|
|
13.8%
|
|
$11,363,389
|
|
>
4.0%
|
|
$17,045,083
|
|
>
6.0%
|
|
Tier 1 Capital (to Average
Assets)*
|
$39,159,414
|
|
10.7%
|
|
$14,699,556
|
|
>
4.0%
|
|
$18,374,444
|
|
>
5.0%
|
*Average assets are based on
the most recent quarter's adjusted average total assets.
|
|
|
|
|
Wisconsin
law provides that state
chartered banks may declare and pay dividends out of undivided profits
but only after provision has been made for all expenses, losses,
required reserves, taxes and interest accrued or due from the bank.
Payment of dividends in some circumstances may require the written
consent of the Wisconsin Department of Financial Institutions -
Division of Banking ("WDFI").
NOTE
18 - MORTGAGE SERVICING RIGHTS, NET
MSRs are
recognized based on the fair
value of the servicing right on the date the corresponding mortgage
loan is sold. An estimate of DBI's MSRs is determined using assumptions
that market participants would use in estimating future net servicing
income, including estimates of prepayment speeds, discount rate,
default rates, cost to service, escrow account earnings, contractual
servicing fee income, ancillary income and late fees. Subsequent to the
date of transfer, DBI has elected to measure its MSRs under the
amortization method. Under this method, MSRs are amortized in
proportion to, and over the period of, estimated net servicing income.
DBI has
recorded MSRs related to
loans sold without recourse to Fannie Mae. DBI sells conforming,
fixed-rate, closed-end, residential real estate mortgages to Fannie
Mae. Prior to January 1, 2011, the volume of loans sold with servicing
retained was not significant; therefore, no servicing rights were
capitalized. The unpaid principal balances of residential mortgage
loans serviced for FNMA were $4.2 million at December 31, 2011.
The change
in amortized MSRs and the related valuation allowance for the
year-ended December 31, 2011, is presented below:
|
|
|
December
31,
|
|
|
|
2011
|
Mortgage servicing rights,
beginning of period
|
|
$0
|
|
Additions from originated
servicing
|
|
26,537
|
|
Amortization expense
|
|
(1,400)
|
|
Change in valuation allowance
|
|
0
|
Mortgage servicing rights,
end of period
|
|
$25,137
|
38
Denmark
Bancshares, Inc. and Subsidiaries
Notes to the Consolidated
Financial Statements
DBI
periodically evaluates mortgage
servicing rights for impairment. At December 31, 2011, there was no
valuation allowance for amortized MSRs. Impairment is determined by
stratifying MSRs into groupings based on predominant risk
characteristics, such as interest rate and loan type. If, by individual
stratum, the carrying amount of the MSRs exceeds fair value, a
valuation reserve is established. The valuation reserve is adjusted as
the fair value changes.
Data used
in the fair value calculation related to MSRs at December 31, 2011, is
presented below.
Loan Type
|
Interest
Rates
|
Original
Balance
|
|
Original
MSR
|
30-year
|
Less than 4.750%
|
$599,500
|
|
$4,496
|
|
4.750% - 6.750%
|
0
|
|
0
|
|
Greater than 6.750%
|
0
|
|
0
|
|
Total 30-year
|
$599,500
|
|
$4,496
|
|
|
|
|
|
20-year
|
Less than 4.500%
|
$801,100
|
|
$5,383
|
|
4.500% - 6.500%
|
0
|
|
0
|
|
Greater than 6.500%
|
0
|
|
0
|
|
Total 20-year
|
$801,100
|
|
$5,383
|
|
|
|
|
|
15-year
|
Less than 4.000%
|
$1,973,500
|
|
$12,118
|
|
4.000% - 6.000%
|
0
|
|
0
|
|
Greater than 6.000%
|
40,000
|
|
200
|
|
Total 15-year
|
$2,013,500
|
|
$12,318
|
|
|
|
|
|
10-year
|
Less than 3.750%
|
$794,000
|
|
$4,340
|
|
3.750% - 5.750%
|
0
|
|
0
|
|
Greater than 5.750%
|
0
|
|
0
|
|
Total 10-year
|
$794,000
|
|
$4,340
|
|
|
|
|
|
|
Total
|
$4,208,100
|
|
$26,537
|
39
Management's
Discussion and Analysis
Background
Management's
discussion and analysis
of the financial condition and results of operations of Denmark
Bancshares, Inc. and its subsidiaries ("DBI"), is intended as a review
of significant factors affecting DBI's consolidated results of
operations during the three-year period ended December 31, 2011, and
DBI's consolidated financial condition at the end of each year of the
two-year period ended December 31, 2011. This discussion should be read
in conjunction with the "CONSOLIDATED FINANCIAL STATEMENTS" including
the accompanying notes, and the "SELECTED FINANCIAL DATA" presented
elsewhere in this report. DBI's subsidiaries are Denmark State Bank
("DSB"), Denmark Agricultural Credit Corporation ("DACC"), and DBI
Properties, Inc. ("Properties"). Properties was formed in February 2009
for the purpose of holding certain foreclosed properties.
This report
may contain certain
forward-looking statements, including without limitation, statements
regarding the adequacy of the allowance for loan and lease losses, the
amounts of expected charge-offs and recoveries, capacity for paying
dividends and expected liquidity. These forward-looking statements are
inherently uncertain and actual results may differ from Management's
expectations. The following factors, which among others, could impact
current and future performance include but are not limited to: (i)
adverse changes in asset quality and resulting credit and risk-related
losses and expenses; (ii) adverse changes in the local economy; (iii)
fluctuations in market rates and prices which can negatively affect net
interest margin, asset valuations and expense expectations; and (iv)
changes in regulatory requirements of federal and state agencies
applicable to banks and bank holding companies, which could have
materially adverse effects on DBI's future operating results. When
relying on forward-looking statements to make decisions with respect to
DBI, investors and others are cautioned to consider these and other
risks and uncertainties, including the risks described under the
caption "Risk Factors" in our Annual Report on Form 10-K for the
year-ended December 31, 2011. All forward-looking statements contained
in this report are based upon information presently available and DBI
assumes no obligation to update any forward-looking statements.
The
Dodd-Frank Wall Street Reform and Consumer Protection Act
On July 21,
2010, President Obama
signed the Dodd-Frank Wall Street Reform and Consumer Protection Act
("Dodd-Frank Act") into law. This legislation makes extensive changes
to the laws regulating financial services firms and requires
significant rulemaking. In addition, the legislation mandates multiple
studies, which could result in additional legislative or regulatory
action. While the full effects of the legislation on DBI and DSB cannot
yet be determined, this legislation is generally perceived as
negatively impacting the banking industry. This legislation may result
in higher compliance and other costs, reduced revenues and higher
capital and liquidity requirements, among other things, which could
adversely affect DBI's and DSB's business.
Critical
Accounting Policies
The
accounting and reporting policies
of DBI are in accordance with accounting principles generally accepted
in the United States of America and conform to general practices in the
banking industry. The preparation of financial statements in conformity
with these principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities
at the date of the financial statements, and the reported amounts of
revenues and expenses during the reporting period. These estimates and
assumptions are based on information available at the date of the
financial statements. Certain policies inherently have a greater
reliance on the use of estimates, assumptions, and judgments and as
such have a greater possibility of producing results that could be
materially different than originally reported. Management believes that
DBI's critical accounting policies are those relating to the allowance
for loan and lease losses, the valuation of investment securities and
intangible assets.
Allowance
for Loan and Lease Losses
The
allowance for loan and lease
losses ("ALLL") is an estimate of the losses that may be sustained in
the loan and lease portfolio. Please refer to the Allowance for Loan
Losses section of Note 4 - Loans above for detail on the allowance
methodology. Management believes the ALLL is appropriate as of December
31, 2011.
Valuation
of Investment Securities
Investment
securities are classified
as available-for-sale and are valued at their fair market value. Please
refer to Note 3 - Investment Securities and Note 16 - Fair Value
Measurements for additional details on the valuation of investment
securities.
40
Management's
Discussion and Analysis
Other
Real Estate Owned
Real estate
that DBI has taken
control of in partial or full satisfaction of debt is valued at the
lower of book value or market value. Please refer to Note 16 - Fair
Value Measurements for additional information on the accounting
policies related to the valuation of other real estate owned.
Glossary
of Loan Terms
Impaired
Loan -
A
loan is impaired when, based on current information and events, it is
probable that not all amounts due will be collected according to the
contractual terms of the loan agreement. Impaired loans are measured at
the estimated fair value of the collateral. If the estimated fair value
of the impaired loan is less than the recorded investment in the loan,
an impairment is recognized by creating a valuation allowance.
Nonaccrual
Loan -
DSB's
policy is to place in nonaccrual status all loans which are
contractually past due 90 days or more as to any payment of principal
or interest and all other loans for which reasonable doubt exists as to
the full, timely collection of interest or principal based on
management's view of the financial condition of the borrower. When a
loan is placed on nonaccrual, all interest previously accrued but not
collected is reversed against current period interest income. Income on
such loans is then recognized only to the extent that cash is received
and where the collection of principal is probable. Interest accruals
are resumed on such loans only when they are brought fully current with
respect to interest and principal and when, in the judgment of
management, the loans are estimated to be fully collectible as to both
principal and interest.
Non-Performing
Assets -
Non-performing
assets include nonaccrual loans as defined above and real and personal
properties acquired in satisfaction of debts previously owed.
Past
Due Accruing Loans -
A
loan on which all or part of a scheduled payment is delinquent by more
than 30 days but less than 90 days past due, except loans that are
considered nonaccrual.
Potential
Problem Loans -
Potential
problem loans are accruing loans in which there exists doubt as to the
ability of the borrower to comply with present loan repayment terms.
Management's decision to place loans in this category does not
necessarily mean that DBI expects losses to occur on these loans, but
that management recognizes that a higher degree of risk is associated
with these accruing loans and they deserve closer scrutiny.
Restructured
Loans -
Restructured
loans involve the granting of some concession to a borrower
experiencing financial difficulties that involves the modification of
terms of the loan, such as changes in the payment schedule, the
amortization term, the interest rate, or a combination of these.
Risk
Rating -
Risk
rating, which is also sometimes referred to as loan grade, is the
credit quality grade assigned to each loan. Loans are assigned a risk
rating upon origination. Lenders and credit review analysts conduct
periodic reviews and evaluations and make adjustments to the assigned
grades when appropriate. The range of categories from the best quality
to the worst is as follows: highest quality, solid quality, some
weakness, inherent industry weakness, special mention, substandard,
doubtful and loss. Impaired loans are generally rated a substandard or
lower risk rating.
Special
Mention Loans -
Loans
classified "special mention" are one step above substandard loans as
described below. These loans contain some weaknesses, which if not
corrected or improved upon could lead to further deterioration and a
lower rating.
Substandard
-
A
"substandard" loan is a loan that is inadequately protected by the
current net worth and paying capacity of the borrower or the value of
the collateral. Loans classified "substandard" have well-defined
weaknesses that jeopardize prospects for liquidation and are
characterized by the distinct possibility that some loss will be
sustained if the deficiencies are not corrected.
OVERVIEW
DBI
recorded net income of $3.6
million or $30.37 per share for the year-ended December 31, 2011, up
from $3.4 million or $28.94 per share in 2010. Return on average assets
and return on average equity for 2011 were 0.88% and 6.65%,
respectively, compared to 0.85% and 6.63%, respectively, for the same
period one year ago.
DBI's
profitability is largely
dependent on the loan portfolio. Interest income and fees on loans
totaling $15.6 million in 2011 represents 78% of gross revenues.
Average loans outstanding decreased by $3.8 million during 2011, and
total loans outstanding at December 31, 2011 were $1.5 million lower
than the previous year-end.
41
Management's
Discussion and Analysis
The
increase in net income for 2011
was the result of several expense reductions. The provision for loan
losses fell by $0.6 million, the expenses of holding and disposing of
acquired properties (other real estate owned) fell by $0.4 million, the
FDIC insurance assessment declined by $0.3 million and salaries and
employee benefits were reduced by $0.2 million. These expense
reductions more than offset the decline in net interest income of $0.7
million, the increase in income tax expense of $0.4 million and the
increase in data processing expenses of $0.1 million.
DBI's
annual provision for loan
losses was $0.6 million in 2011 compared to $1.2 million during 2010.
The ratio of allowance for loan losses to total loans was 2.21% at
December 31, 2011, compared to 2.29% at December 31, 2010. Net
charge-offs for 2011 totaled $0.9 million compared to net charge-offs
of $0.6 million in the prior year. DBI's ratio of loans over 30 days
past due (including nonaccrual loans) to total loans was 3.6% as of
December 31, 2011 compared to 3.0% as of year-end 2010. Loans past due
less than 90 days and still accruing were $2.0 million at December 31,
2011 compared to $0.5 million one year earlier and nonaccrual loans
increased to $8.7 million compared to $8.6 during the same period.
The special
asset group (formed in
2009 and consisting of three lenders) closely monitors problem credits
and initiates foreclosure proceedings, personal property asset
repossessions and disposition of acquired properties. DBI disposed of
eighteen real estate properties totaling $2.3 million and acquired
fourteen properties valued at $2.2 million in 2011. At year-end 2011,
DBI owned seven properties valued at $0.8 million. DBI recorded $0.2
million of expenses associated with foreclosed properties during 2011
compared to $0.6 million during 2010. These expenses do not include the
additional costs of management salaries and benefits for workout
specialists. Expenses associated with acquired properties will remain
elevated until the nonperforming assets decline significantly. DBI had
approximately a dozen foreclosure proceedings in process at year-end
and will continue to aggressively collect nonperforming loans and
dispose of acquired properties.
DBI's loan
portfolio contains $224
million or 75% of total loans secured by real estate. The decline in
the residential and commercial real estate values throughout our market
area has caused some loans to be under collateralized. DBI also has a
niche in agricultural lending in its market area. The agricultural loan
portfolio (including loans secured by farmland) was $106 million at
year-end 2011 and represents 36% of total loans. The agricultural
economy experiences cyclical fluctuations and is discussed below. DBI
experienced net recoveries during the last five years on the
agricultural portfolio and a low level of past due loans. The
commercial real estate portfolio was $61 million or 20% of total loans
at year-end 2011. The construction and land development portfolio has
declined 60% from a high of $29.2 million in 2005 to $11.7 million at
year-end 2011. The inventory of available commercial real estate
remains high and prices remain at depressed levels. Nonaccrual
commercial real estate loans totaled $2.3 million and represents 27% of
DBI's total nonaccrual loans.
DBI
continues to experience asset
quality issues in the investment portfolio and recognized OTTI credit
losses totaling $0.2 million during 2011 compared to $0.1 million in
2010. The OTTI credit losses during the past two years related to one
non-agency residential mortgage-backed security with loans concentrated
in California, which experienced severe housing price declines. This
security, along with another similarly structured non-agency MBS that
had recognized credit losses in 2009, were AAA rated when purchased but
are backed by option adjustable rate mortgages ("ARMs"), including some
with negative amortization features. DBI continues to closely monitor
the non-agency MBS portfolio and additional credit losses are possible.
Net
interest income for 2011 was
$13.8 million compared to $14.5 million during 2010. Noninterest income
decreased from $2.1 million in 2010 to $2.0 million during 2011, while
noninterest expense declined from $10.6 million in 2010 to $9.8 million
for the current year. DBI measures how efficiently it is generating net
income by comparing its spending on noninterest overhead expenses to
its operating income. The resulting computation is called the
efficiency ratio. A lower ratio indicates better efficiency. The
efficiency ratio was 60% for 2011, compared to 61% and 60% for the
years 2010 and 2009, respectively. The 2011, 2010 and 2009 efficiency
ratios, calculated without the nonrecurring expenses of $0.2 million,
$0.6 million and $0.5 million, respectively, associated with foreclosed
properties were 59%, 58% and 57%, respectively. The significant items
of noninterest expense are discussed on the following pages.
As of
December 31, 2011, DBI's
leverage capital ratio (tier 1 capital to average assets) of 13.7% and
total capital as percentage of risk-based assets ratio of 19.6%
compared to 13.5% and 18.3%, respectively, as of December 31, 2010. DBI
declared dividends totaling $14.50 per share which represented a
dividend payout of 48% of earnings per share of $30.37 in 2011. DBI
continues to maintain a strong capital position which allows DBI the
potential for growth in total assets.
DBI
maintains liquid assets and
established lines of credit to meet its liquidity needs. DBI has a
Contingency Funding Plan that, among other things, identifies liquidity
risks, requires periodic reporting to the Board of Directors and
defines a liquidity crisis. The plan reviews the assets and liabilities
based sources and uses of liquidity for DBI, DSB and DACC. DSB relies
on a stable mix of funding sources and only had $250,000 in brokered
deposits as of year-end 2011. DSB's net noncore fund dependence as of
December 31, 2011, was 6%. Management believes DBI's liquidity position
is adequate under current economic conditions.
42
Management's Discussion and Analysis
Local Economy Rebounding Slowly
The local economic conditions
prevailing at year-end
2011 varied by county, but each county experienced lower unemployment
than one year earlier. The areas' unemployment rates in December 2011
were lower than the national unemployment rate of 8.5%. Local
unemployment rates ranged from a low of 6.1% in Brown County to a high
of 7.2% in Manitowoc County, compared to 6.3% and 8.0%, respectively
one year ago. Brown County home sales were flat with 2,104 home sales
reported in 2011 compared to 2,103 units in 2010. The median price of a
home in Brown County in 2011 was $137,000 compared to $139,000 and
$135,000 during 2010 and 2009, respectively.
The 2011 net farm income of $2.4
billion for
Wisconsin farmers was $300 million higher than 2010 and topped the
previous record high set in 2007 by approximately $50 million. The last
two years represent a sharp rebound from 2009, which was one of the
worst economic years since the early 1970s. Net farm income totaled
$800 million in 2009 with milk prices averaging only $13 per
hundredweight. Milk prices increased 25% in 2011 and averaged $20 per
hundredweight compared to $16 per hundredweight in 2010. 2011 milk
prices set a new record by topping the $19 per hundredweight milk
prices in 2007.
The U.S. economy posted real GDP of
about 1.7% in
2011 compared to 3.0% in 2010. The national unemployment rate remained
elevated. The December 2011 rate was 8.5% compared to 9.4% one year
earlier. U.S. housing starts for 2011 were approximately 3% higher than
2010 but only about 30% of the peak experienced in 2005. U.S. home
prices were about 4% lower in 2011 compared to 2010 and are down about
30% since 2005-2006. U.S. inflation increased as food and energy prices
rose. The challenges in 2012 will include the high residual
unemployment, continued weakness in housing, the national debt level,
Congressional gridlock in an election year, political uncertainty about
increased taxes, increased regulation on businesses and the Euro zone
debt crisis and possible economic downturn.
Interest rates remained low in 2011 due
to the
continued stressed economic conditions. The Federal Reserve kept the
federal funds rate (inter-bank lending rate) at 0% - 0.25% throughout
all of 2009, 2010 and 2011 and the prime rate of interest set by banks
remained at 3.25%. The Federal Open Market Committee recently announced
they expect the rate to remain at that level until late 2014.
Banking Industry Shows Signs of
Improvements
It continues to be a challenging but
improving
period for many banks nationwide as 92 more FDIC-insured banks failed
in 2011 compared to 157 bank failures in 2010 and 140 in 2009. The
percentage of unprofitable banks has fallen to about 15%, net income
has been rising, loan loss provisions and net charge-offs falling, and
capital and liquidity levels have been increasing. However, net
interest margin has fallen slightly and the number of banks on the
FDIC's problem list still exceeds 800.
The challenges facing DBI for 2012 are
similar to
those identified last year. Management has identified the following
continuing initiatives:
1.) Improve the credit quality of the
loan portfolio
by lowering the nonperforming assets through proactive monitoring of
the performing portfolio, aggressive collection of the nonperforming
loans, selling the foreclosed properties, reducing expense related to
foreclosed properties and adding new higher quality loans.
2.) Comply with the new regulations
mandated by the
Consumer Protection Act and dealing with a new regulator (Bureau of
Consumer Financial Protection) created by the Dodd-Frank Wall Street
Reform Act.
3.) Manage interest rate risk in the
current
environment of historically low interest rates with the expectation
that rates will increase rapidly when the Fed reverses the current
monetary policy. DBI's Asset Liability Committee is closely monitoring
market interest rates and will adjust loan and deposit rates and terms
accordingly. DBI has limited most recent investment purchase maturities
to five years or less.
4.) Closely monitor the agricultural
real estate
portfolio and lending conservatively as farmland values are almost 60%
higher than their levels in 2000. As corn and soybean prices have
increased, so has the value of farmland. The last major decline in
farmland prices occurred in the early 1980s.
5.) Grow the loan portfolio with
quality credits in
this still sluggish economy. Quality loan growth will be required in
order to increase net interest income and overall profitability.
43
Management's Discussion and Analysis
RESULTS OF OPERATIONS
The following table sets forth certain
items of
income and expense as well as period-to-period percentage increases
(decreases) for DBI on a consolidated basis during the most recent
three fiscal years:
|
|
|
|
Percent
|
Increase
(Decrease)
|
|
2011
|
2010
|
2009
|
2011/10
|
2010/09
|
$(000)s
|
|
|
|
|
|
Interest income
|
$17,877
|
$19,495
|
$21,156
|
(8%)
|
(8%)
|
Interest expense
|
4,104
|
4,986
|
6,558
|
(18%)
|
(24%)
|
Net interest income
|
13,773
|
14,509
|
14,598
|
(5%)
|
(1%)
|
Provision for credit losses
|
600
|
1,240
|
5,501
|
(52%)
|
(78%)
|
Noninterest income
|
2,023
|
2,084
|
1,875
|
(3%)
|
11%
|
Noninterest expense
|
9,985
|
10,709
|
10,751
|
(7%)
|
0%
|
Net income
|
3,611
|
3,442
|
878
|
5%
|
292%
|
Earnings Performance Summary
Net income for the year-ended December
31, 2011 was
$3.6 million. This represents a $0.2 million or 4.9% increase compared
to 2010 earnings. The increase is attributable to improvements in
several areas, including a reduction in the provision for loan losses
of $0.6 million; a decline in expenses related to and losses recognized
on the sale of other real estate owned of $0.4 million; FDIC premium
expense that was $0.3 million lower and a $0.2 million reduction in
salaries and employee benefits compared to one year earlier. These
improvements were partially offset by a decline in net interest income
of $0.7 million and an increase in credit loss recognized on a security
that is other-than-temporarily impaired of $0.1 million during the same
period.
DBI recorded net income of $3.4 million
in 2010.
This represents an increase of $2.6 million or 292% compared to 2009
earnings. The increase in net income is primarily attributable to a
decrease in the provision for loan losses of $4.3 million, as well as
an increase in non-interest income of $0.2 million. Total interest
income in 2010 decreased by $1.7 million or 8% from 2009, while total
interest expense in 2010 fell by $1.6 million or 24% from 2009. This
resulted in a decrease of $0.1 million in net interest income for the
year ended December 31, 2010, compared to one year earlier.
On a per share basis, net income was
$30.37 in 2011
compared to $28.94 in 2010 and $7.38 in 2009. Return on average assets
for DBI was 0.88% in 2011, 0.85% in 2010 and 0.22% in 2009. Return on
average equity in 2011 was 6.7% compared to 6.7% and 1.7% in 2010 and
2009, respectively.
Income Taxes
DBI
recorded a combined
federal and state income tax provision of $1.6 million during 2011,
$1.2 million in 2010 and a tax benefit of $0.7 million in 2009. These
reflect an effective income tax rate of 31%, 26% and (295%) in 2011,
2010 and 2009 respectively. The fact that the effective income tax
rates are lower than the federal tax rate is primarily attributable to
non-taxable interest income earned on state and local government
investment securities in relation to pre-tax income.
44
Management's Discussion and Analysis
DBI's consolidated average statements of
financial
condition, interest earned and interest paid, and the average interest
rates earned and paid for each of the last three years are:
|
2011
|
|
|
|
2010
|
|
|
|
2009
|
|
|
(In thousands)
|
Average
|
Income
|
Average
|
|
Average
|
Income
|
Average
|
|
Average
|
Income
|
Average
|
|
Daily
|
and
|
Yield or
|
|
Daily
|
and
|
Yield or
|
|
Daily
|
and
|
Yield or
|
|
Balance
|
Expense
|
Rate
|
|
Balance
|
Expense
|
Rate
|
|
Balance
|
Expense
|
Rate
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1) (2)
|
$297,568
|
$15,624
|
5.25%
|
|
$301,339
|
$16,907
|
5.61%
|
|
$299,369
|
$17,748
|
5.93%
|
Investment securities: (3)
|
|
|
|
|
|
|
|
|
|
|
|
Taxable securities
|
46,767
|
1,124
|
2.40%
|
|
37,455
|
1,033
|
2.76%
|
|
34,150
|
1,569
|
4.59%
|
Nontaxable securities (2)
|
20,380
|
1,539
|
7.55%
|
|
28,721
|
2,269
|
7.90%
|
|
34,888
|
2,737
|
7.85%
|
Federal funds sold
|
12,037
|
18
|
0.15%
|
|
4,017
|
10
|
0.25%
|
|
3,573
|
10
|
0.28%
|
Other investments
|
11,450
|
113
|
0.99%
|
|
2,835
|
76
|
2.68%
|
|
5,014
|
52
|
1.03%
|
Total earning assets
|
$388,202
|
$18,418
|
4.74%
|
|
$374,367
|
$20,295
|
5.42%
|
|
$376,994
|
$22,116
|
5.87%
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
|
|
|
|
|
|
|
|
|
|
|
|
banks
|
$8,461
|
|
|
|
$11,339
|
|
|
|
$9,520
|
|
|
Allowance for credit
|
|
|
|
|
|
|
|
|
|
|
|
losses
|
(6,654)
|
|
|
|
(6,570)
|
|
|
|
(6,587)
|
|
|
Premises and equipment
|
7,212
|
|
|
|
7,415
|
|
|
|
7,704
|
|
|
Other assets
|
12,613
|
|
|
|
17,532
|
|
|
|
10,609
|
|
|
TOTAL ASSETS
|
$409,834
|
|
|
|
$404,083
|
|
|
|
$398,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts
|
$20,525
|
$39
|
0.19%
|
|
$19,341
|
$39
|
0.20%
|
|
$17,548
|
$53
|
0.30%
|
Savings accounts
|
20,837
|
66
|
0.32%
|
|
17,671
|
46
|
0.26%
|
|
17,215
|
51
|
0.30%
|
Money market accounts
|
121,788
|
909
|
0.75%
|
|
110,211
|
998
|
0.91%
|
|
92,509
|
1,009
|
1.09%
|
Time deposits
|
113,218
|
1,976
|
1.75%
|
|
123,655
|
2,689
|
2.17%
|
|
135,402
|
3,958
|
2.92%
|
Short-term borrowing
|
13,185
|
107
|
0.81%
|
|
18,696
|
162
|
0.87%
|
|
19,261
|
201
|
1.04%
|
Long-term debt
|
29,432
|
1,006
|
3.42%
|
|
27,937
|
1,052
|
3.77%
|
|
32,176
|
1,286
|
4.00%
|
Total interest-
|
|
|
|
|
|
|
|
|
|
|
|
bearing liabilities
|
$318,985
|
$4,103
|
1.29%
|
|
$317,511
|
$4,986
|
1.57%
|
|
$314,111
|
$6,558
|
2.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing liabilities and
stockholders' equity:
|
|
|
|
|
|
|
|
|
Demand deposits
|
$35,332
|
|
|
|
$32,788
|
|
|
|
$30,384
|
|
|
Other liabilities
|
1,253
|
|
|
|
1,866
|
|
|
|
2,063
|
|
|
Stockholders' equity
|
54,264
|
|
|
|
51,918
|
|
|
|
51,682
|
|
|
TOTAL LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
AND STOCKHOLDERS'
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY $000,000
|
$409,834
|
|
|
|
$404,083
|
|
|
|
$398,240
|
|
|
Net interest income
|
|
|
|
|
|
|
|
|
|
|
|
and rate spread
|
|
$14,315
|
3.45%
|
|
|
$15,309
|
3.85%
|
|
|
$15,558
|
3.78%
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on interest
|
|
|
|
|
|
|
|
|
|
|
|
earning assets
|
|
|
3.69%
|
|
|
|
4.09%
|
|
|
|
4.13%
|
(1)
Nonaccrual loans are included in
the average daily balance figure, but interest income associated with
these loans is recognized under the cash basis method of accounting.
(2) The
yield on tax-exempt loans and securities is computed on a
tax-equivalent basis using a tax rate of 34%.
(3)
Securities are shown at amortized cost.
45
Management's
Discussion and Analysis
Net
Interest Income
The
following table sets forth a
summary of the changes in interest earned and interest paid resulting
from changes in volume and changes in rates. Changes that are not due
solely to volume or rate have been allocated to rate.
|
Years
Ended December 31,
|
|
2011
|
|
2010
|
|
Increase
(Decrease)
|
|
Increase
(Decrease)
|
|
Due to
Change In
|
|
Due to
Change In
|
$(000)s
|
Average
|
|
Average
|
|
Total
|
|
Average
|
|
Average
|
|
Total
|
Balance
|
|
Rate
|
|
Change
|
|
Balance
|
|
Rate
|
|
Change
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
Loans
(1)
|
($211)
|
|
($1,071)
|
|
($1,282)
|
|
$117
|
|
($959)
|
|
($842)
|
Taxable
securities
|
257
|
|
(166)
|
|
91
|
|
152
|
|
(688)
|
|
(536)
|
Nontaxable
securities (1)
|
(659)
|
|
(71)
|
|
(730)
|
|
(484)
|
|
16
|
|
(468)
|
Federal
funds sold
|
19
|
|
(11)
|
|
8
|
|
1
|
|
(1)
|
|
0
|
Other
investments
|
236
|
|
(200)
|
|
36
|
|
(23)
|
|
48
|
|
25
|
Total
interest income
|
($358)
|
|
($1,519)
|
|
($1,877)
|
|
($237)
|
|
($1,584)
|
|
($1,821)
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
NOW
accounts
|
$2
|
|
($2)
|
|
$0
|
|
$5
|
|
($20)
|
|
($15)
|
Savings
accounts
|
8
|
|
10
|
|
18
|
|
1
|
|
(5)
|
|
(4)
|
Money
market accounts
|
105
|
|
(193)
|
|
(88)
|
|
193
|
|
(204)
|
|
(11)
|
Certificates
and other time deposits
|
(227)
|
|
(486)
|
|
(713)
|
|
(343)
|
|
(925)
|
|
(1,268)
|
Other
borrowed funds
|
(104)
|
|
5
|
|
(99)
|
|
(139)
|
|
(135)
|
|
(274)
|
Total
interest expense
|
($216)
|
|
($666)
|
|
($882)
|
|
($283)
|
|
($1,289)
|
|
($1,572)
|
Net
interest income
|
($142)
|
|
($853)
|
|
($995)
|
|
$46
|
|
($295)
|
|
($249)
|
|
|
|
|
|
|
|
|
|
|
|
(1) Shown on a fully taxable
equivalent basis assuming a federal income tax rate of 34%.
|
|
|
26429:
Net
interest income is the largest
component of DBI's operating income. Net interest income represents the
difference between interest income on earning assets, such as loans and
securities, and the interest expense on deposits and other borrowed
funds. Net interest income is affected by fluctuations in interest
rates and by changes in the volume of earning assets and
interest-bearing liabilities outstanding. Net interest income in the
following discussion has been adjusted to a tax-equivalent level
(tax-exempt interest has been increased to a level that would yield the
same after-tax income had been income subject to tax at a 34% tax rate)
and therefore differs from the amount reported in the consolidated
statements of income.
Net
interest income on a
tax-equivalent basis decreased $1.0 million or 6.5% between 2011 and
2010. The decline is primarily a result of a $1.9 million reduction in
interest income. Of this reduction, $1.5 million was due to the decline
in average yield on earning assets during 2011 and $0.4 million was
attributed to a shift in average balances between asset categories.
This resulted in a 68 basis point decline in the tax-equivalent yield
on earning assets to 4.74% in 2011 from 5.42% in 2010. The
tax-equivalent cost of funds on interest-bearing liabilities declined
28 basis points primarily due to a 42 basis point decline in rates paid
on time deposits. Net interest spread is the difference between the
average yield on assets and the average rate incurred on liabilities.
The improvement in the cost of funds during 2011 partially offset the
increase in the yield on earning assets to result in a 40 basis point
decline in the net interest spread to 3.45% in 2011 from 3.85% in 2010.
Net
interest income on a
tax-equivalent basis decreased $0.2 million or 2% between 2010 and
2009. The decline is the result of an increase in the average balance
of interest-bearing liabilities of $3.4 million and a decrease in the
average balance of interest-earning assets of $2.6 million. Despite the
decline in the net interest income, the net interest spread increased 7
basis points. The increase was mostly attributable to a lower overall
cost of funds, which declined 52 basis points from 2.09% in 2009 to
1.57% in 2010. This improvement was primarily due to a decline in
certificates of deposit rates of 75 basis points from the prior year.
This was partially offset by a decline in the yield earned on assets
which fell 45 basis points. The tax-equivalent net interest spread was
3.85% during 2010 compared to 3.78% during 2009.
46
Management's
Discussion and Analysis
Noninterest
Income
The
following table sets forth certain items of noninterest income:
|
|
|
|
|
|
|
Percent
|
$(000)s)
|
|
|
|
Increase
(Decrease)
|
Noninterest
income:
|
2011
|
|
2010
|
|
2009
|
|
2011/10
|
|
2010/09
|
|
Service
fees and commissions
|
$877
|
|
$906
|
|
$895
|
|
(3%)
|
|
1%
|
|
Investment
security gains
|
32
|
|
68
|
|
38
|
|
(53)
|
|
79
|
|
Loan
sale gains
|
343
|
|
300
|
|
285
|
|
14
|
|
5
|
|
Bank
owned life insurance
|
265
|
|
264
|
|
269
|
|
0
|
|
(2)
|
|
Other
|
506
|
|
546
|
|
388
|
|
(7)
|
|
41
|
|
Total
noninterest income
|
$2,023
|
|
$2,084
|
|
$1,875
|
|
(3%)
|
|
11%
|
|
|
|
|
|
|
|
|
|
|
|
|
During
2011, DBI posted noninterest
income of $2.0 million, a decline of $0.1 million or 2.9% from 2010.
This is due in large part to a decline in rental income on other real
estate, which is reported in other noninterest income, of $0.1 million
or 52.8% in 2011 from that recognized in 2010. Most of the properties
that provided rental income during 2010 were sold, including the
property held by DBI Properties that was sold at the end of 2010.
Investment security gains were $31,953 during 2011 which was 53.1%
lower than gains recorded in 2010. Service fees and commissions fell
$28,428 or 3.1% to $877,338 due to a reduction in overdraft fees of
$30,851 from the prior year. These declines were partially offset by an
increase in loan sale gains of $42,538 or 14.2% during 2011 over 2010
along with an increase in rental income received on the lease of office
space at the Wrightstown branch of $46,362 compared to the prior year.
Noninterest
income in 2010 was $2.1
million, an increase of $0.2 million or 11% over 2009. The increase is
due to improvements in several areas. Rental income on other real
estate properties increased $0.1 million or 77% in 2010 over income
posted in 2009 due to rents received on the property held by DBI's real
estate subsidiary during most of 2010. Rental income received on the
lease of excess office space at the Wrightstown branch resulted in an
increase of $45,896 or 414% for the year-ended December 31, 2010
compared to one year earlier. ATM and VISA surcharge income was 20%
higher, totaling $0.3 million in 2010 compared to $0.2 million in 2009.
Investment securities gains of $68,156 were recognized during 2010, an
increase of 79% over the gains in 2009. The securities sales were
executed in an effort to increase the credit quality of DBI's
investment portfolio.
Other-than-Temporary
Impairment Losses
In April
2009, the FASB issued guidance under
Topic 320, "Investments
- Debt and Equity Securities"
to make the guidance more operational and to improve the presentation
and disclosure of other-than-temporary impairments ("OTTI") on debt and
equity securities in the financial statements. Under
Topic 320
,
if the determination is made that there is OTTI and that a credit loss
exists but the entity does not intend to sell the debt security, and it
is not more likely than not that the entity will be required to sell
the debt security before the anticipated recovery of its remaining
amortized cost basis, the presentation and amount of the OTTI
recognized in the statement of earnings is changed. Only the portion
related to the credit loss is recognized in the statement of earnings
and the impairment related to all other factors is recognized in other
comprehensive income.
Two
corporate-issued mortgage-backed
securities analyzed for OTTI were determined to be
other-than-temporarily impaired during 2009. A portion of the
unrealized loss was found to be related to credit loss. As such, $0.3
million was written off through the income statement in 2009. Ongoing
quarterly analysis on these securities has resulted in additional
credit losses due to changes and further deterioration in the housing
market since the original analysis. Additional losses of $0.1 million
and $0.2 million were recognized through the income statement during
2010 and 2011, respectively, on one of the two securities. Total OTTI
credit losses posted to the income statement to-date are $0.6 million.
Additional details on the analysis that was performed on these
securities can be found in Note 3 - Investment Securities.
47
Management's
Discussion and Analysis
Noninterest
Expense
Total
noninterest expense declined
$0.8 million or 7.6% to $9.8 million in 2011 compared to $10.6 million
in 2010. Other real estate-related expenses declined $0.4 million
during 2011 compared to 2010. FDIC premium expense was $0.3 million or
41.5% lower during the current year than one year prior. In addition to
these improvements in noninterest expense, salaries and employee
benefits declined $0.2 million to $6.0 million in 2011 compared to $6.2
million in 2010.
The
following table sets forth certain items of noninterest expense:
|
|
Percent
|
$(000)s
|
|
Increase
(Decrease)
|
Noninterest
expense:
|
2011
|
|
2010
|
|
2009
|
|
2011/10
|
|
2010/09
|
Salaries
and employee benefits
|
$6,006
|
|
$6,232
|
|
$6,049
|
|
(4%)
|
|
3%
|
Occupancy
expenses
|
932
|
|
1,022
|
|
1,128
|
|
(9)
|
|
(9)
|
Data
processing expenses
|
817
|
|
676
|
|
670
|
|
21
|
|
1
|
(Gain)
loss on sale of ORE
|
(9)
|
|
126
|
|
29
|
|
(107)
|
|
334
|
Other
real estate expenses
|
203
|
|
457
|
|
472
|
|
(56)
|
|
(3)
|
Professional
fees
|
365
|
|
364
|
|
331
|
|
0
|
|
10
|
FDIC
insurance
|
380
|
|
649
|
|
617
|
|
(41)
|
|
5
|
Amortization
of intangibles
|
192
|
|
192
|
|
192
|
|
0
|
|
0
|
Printing
and supplies expenses
|
128
|
|
130
|
|
167
|
|
(2)
|
|
(22)
|
Directors
and committee fees
|
154
|
|
140
|
|
132
|
|
10
|
|
6
|
Marketing
expenses
|
127
|
|
103
|
|
112
|
|
23
|
|
(8)
|
Other
operating expenses
|
485
|
|
498
|
|
539
|
|
(3)
|
|
(8)
|
Total
noninterest expense
|
$9,780
|
|
$10,589
|
|
$10,438
|
|
(8%)
|
|
1%
|
Expenses
related to operating other
real estate properties and the loss on the sale of such properties were
$0.4 million or 66.8% lower in 2011 than those expenses reported during
2010. Reductions in real estate tax and legal expense were the primary
factors in the $0.3 million improvement in the operating expenses
related to other real estate owned during 2011. Loss on sale of other
real estate was $0.1 million lower due to a modest net gain on sales of
$9,467 posted during the year-ended December 31, 2011 compared to
losses of $126,289 recognized one year prior.
Lower FDIC
insurance premiums
resulted from a new premium structure implemented by the FDIC effective
April 1, 2011. As such, expenses related to the premiums declined $0.3
million or 41.5% from $0.7 million in 2010 to $0.4 million during the
current year.
Salaries
and employee benefits
decreased by $0.2 million or 3.6% to $6.0 million in 2011 compared to
$6.2 million in 2010. This reduction is due, in part, to a decline in
the number of full-time equivalent employees from 87 in 2010 to 83 in
2011. In addition, there was a reduction to the bonus accrual in 2011
due to a modest over-accrual for 2010 bonuses that were paid out during
the first quarter of 2011.
Occupancy
expenses fell by $0.1
million or 8.8% for the year-ended December 31, 2011 to $0.9 million
from $1.0 million recorded in the prior year. This decline is primarily
attributable to lower depreciation expense given the minimal additions
to fixed assets during 2011. The declining trend in depreciation
expense is not likely to continue in the next year, however, given a
remodeling project that is currently in the planning phase for the
Denmark office. The purpose of the project is to create a more
efficient work area and to relocate some sales staff to that office in
order to maximize customer interaction with bank personnel. This will
also allow for the potential to realize rental income from office space
that will open up due to the relocation of the sales staff.
Total
noninterest expense was $10.6
million, an increase of $0.2 million or 1.0% in 2010 from $10.4 million
in 2009. Salaries and employee benefits increased 3.0% or $0.2 million
over expenses recorded in 2009. Net losses recorded on sales or
write-downs of other real estate properties acquired through
foreclosure increased $0.1 million compared to 2009. Occupancy expenses
declined by 9.4% or $0.1 million for the year-ended December 31, 2010
from $1.1 million recorded one year prior.
48
Management's Discussion and Analysis
Salaries
and employee benefits
expense increased $0.2 million or 3.0% in 2010. The increase was
primarily attributable to an accrual of $0.4 million during 2010 for
incentives while there were no incentives accrued during 2009, as well
as an increase of $0.1 million in deferred compensation for plans that
were established in 2010. These increased expenses were partially
offset by a decline of $0.2 million or 19.3% in health and life
insurance expenses during 2010 resulting from a 50% decrease in the
amount of life insurance provided to employees, the introduction of a
high deductible health plan with lower premiums, the reduced number of
employees covered under the plans and a provider rebate received during
2010 that was not received in 2009. The number of full-time equivalent
employees declined from 96 in 2009 to 87 in 2010.
Net losses
recorded on sales or
write-downs of other real estate properties increased $0.1 million in
2010 compared to the prior year. This is primarily due to write-downs
taken on three properties in 2010 subsequent to the properties being
moved into other real estate due to further deterioration in the market.
Occupancy
expenses decreased by $0.1
million or 9.4% in 2010 primarily as a result of lower depreciation
expense in 2010 versus 2009.
FINANCIAL CONDITION
The
following table sets forth
certain assets and liabilities of DBI on a consolidated basis as of the
end of each of the three most recent fiscal years and period-to-period
percentage increases (decreases):
|
|
|
|
|
|
|
Percentage
|
|
|
|
Increase
(Decrease)
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
2011/10
|
|
2010/09
|
Cash
and due from banks
|
$21,906
|
|
$16,918
|
|
$17,426
|
|
29%
|
|
(3%)
|
Federal
funds sold
|
20,187
|
|
18,321
|
|
3,500
|
|
10
|
|
423
|
Investment
securities
|
67,611
|
|
63,050
|
|
67,115
|
|
7
|
|
(6)
|
Loans
|
297,832
|
|
299,355
|
|
296,633
|
|
(1)
|
|
1
|
Allowance
for credit losses
|
(6,578)
|
|
(6,864)
|
|
(6,226)
|
|
(4)
|
|
10
|
Total
assets
|
425,986
|
|
420,315
|
|
408,357
|
|
1
|
|
3
|
Deposits
|
327,793
|
|
320,499
|
|
306,478
|
|
2
|
|
5
|
Other
borrowed funds
|
40,041
|
|
43,588
|
|
48,821
|
|
(8)
|
|
(11)
|
Stockholders'
equity
|
56,023
|
|
53,926
|
|
51,104
|
|
4
|
|
6
|
Loans
Loans secured by agricultural real
estate totaled
$78.8 million and represented DBI's largest single category of loans at
the end of 2011. At December 31, 2011, $106.4 million or 35.7% of
outstanding loans were deemed "agricultural-related," constituting the
highest industrial concentration in the portfolio. This is an increase
of $9.9 million or 10.3% over year-end 2010 balances of $96.5 million.
USDA guaranteed loans purchased during 2011 account for $2.8 million of
the increase in agricultural-related loans and a new customer
relationship formed during the current year resulted in an increase of
approximately $1.6 million in agricultural real estate loans and $1.3
million in loans secured by farm assets.
Loans secured by residential mortgages
declined $5.3
million or 6.8% to $72.7 million during 2011 compared to $78.0 million
at December 31, 2010. The residential mortgages are substantially all
fixed rate loans with original terms of three, five and ten years. At
the end of the original term, the notes are renewed, subject to updated
credit and collateral valuation information. Virtually all of these
notes amortize principal indebtedness over a fifteen to thirty-year
period, and are repriceable at fixed rates that generally follow
prevailing longer-term rates. DBI offers a Hometown Mortgage product to
consumers and held $22.6 million of 10-year fixed rate mortgages
yielding 5.31% at year-end 2011. These loans will be held in the
portfolio and require amortization over 30 years and balloon payment at
the end of the 10-year term. During 2011, $23.9 million of residential
mortgages were sold on the secondary market. Of those mortgages sold,
$4.5 million were existing in-house real estate mortgages that were
refinanced, which accounts for a significant portion of the decline in
residential mortgages during 2011.
Commercial loans declined $7.2 million
or 17.1% as
of December 31, 2011 compared to one year prior. The decrease in
commercial loans can be attributed to a $3.0 million credit that paid
off during 2011, as well as a decline of $3.4 million in draws against
two large commercial lines of credit.
49
Management's Discussion and Analysis
The following table sets forth major
categories of
loans (excluding loans held for sale) by primary collateral at the end
of the last five years:
|
December
31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
$72,656
|
|
24.4%
|
|
$77,984
|
|
26.0%
|
|
$86,975
|
|
$93,693
|
|
$95,108
|
Commercial
|
60,865
|
|
20.4%
|
|
58,304
|
|
19.5%
|
|
58,242
|
|
53,828
|
|
59,169
|
Agricultural
|
78,768
|
|
26.5%
|
|
71,782
|
|
24.0%
|
|
54,661
|
|
47,405
|
|
43,445
|
Construction
|
11,655
|
|
3.9%
|
|
12,793
|
|
4.3%
|
|
15,737
|
|
20,200
|
|
22,723
|
Subtotal real estate loans
|
$223,944
|
|
75.2%
|
|
$220,863
|
|
73.8%
|
|
$215,615
|
|
$215,126
|
|
$220,445
|
Commercial
|
$35,178
|
|
11.8%
|
|
$42,427
|
|
14.2%
|
|
$27,310
|
|
$34,172
|
|
$33,241
|
Agricultural
|
27,661
|
|
9.3%
|
|
24,726
|
|
8.3%
|
|
42,164
|
|
41,249
|
|
39,582
|
Consumer and other
|
11,049
|
|
3.7%
|
|
11,339
|
|
3.7%
|
|
11,544
|
|
10,234
|
|
9,368
|
TOTAL
|
$297,832
|
|
100.0%
|
|
$299,355
|
|
100.0%
|
|
$296,633
|
|
$300,781
|
|
$302,636
|
The
majority of DBI's unsecured loans
comprise credit card advances, which aggregated $0.5 million or 0.18%
of total loans outstanding, personal reserve overdraft protection
accounts, which totaled $0.3 million or 0.09% of total loans
outstanding and deposit account overdrafts of $0.1 million at December
31, 2011.
The
following table shows nonaccrual loans by primary collateral code as of
the end of each of the last five years:
|
December
31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
Secured by real estate:
|
|
|
|
|
|
|
|
|
|
Residential
|
$2,195
|
|
$2,042
|
|
$4,001
|
|
$3,063
|
|
$3,246
|
Agricultural
|
0
|
|
0
|
|
95
|
|
253
|
|
366
|
Commercial
|
2,299
|
|
5,673
|
|
3,167
|
|
3,131
|
|
3,320
|
Construction
|
3,364
|
|
402
|
|
4,776
|
|
8,788
|
|
452
|
Subtotal real estate loans
|
$7,858
|
|
$8,117
|
|
$12,039
|
|
$15,235
|
|
$7,384
|
Secured by commercial assets
|
563
|
|
227
|
|
669
|
|
252
|
|
462
|
Secured by agricultural
assets
|
0
|
|
116
|
|
13
|
|
0
|
|
12
|
Secured by other assets
|
235
|
|
173
|
|
32
|
|
32
|
|
46
|
TOTAL
|
$8,656
|
|
$8,633
|
|
$12,753
|
|
$15,519
|
|
$7,904
|
Nonaccrual
loans remained relatively
stable when comparing balances at December 31, 2011 with one year
prior. Loans secured by real estate comprise 90.8% or $7.9 million of
total nonaccrual loans at year-end 2011. Management considers these
loans either adequately secured or has allocated an appropriate amount
in the allowance for loan losses to cover a collateral shortfall.
Commercial real estate loans that are on nonaccrual declined $3.4
million or 59.5% during the current year while construction-related
nonaccrual loans increased $3.0 million during this same period. DBI
has initiated legal proceedings against several of the borrowers whose
loans are nonperforming as of year-end.
DBI has no
loans accruing that are
past due 90 days or more. DBI's policy is to place in nonaccrual status
all loans which are contractually past due 90 days or more as to any
payment of principal or interest and all other loans as to which
reasonable doubt exists as to the full, timely collection of interest
or principal based on management's view of the financial condition of
the borrower. Previously accrued but uncollected interest on loans
placed on nonaccrual status is charged against the current earnings,
and interest income is thereafter recognized only when received.
Restructured
loans at December 31,
2011 were $8.8 million compared to $5.9 million at year-end 2010.
Restructured loans involve the granting of some concession to a
borrower that is experiencing financial difficulties. A concession is
considered granted when, as a result of the restructuring, all amounts
due, including accrued interest at the original contract rate, are not
expected to be collected. A restructure may occur in exchange for
additional collateral or guarantees from the debtor. A concession could
also be considered granted if the debtor does not have access to funds
at a market rate for debt with similar risk characteristics as the
restructured debt. This is considered to be at a below-market rate,
although the lack of a market rate for debt with similar risk does not
automatically indicate that the loan is a troubled debt restructuring.
50
Management's
Discussion and Analysis
Potential
problem loans totaled $38.2
million at December 31, 2011 compared to $44.1 million one year
earlier. Potential problem loans are accruing loans in which there
exists doubt as to the ability of the borrower to comply with present
loan repayment terms. Management's decision to place loans in this
category does not necessarily mean that DBI expects losses to occur on
these loans, but that management recognizes that a higher degree of
risk is associated with these accruing loans and they deserve closer
scrutiny. The potential problem loans are not concentrated in a
particular industry or type.
The
following table sets forth
certain data concerning nonaccrual loans, restructured loans and other
real estate owned (property acquired through foreclosure or in
satisfaction of loans):
|
Years
Ended December 31,
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
$(000)s
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans (1)
|
$8,656
|
|
$8,633
|
|
$12,753
|
|
$15,519
|
|
$7,904
|
Other real estate owned
|
802
|
|
864
|
|
1,700
|
|
868
|
|
2,542
|
Total nonperforming assets
|
$9,458
|
|
$9,497
|
|
$14,453
|
|
$16,387
|
|
$10,446
|
|
|
|
|
|
|
|
|
|
|
Troubled debt restructurings
|
$4,449
|
|
$4,642
|
|
$1,185
|
|
$1,410
|
|
$499
|
|
|
|
|
|
|
|
|
|
|
(1) Restructured loans
included above
|
$4,343
|
|
$1,268
|
|
$1,233
|
|
$1,084
|
|
$2,411
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total
loans
|
2.91%
|
|
2.88%
|
|
4.30%
|
|
5.16%
|
|
2.61%
|
Nonperforming assets to
total assets
|
2.22%
|
|
2.26%
|
|
3.54%
|
|
3.96%
|
|
2.55%
|
Other real
estate owned, which is
included in other assets, totaled $0.8 million, $0.9 million and $1.7
million at December 31, 2011, 2010 and 2009, respectively. The other
real estate owned at year-end 2011 consists of three
construction-related properties valued at $0.3 million, two residential
real estate properties valued at $45,900, one commercial real estate
property recorded at $0.2 million and one property secured by
agricultural-related real estate with an estimated value of $0.2
million. DBI acquired 14 properties during 2011 and sold 18 properties.
There was a moderate net gain realized on the sale of those properties
of $9,467. During 2011, DBI incurred expenses of $0.2 million
associated with other real estate. This is a reduction of $0.3 million
or 55.6% compared with the expenses recognized during 2010. These
expenses consist primarily of real estate taxes, repairs, legal and
insurance.
The
following table sets forth the
maturities of various categories of loans (excluding loans held for
sale) by primary collateral as of December 31, 2011:
|
|
|
Due
from
|
|
|
|
|
|
Due in
One
|
|
One to
|
|
Due
after
|
|
|
$(000)s
|
Year
or Less
|
|
Five
Years
|
|
Five
Years
|
|
Total
|
Real estate:
|
|
|
|
|
|
|
|
Residential
|
$24,104
|
|
$21,153
|
|
$27,399
|
|
$72,656
|
Commercial
|
20,966
|
|
33,009
|
|
6,890
|
|
60,865
|
Agricultural
|
37,825
|
|
24,817
|
|
16,126
|
|
78,768
|
Construction
|
7,979
|
|
3,609
|
|
67
|
|
11,655
|
Subtotal real estate loans
|
90,874
|
|
82,588
|
|
50,482
|
|
223,944
|
Commercial
|
11,620
|
|
12,357
|
|
11,201
|
|
35,178
|
Agricultural
|
22,350
|
|
5,119
|
|
192
|
|
27,661
|
Consumer and other
|
3,222
|
|
7,240
|
|
587
|
|
11,049
|
TOTAL
|
$128,066
|
|
$107,304
|
|
$62,462
|
|
$297,832
|
See Note 13
- Related Party
Transactions in the Notes to Consolidated Financial Statements for
information regarding aggregate loans to related parties.
51
Management's
Discussion and Analysis
Loans
maturing in more than one year at December 31, 2011 by fixed or
variable rate are as follows:
$(000)s
|
|
|
Fixed
Rate
|
|
Variable
Rate
|
|
Total
|
Commercial and agricultural
|
|
|
$94,371
|
|
$15,340
|
|
$109,711
|
Other
|
|
|
50,807
|
|
9,248
|
|
60,055
|
TOTAL
|
|
|
$145,178
|
|
$24,588
|
|
$169,766
|
Allowance
for Loan Losses
The
allowance for loan losses is
established through a provision for loan losses charged to expense.
Loans are charged against the allowance when management believes that
the collection of the principal is unlikely. The allowance is an amount
that management believes will be adequate to absorb losses inherent in
existing loans and commitments to extend credit. The evaluations take
into consideration a number of factors, including DSB's and DACC's loss
experience in relation to outstanding loans and the existing level of
the allowance for loan losses, changes in the nature and volume of the
portfolio, overall portfolio quality, loan concentrations, specific
problem loans, regular examinations and appraisals of the loan
portfolios conducted by state and federal supervisory agencies, and
current and anticipated economic conditions. DBI applies risk factor
percentages to certain categories of loans to estimate an appropriate
allowance for loan losses. Impaired loans are evaluated individually to
determine an allocation related to those loans. The allowance for loan
losses represents management's best judgment as to prudent aggregate
allowance in connection with the total loan portfolio.
At December
31, 2011, DBI's
investment in impaired loans totaled $12.5 million compared to $12.4
million one year earlier. The impaired loans required a related
allowance allocation of $1.6 million at year-end 2011. Impaired loans
are measured at the estimated fair value of the collateral.
In 2011,
DBI's provision for loan
losses was $0.6 million compared to $1.2 million and $5.5 million
during 2010 and 2009, respectively. Net charge-offs were $0.9 million
for the year-ended December 31, 2011 compared to net charge-offs of
$0.6 million and $5.6 million for the years ended 2010 and 2009,
respectively. The ratio of allowance for loan losses to total loans was
2.21% at December 31, 2011 compared to 2.29% at year-end 2010. The net
decrease in the allowance for 2011 was $0.3 million.
DBI's ratio
of loans more than 30
days past due (including nonaccrual loans) to total loans was 3.58% at
December 31, 2011 compared to 3.04% and 5.47% at December 31, 2010 and
2009, respectively.
DBI's
portfolio is heavily
concentrated in DSB's four-county primary service area and is subject
to fluctuations in local economic conditions. DBI has a concentration
of agricultural-related loans amounting to approximately 35.7% of total
loans as of December 31, 2011. The factors that influence the
agricultural economy are complex and difficult to predict. Management's
underwriting practices takes cyclical price fluctuations into
consideration. There were no agricultural-related loans more than 30
days past due (including nonaccrual loans) as of December 31, 2011.
During 2011, there were net recoveries of $29,557 on loans considered
agricultural-related compared to $26,782 of net recoveries during 2010.
Management does not believe that the risks associated with DBI's loan
portfolio have changed materially during the last three years.
Management
believes its allowance for
loan losses as of December 31, 2011 of $6.6 million, or 2.21%, of loans
is appropriate to cover credit risks in the loan portfolio.
In 2011,
DBI's ratio of charged-off
loans to average loans outstanding was 0.39% compared to 0.29% and
1.98% during 2010 and 2009, respectively. During 2011, charge-offs
increased $0.2 million to $1.1 million compared to charge-offs of $0.9
million that were recorded in 2010. The category of loans with the
largest volume of charge-offs during 2011 was commercial real estate
loans, with a total write-down of $0.5 million.
52
Management's
Discussion and Analysis
Changes in
the allowance for loan losses in each of the five most recent years
were as follows:
|
Years
Ended December 31,
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
Balance - beginning of year
|
$6,864,497
|
|
$6,225,627
|
|
$6,355,857
|
|
$5,870,512
|
|
$5,731,674
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
$119,585
|
|
$322,612
|
|
$1,105,430
|
|
$558,360
|
|
$165,346
|
Commercial real estate
|
539,851
|
|
367,137
|
|
2,025,388
|
|
115,063
|
|
100,000
|
Agricultural real estate
|
0
|
|
475
|
|
18,448
|
|
0
|
|
0
|
Construction and land
development
|
225,007
|
|
38,389
|
|
2,458,209
|
|
105,476
|
|
246,594
|
Commercial loans
|
252,263
|
|
59,417
|
|
233,575
|
|
175,724
|
|
316,147
|
Agricultural loans
|
0
|
|
0
|
|
0
|
|
11,269
|
|
0
|
Credit cards and related
plans
|
14,129
|
|
37,459
|
|
38,014
|
|
15,895
|
|
25,054
|
Other consumer
|
5,519
|
|
35,790
|
|
60,213
|
|
20,237
|
|
19,390
|
|
$1,156,354
|
|
$861,279
|
|
$5,939,277
|
|
$1,002,024
|
|
$872,531
|
|
|
|
|
|
|
|
|
|
|
Recoveries:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
$127,639
|
|
$37,018
|
|
$82,418
|
|
$26,148
|
|
$29,321
|
Commercial real estate
|
30,437
|
|
9,781
|
|
98,046
|
|
384
|
|
60,604
|
Agricultural real estate
|
29,557
|
|
19,122
|
|
28,123
|
|
0
|
|
4,431
|
Construction and land
development
|
25,000
|
|
71,437
|
|
38,534
|
|
420,000
|
|
0
|
Commercial loans
|
51,570
|
|
99,625
|
|
268
|
|
573
|
|
7,931
|
Agricultural loans
|
0
|
|
8,135
|
|
7,012
|
|
30,436
|
|
0
|
Credit cards and related
plans
|
1,541
|
|
3,181
|
|
1,179
|
|
3,546
|
|
2,373
|
Other consumer
|
4,200
|
|
11,850
|
|
52,967
|
|
6,282
|
|
3,709
|
|
$269,944
|
|
$260,149
|
|
$308,547
|
|
$487,369
|
|
$108,369
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs
|
$886,410
|
|
$601,130
|
|
$5,630,730
|
|
$514,655
|
|
$764,162
|
|
|
|
|
|
|
|
|
|
|
Provision charged to
operations
|
$600,000
|
|
$1,240,000
|
|
$5,500,500
|
|
$1,000,000
|
|
$903,000
|
|
|
|
|
|
|
|
|
|
|
Balance - end of year
|
$6,578,087
|
|
$6,864,497
|
|
$6,225,627
|
|
$6,355,857
|
|
$5,870,512
|
|
|
|
|
|
|
|
|
|
|
Ratio of net charge-offs
during the year to
|
|
|
|
|
|
|
|
|
|
average loans outstanding
during the year
|
0.30%
|
|
0.20%
|
|
1.88%
|
|
0.17%
|
|
0.25%
|
|
|
|
|
|
|
|
|
|
|
Ratio of allowance for
credit losses to
|
|
|
|
|
|
|
|
|
|
total loans at the end of
year
|
2.21%
|
|
2.29%
|
|
2.10%
|
|
2.11%
|
|
1.94%
|
53
Management's
Discussion and Analysis
The
following tables show a breakdown
of the allocation of allowance for loan losses by loan category for
each of the five most recent years as well as provides the percentage
of loans within those categories in relation to total loans.
|
As
of December 31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
Residential real estate
|
$1,132
|
|
$1,429
|
|
$1,748
|
|
$1,275
|
|
$1,104
|
Commercial real estate
|
2,858
|
|
2,849
|
|
2,221
|
|
2,330
|
|
1,185
|
Agricultural real estate
|
198
|
|
204
|
|
67
|
|
121
|
|
219
|
Construction and land
development
|
1,163
|
|
880
|
|
1,319
|
|
1,239
|
|
328
|
Commercial
|
202
|
|
278
|
|
310
|
|
836
|
|
1,683
|
Agricultural
|
263
|
|
347
|
|
150
|
|
446
|
|
707
|
Consumer
|
150
|
|
160
|
|
59
|
|
109
|
|
224
|
Unallocated
|
612
|
|
718
|
|
352
|
|
0
|
|
421
|
Total
|
$6,578
|
|
$6,865
|
|
$6,226
|
|
$6,356
|
|
$5,871
|
|
|
|
|
|
|
|
|
|
|
|
As
of December 31,
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|
2007
|
Residential real estate
|
24.4%
|
|
26.0%
|
|
29.3%
|
|
31.2%
|
|
31.4%
|
Commercial real estate
|
20.4%
|
|
19.5%
|
|
19.7%
|
|
17.9%
|
|
19.6%
|
Agricultural real estate
|
26.5%
|
|
24.0%
|
|
18.4%
|
|
15.7%
|
|
14.3%
|
Construction and land
development
|
3.9%
|
|
4.3%
|
|
5.3%
|
|
6.7%
|
|
7.5%
|
Commercial
|
11.8%
|
|
14.2%
|
|
9.2%
|
|
11.4%
|
|
11.0%
|
Agricultural
|
9.3%
|
|
8.3%
|
|
14.2%
|
|
13.7%
|
|
13.1%
|
Consumer
|
3.7%
|
|
3.7%
|
|
3.9%
|
|
3.4%
|
|
3.1%
|
Total
|
100.0%
|
|
100.0%
|
|
100.0%
|
|
100.0%
|
|
100.0%
|
Deposits
At December 31, 2011, total deposits
were $327.8
million, an increase of $7.3 million or 2.3% compared to year-end 2010.
Money market accounts increased $17.5 million or 15.4% over year-end
2010. The average cost of funds for money market accounts was 0.75% in
2011 compared to 0.91% during 2010. Non-interest bearing deposits
increased $9.5 million or 25.0% at December 31, 2011 compared to one
year earlier. Savings account balances were $1.5 million or 7.4% higher
over the prior year-end. Certificates of deposit balances declined
$13.4 million or 11.2% in 2011 compared to year-end 2010. The average
cost of funds for certificates of deposits was 1.75% compared to 2.17%
one year earlier. NOW account balances fell 25.8% or $7.8 million
during 2011 to $22.3 million as of December 31, 2011.
The following table shows, as of
December 31, 2011,
the maturities of time certificates of deposit in amounts of $100,000
or more:
$(000)s
|
|
|
Certificates
of Deposit
|
Three months or less
|
|
|
|
|
$3,872
|
|
|
Over three months through
six months
|
|
|
|
|
1,609
|
|
|
Over six months through
twelve months
|
|
|
|
|
4,775
|
|
|
Over twelve months
|
|
|
|
|
21,174
|
|
|
Total
|
|
|
|
|
$31,430
|
|
|
54
Management's
Discussion and Analysis
The
following table shows the average balance and rate paid on deposits for
each of the three most recent fiscal years:
|
2011
|
|
2010
|
|
2009
|
|
Average
|
|
Average
|
|
Average
|
$(000)s
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
|
Balance
|
|
Rate
|
Non-interest bearing accounts
|
$ 35,242
|
|
0.00%
|
|
$ 32,730
|
|
0.00%
|
|
$ 30,384
|
|
0.00%
|
NOW accounts
|
20,525
|
|
0.19%
|
|
19,342
|
|
0.20%
|
|
17,548
|
|
0.30%
|
Savings accounts
|
20,837
|
|
0.32%
|
|
17,671
|
|
0.26%
|
|
17,215
|
|
0.30%
|
Money market accounts
|
121,879
|
|
0.75%
|
|
110,269
|
|
0.91%
|
|
92,509
|
|
1.09%
|
Certificates of deposit
|
113,218
|
|
1.75%
|
|
123,655
|
|
2.17%
|
|
135,402
|
|
2.92%
|
|
$ 311,701
|
|
|
|
$ 303,667
|
|
|
|
$ 293,058
|
|
|
The
following table sets forth the
deposits as of the end of the three most recent fiscal years and
period-to-period percentage increases (decreases):
|
|
Percent
|
|
|
Increase
(Decrease)
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
2011/10
|
|
2010/09
|
Non-interest bearing accounts
|
$47,470
|
|
$37,966
|
|
$37,052
|
|
25%
|
|
3%
|
NOW accounts
|
22,278
|
|
30,034
|
|
20,494
|
|
(26)
|
|
47
|
Savings accounts
|
21,129
|
|
19,676
|
|
17,137
|
|
7
|
|
15
|
Money market accounts
|
130,959
|
|
113,472
|
|
99,421
|
|
15
|
|
14
|
Certificates of deposit
|
105,957
|
|
119,352
|
|
132,374
|
|
(11)
|
|
(10)
|
Total deposits
|
$327,793
|
|
$320,500
|
|
$306,478
|
|
2%
|
|
5%
|
Investments
The
investment portfolio is managed
to provide liquidity and a stable source of income. Securities are
purchased and designated as available-for-sale to provide liquidity to
meet loan growth or deposit withdrawals. Purchases of taxable
securities are limited to maturities or average lives of ten years or
less while purchases of securities issued by states and local
municipalities generally have maturities of 15 to 19 years and some
protection against early calls (usually around 10 years). These
purchases are made to take advantage of upward sloping yield curves
that reward long-term investors with higher interest rates and
favorable interest rate spreads compared to U.S. Treasury and U.S.
Agency securities. No securities are purchased for trading purposes.
Investment
balances in various categories at the end of the last three years were
as follows:
|
December
31,
|
|
2011
|
|
2010
|
|
2009
|
|
Amortized
|
|
Fair
|
|
Amortized
|
|
Fair
|
|
Amortized
|
|
Fair
|
$(000)s
|
Cost
|
|
Value
|
|
Cost
|
|
Value
|
|
Cost
|
|
Value
|
U.S. government-sponsored
agencies
|
$3,500
|
|
$3,517
|
|
$0
|
|
$0
|
|
$3,999
|
|
$4,002
|
U.S. government-sponsored
agency MBS
|
31,729
|
|
32,227
|
|
20,854
|
|
21,066
|
|
9,682
|
|
9,779
|
State and local governments
|
24,629
|
|
25,468
|
|
30,524
|
|
30,906
|
|
34,687
|
|
35,944
|
Residential mortgage-backed
securities
|
8,538
|
|
6,399
|
|
12,742
|
|
11,078
|
|
21,591
|
|
18,567
|
TOTAL
|
$68,396
|
|
$67,611
|
|
$64,120
|
|
$63,050
|
|
$69,959
|
|
$68,292
|
Securities
available-for-sale and held-to-maturity are combined for 2009 in the
table presented above.
During 2009
three
mortgage-backed-securities secured by non-traditional loan types were
downgraded. Two of the three securities were found to have credit
losses based on an analysis by a third party that indicated a portion
of the unrealized
55
Management's Discussion and Analysis
losses is
due to an expected cash flow shortfall. As
such, these securities were determined to be OTTI. A quarterly analysis
is performed by the third party. Since 2009, DBI has recognized a total
of $0.6 million of credit losses through the income statement,
including $0.2 million that was recorded during 2011. DBI will continue
to closely monitor the performance of these securities. Note 3 -
Investment Securities contains additional detail on the evaluation
process.
The
following table shows the maturities of
investment securities at December 31, 2011, and the weighted average
yields of such securities:
|
U.S.
Government
|
|
Mortgage-Backed
|
|
State
and Municipal
|
|
|
Agency
Securities
|
|
and
Other Securities
|
|
Securities
|
|
Total
Securities
|
|
Amortized
|
|
|
Amortized
|
|
|
Amortized
|
|
|
Amortized
|
|
$(000)s
|
Cost
|
|
Yield
|
|
Cost
|
|
Yield
|
|
Cost
|
|
Yield
|
|
Cost
|
|
Yield
|
Due in one year or less
|
$0
|
|
0.00%
|
|
$1,415
|
|
2.28%
|
|
$781
|
|
4.16%
|
|
$2,196
|
|
2.95%
|
Due from one to five years
|
500
|
|
2.00%
|
|
32,960
|
|
2.44%
|
|
4,151
|
|
7.02%
|
|
37,611
|
|
2.94%
|
Due from five to ten years
|
2,000
|
|
1.00%
|
|
4,182
|
|
1.35%
|
|
12,559
|
|
6.00%
|
|
18,741
|
|
4.43%
|
Due after ten years
|
1,000
|
|
2.00%
|
|
1,711
|
|
0.85%
|
|
7,137
|
|
6.89%
|
|
9,848
|
|
5.34%
|
TOTAL
|
$3,500
|
|
1.43%
|
|
$40,268
|
|
2.25%
|
|
$24,628
|
|
5.45%
|
|
$68,396
|
|
3.69%
|
Yields on
tax-exempt securities have
been computed on a fully taxable equivalent basis, assuming a federal
income tax of 34%. Mortgage-backed securities are allocated according
to their expected prepayments rather than their contractual maturities.
Other
Borrowed Funds
At December
31, 2011, total
borrowings declined $3.5 million or 8.1% compared to the previous
year-end. DBI utilizes a variety of short-term and long-term borrowings
as a source of funds for DBI's lending and investment activities and
for general business purposes. DBI has asset-liability and interest
rate guidelines in place that determine in part whether borrowings will
be short-term or long-term in nature. At December 31, 2011, DBI had
$90.5 million of established credit lines with $50.4 million in
availability. Note 9 - Long-Term Debt of the Notes to Consolidated
Financial Statements contains information concerning the significant
terms of the long-term borrowings.
During
2011, borrowings from the FHLB
declined from $23.2 million as of year-end 2010 to $21.7 million. FHLB
advances and notes payable to banks consist of secured borrowings under
existing lines of credit.
DACC's
primary sources of funding are
short-term and long-term notes payable to banks. As of December 31,
2011, DACC had established lines of credit of $30.0 million, of which
$11.6 million was drawn in the form of short-term notes payable and
$6.8 million in long-term notes payable.
During
2011, DBI paid off its advance
of $1.0 million that was outstanding against its $6.0 million line of
credit as of the prior year-end. This advance was used to fund the
transfer of a foreclosed property valued at $1.0 million to DBI
Properties, Inc., as of December 30, 2009. The property was sold in
December 2011 and the advance was repaid. There were no draws made
against the line of credit during 2011.
The
following sets forth information concerning other borrowed funds for
DBI during each of the last three years:
|
December
31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
Short-term
borrowings:
|
|
|
|
|
|
Notes
payable to banks
|
$11,559
|
|
$13,888
|
|
$17,971
|
|
|
|
|
|
|
Long-term
debt:
|
|
|
|
|
|
Federal
Home Loan Bank advances
|
21,650
|
|
23,200
|
|
26,600
|
Other
long-term debt
|
6,832
|
|
6,499
|
|
4,250
|
Total
long-term debt
|
28,482
|
|
29,699
|
|
30,850
|
Total
other borrowed funds
|
$40,041
|
|
$43,587
|
|
$48,821
|
56
Management's
Discussion and Analysis
|
December
31,
|
$(000)s
|
2011
|
|
2010
|
|
2009
|
|
|
|
|
|
|
Short-term
borrowings:
|
|
|
|
|
|
Average
amounts outstanding during the year
|
$12,110
|
|
$17,608
|
|
$19,255
|
Average
interest rates on amounts outstanding during the year
|
0.89%
|
|
0.92%
|
|
1.04%
|
Weighted
average interest rate at year end
|
0.53%
|
|
0.89%
|
|
1.43%
|
Maximum
month-end amounts outstanding
|
$12,813
|
|
$20,982
|
|
$22,163
|
Capital
Resources
Stockholders'
equity at December 31,
2011, increased 3.9% to $56.0 million or $471 per share, compared to
$53.9 million or $453 per share one year ago. Cash dividends of $14.50
per share were declared in 2011, 2010 and 2009. The dividend payout
ratio (dividends declared as a percentage of net income) was 48%, 50%
and 196% in 2011, 2010 and 2009, respectively.
Pursuant to
regulations promulgated
by the Federal Reserve Board, bank holding companies ("BHC") with total
assets above $500 million are required to maintain minimum levels of
core capital as a percentage of total assets (leverage ratio) and total
capital as a percentage of risk-based assets. Under these regulations,
the most highly rated BHCs must meet a minimum leverage ratio of at
least 3%, while lower rated BHCs must maintain a ratio of at least 4%.
The regulations assign risk weightings to assets and off-balance sheet
items and require a minimum risk-based capital ratio of 8%. At least
half of the required 8% must consist of core capital. Core capital
consists principally of shareholders' equity less intangibles, while
qualifying total capital consists of core capital, certain debt
instruments and a portion of the allowance for credit losses.
The table
below describes the ratios
of DBI as of the end of the three most recent years, and the applicable
regulatory minimums.
|
Ratios
as of December 31,
|
|
Regulatory
|
|
2011
|
|
2010
|
|
2009
|
|
Minimums
|
Equity as a % of assets
|
13.2%
|
|
12.8%
|
|
12.5%
|
|
N/A
|
Core capital as a % of
average assets
|
13.7%
|
|
13.5%
|
|
13.2%
|
|
4.0%
|
Core capital as a % of
risk-based assets
|
18.3%
|
|
17.0%
|
|
16.6%
|
|
4.0%
|
Total capital as a % of
risk-based assets
|
19.6%
|
|
18.3%
|
|
17.9%
|
|
8.0%
|
While
technically not subject to
regulatory capital minimums because its total assets did not exceed
$500 million at December 31, 2011, DBI's core and risk-based capital
ratios are well above regulatory minimums.
The payment
of future dividends by
DBI is subject to the discretion of its Board of Directors and will
depend on many factors, including DBI's operating results, financial
condition and capital position. The ability of DBI to pay dividends on
its common stock is largely dependent upon the ability of DSB to pay
dividends on the stock held by DBI. DSB's ability to pay dividends is
restricted by both state and federal laws and regulations. DSB is
subject to policies and regulations issued by the FDIC and the WDFI,
which, in part, establish minimum acceptable capital requirements for
banks, thereby limiting the ability to pay dividends. In addition,
Wisconsin law provides that state chartered banks may declare and pay
dividends out of undivided profits but only after provisions have been
made for all expenses, losses, required reserves, taxes and interest
accrued or due from the bank. Payments of dividends in some
circumstances may require the written consent of the WDFI. Note 17 -
Regulatory Matters of the Notes To Consolidated Financial Statements
contain information concerning capital ratios of DSB.
Management
believes 2012 earnings of
DSB will be sufficient to pay dividends to DBI. DBI could also receive
dividends from DACC, which has the earnings and capital strength to
provide additional dividends to DBI. During 2011, DBI received
dividends of $1.8 million from DSB and $0.3 million from DACC. DACC had
net income of $0.7 million, $0.6 million and $0.7 million for the years
ended December 31, 2011, 2010 and 2009, respectively. The core capital
as a percent of risk-based assets ratio of DACC as of December 31,
2011, was 31.2%.
During
2012, management estimates
that there will be capital expenditures of between $0.3 and $0.4
million for a remodeling project planned in the Denmark office. As
previously discussed, the purpose of this project is to create a more
efficient work area that maximizes customer interaction with bank
personnel.
57
Management's
Discussion and Analysis
Liquidity
Liquidity
refers to the ability of
DBI to generate adequate amounts of cash to meet DBI's needs for cash.
DBI has a Contingency Funding Plan that, among other things, identifies
asset and liability sources of liquidity, sets limits expressed as a
percentage of total assets on wholesale funding reliance, identifies
and assigns responsibilities to a liquidity crisis team consisting of
senior management, defines short-term and long-term crisis events,
requires stress testing at three levels up to twenty percent of
deposits and requires quarterly monitoring and reporting.
Management
measures and monitors
liquidity on a monthly basis and reports liquidity ratios to the Board
of Directors at least quarterly. These ratios and measurements include
loans-to-assets ratio, loans-to-deposits ratio, investments-to-assets
ratio, liquidity ratio, liquidity coverage ratio and available lines of
credit on established borrowings. The liquidity coverage ratio
represents a stressed measurement of liquidity and is calculated by
dividing high quality liquid assets by the net of total cash outflows
less total inflows. DBI utilizes a third party asset-liability model to
project cash flows of investments, loans, deposits and borrowings.
Loan
requests typically present the
greatest need for cash but liquidity must also be maintained to
accommodate possible outflows in deposits. During 2011, net cash
provided by operating activities amounted to $8.5 million, the proceeds
from the maturity or sale of securities of $26.8 million and an
increase in deposit balances of $7.3 million, as shown in the
consolidated statements of cash flows, provided the major sources of
funding. Securities purchases of $31.6 million, the $3.5 million net
reduction in borrowings and the payment of $1.7 million in dividends
were the major uses of cash during 2011.
DSB
maintains liquid assets to meet
its liquidity needs. These include cash and due from banks, marketable
investment securities designated as available for sale and federal
funds sold. DSB also has the ability to borrow approximately $10.0
million by means of the purchase of short-term federal funds from its
principal correspondent banks. Management strives to maintain enough
liquidity to satisfy customer credit needs, meet deposit withdrawal
requests and any other expected needs for cash. Excess liquid assets
are reallocated to achieve higher yields. One ratio used to measure the
liquidity of banking institutions is the net loan-to-deposit ratio. The
net loan-to-deposit ratio of DSB was 87%, 84% and 86% at December 31,
2011, 2010 and 2009, respectively. A high net loan-to-deposit ratio
creates a greater challenge in managing adverse fluctuations in deposit
balances and consequently this can limit growth. The net
loan-to-deposit ratio reflects only on-balance sheet items. Off-balance
sheet items such as commitments to extend credit and established
borrowing lines of credit also affect the liquidity position.
In order to
increase available
funding sources DSB is a member of the FHLB. As of December 31, 2011,
the amount owed to the FHLB was $21.7 million. The borrowings are
secured by residential mortgages. The maximum amount of collateral that
can be pledged to FHLB by DSB is limited by state law to four times
capital. DSB could borrow an additional $13.0 million from the FHLB
based on its $3.6 million investment in FHLB common stock and eligible
collateral. DSB also sells loans to DACC and to the secondary mortgage
market. In 1999, a $20.0 million line of credit was established with
the Federal Reserve Bank. To date, DSB has not borrowed against this
line. Other sources of liquidity consist of established lines of credit
by DACC and by the parent DBI. As of December 31, 2011, DACC has unused
lines of credit of $11.6 million and the parent company has an
available line of credit of $6.0 million. See Note 12 - Commitments and
Credit Risk in the Notes to the Consolidated Financial Statements for a
discussion of DBI's commitments to extend credit. Management believes
DBI's liquidity position as of December 31, 2011, is adequate under
current economic conditions.
Off-Balance
Sheet Arrangements
As of
December 31, 2011, DBI has no
off-balance sheet arrangements other than the commitments to extend
credit and the standby letters of credit disclosed in Note 12.
58
Management's
Discussion and Analysis
Interest
Sensitivity
The
following table shows the
repricing period for interest-earning assets and interest-bearing
liabilities and the related gap based on contractual maturities at
December 31, 2011:
$(000)s
|
0 to 6
|
|
7 to 12
|
|
1 to 2
|
|
Over 2
|
Months
|
|
Months
|
|
Years
|
|
Years
|
Loans
|
$75,922
|
|
$53,836
|
|
$33,460
|
|
$134,614
|
Investment securities
|
1,115
|
|
1,097
|
|
11,173
|
|
54,226
|
Federal funds sold
|
20,187
|
|
0
|
|
0
|
|
0
|
Other
|
3,602
|
|
0
|
|
0
|
|
803
|
Total earning assets
|
$100,826
|
|
$54,933
|
|
$44,633
|
|
$189,643
|
Interest-bearing deposits
|
$197,921
|
|
$20,469
|
|
$32,665
|
|
$29,268
|
Other borrowed funds
|
12,959
|
|
4,000
|
|
2,400
|
|
20,682
|
Total interest-bearing
liabilities
|
$210,880
|
|
$24,469
|
|
$35,065
|
|
$49,950
|
Rate sensitivity gap
|
($110,054)
|
|
$30,464
|
|
$9,568
|
|
$139,693
|
Cumulative rate sensitivity
gap
|
($110,054)
|
|
($79,590)
|
|
($70,022)
|
|
$69,671
|
Cumulative ratio of rate
sensitive
|
|
|
|
|
|
|
|
assets to rate sensitive
liabilities
|
47.81%
|
|
66.18%
|
|
74.11%
|
|
121.75%
|
Ratio of cumulative gap to
|
|
|
|
|
|
|
|
average earning assets
|
-28.35%
|
|
-20.50%
|
|
-18.04%
|
|
17.95%
|
Mortgage-backed
securities are
allocated according to their expected prepayments rather than their
contractual maturities. For purposes of this analysis, NOW, savings and
money market accounts are considered repriceable within six months. The
above gap analysis is used to identify mismatches in the repricing of
assets and liabilities within specified periods of time or interest
sensitivity gaps. The rate sensitivity or repricing gap is equal to
total interest-earning repricing assets exceed total interest-bearing
repricing liabilities and a negative gap exists when total
interest-bearing repricing liabilities exceed total interest-earning
repricing assets.
59
EMPLOYEES OF DENMARK STATE BANK
Denmark
Tiffany L. Allen
Kimberly J. Andre
Debra K. Ausloos
Michael A. Backaus
Samantha M. Behnke
Carol M. Behringer
Christina M. Bienapfl
Melissa S. Brandes
Mary B. Buresh
Sheena M. Craanen
Terese M. Deprey
Hilaria A. Dose
Mary J. Doucha
Lynnette E. Duckett
Donna P. Emmer
Beverly J. Evenson
Jill S. Feiler
Sara L. Fels
Bonita M. Gauger
Patricia A. Gremore
Sara J. Halfmann
Dennis J. Heim
Kristine C. Hernandez
Kevin W. Johnsrud
Donna J. Kafka
David L. Kappelman
Melissa M. Kersten
Rita A. Killingbeck
Betty A. Kittell
Ellen M. Klarkowski
Kim M. Kohn
Ann M. Kozlovsky
Lawrence J. Kozlovsky
Evonne J. Kreft
Carl T. Laveck
Lynda A. Leanna
Lonnie A. Loritz
Stacy L. Magnuson
Rachel J. Markvart
Sandra R. Miller
Shawn E. Mueller
|
Denmark
Kristina L. Nelsen
Stephanie M. Nemetz
Tamara A. O'Brien
John P. Olsen
Tobias H. Olsen
Anna M. Pearson
Stephen N. Peplinski
Tammy A. Pribyl
Charles J. Rabitz
Bonnie L. Reindl
Linda M. Rentmeester
Sarah J. Schley
Kenneth J. Schneider
Cynthia L. Shimon
Lori A. Sisel
Joanna B. Strzyzewski
Jeanne M. Swagel
Deanna L. Tilot
Jeffrey G. Vandenplas
Allison J. Van Groll
Leroy M. Verkuilen
Cynthia M. Winiecki
Jeanne L. Wolf
Bellevue
Mary A. Bauer
Molly J. Carriveau
Joan M. DeGrand
Jodi G. Havlovitz
Amy R. Hertel
Tiffany A. Jensen
Ryan M. Johanek
Nancy A. Koch
Chad R. Kofler
Mary E. Kropp
Katherine A. Pelnar
Kendra J. Simon
Brittney M. Tollar
|
Maribel
Edwin R. Duckart
Debbie A. Grenier
Linda M. Kuik
Tami J. Pelischek
Reedsville
Linda L. Beyer
Sara J. Ebert
Joan C. Popp
Darlene F. Schmieder
Gail S. Wegner
Whitelaw
Debra J. Habeck
Deborah L. Kopidlansky
Richard J. Schmieder
Bonnie M. Vogel
Kristine Weber
Wrightstown
Polly L. Novitski
Nicole A. Riddle
Mary K. Vanden Wymelenberg
|
60
Directors of
Denmark Bancshares, Inc.
|
|
Officers of DBI and
DSB
|
Janet L. Bonkowski
Public Relations Manager
Schneider National, Inc.
Director of Denmark State Bank
Thomas N. Hartman
President
Hartman's Towne and Country Greenhouse, Inc.
Director of Denmark State Bank
Michael L. Heim
President
Heim Trucking Company
Director of Denmark State Bank
Kenneth A. Larsen, Sr.*
Sole Member, K.A. Larsen Consulting, LLC
Director and Chairman of the Board of Denmark State Bank
William F. Noel
Operations Manager
St. Bernard & St. Philip Parishes
Director of Denmark State Bank
John P. Olsen*
CEO and President of Denmark Bancshares, Inc.
CEO of Denmark State Bank
Director of Denmark State Bank
Diane L. Roundy
Director of Business Development
Schenck Business Solutions
Director of Denmark State Bank
Thomas F. Wall
Chairman of the Board of Denmark Bancshares, Inc.
Retired Sales Account Manager
Natural Beauty Growers
Director of Denmark State Bank
|
|
John P. Olsen*
CEO and President of Denmark Bancshares, Inc.
CEO of Denmark State Bank
Director of Denmark State Bank
Jill S. Feiler*
President of Denmark State Bank
Vice President and Secretary of Denmark Bancshares, Inc
.
Carl T. Laveck*
Executive Vice President of Denmark Bancshares, Inc.
Executive Vice President and Chief Credit Officer of
Denmark State Bank
Dennis J. Heim*
Vice President and CFO of Denmark Bancshares, Inc.
Sr. Vice President and CFO of Denmark State Bank
Kimberly J. Andre*
Assistant Vice President and Controller
Denmark State Bank
David L. Kappelman*
Vice President
Denmark State Bank
Lonnie A. Loritz*
Vice President and Secretary
Denmark State Bank
Jeffrey G. Vandenplas*
Vice President
Denmark State Bank
* Executive Officer
|
61
QUARTERLY FINANCIAL INFORMATION
MARKET
INFORMATION
Historically,
trading in shares of
DBI's common stock has been limited. DBI's common stock is quoted on
the Pink Sheets (Trading symbol: DMKB.PK). Pink Sheet quotations
reflect inter-dealer prices without retail mark-up, mark-down or
commission and may not necessarily reflect actual transactions. The
following table shows high and low sales prices for DBI common stock
and cash dividends paid for the past two years:
|
Book
Value
|
Market
|
|
|
End of
Quarter
|
Value
(1)
|
Dividends
|
2010
|
|
High
|
Low
|
(2)
|
1
st
Quarter
|
$440
|
$450
|
$400
|
$7.25
|
2
nd
Quarter
|
441
|
375
|
375
|
|
3
rd
Quarter
|
452
|
400
|
370
|
7.25
|
4
th
Quarter
|
453
|
450
|
400
|
|
|
|
|
|
|
2011
|
|
|
|
|
1
st
Quarter
|
$460
|
$450
|
$430
|
$7.25
|
2
nd
Quarter
|
463
|
440
|
420
|
|
3
rd
Quarter
|
471
|
425
|
420
|
7.25
|
4
th
Quarter
|
471
|
425
|
420
|
|
1) The
Common Stock of DBI
trades sparsely. There is no established market for the Common Stock of
DBI and it is unlikely that such a market for the shares will develop
in the foreseeable future.
2) The
ability of DBI to pay
dividends is subject to certain limitations. See "Capital Resources" in
Management's Discussion and Analysis.
As of
February 20, 2012 DBI had 1,635
shareholders of record. Beneficial owners of DBI's Common Stock whose
shares are held in "nominee" or "street" name are not included in the
number of shareholders of record.
SELECTED FINANCIAL INFORMATION
The
following table sets forth certain unaudited results of operations for
the periods indicated:
(In
thousands except per share data)
|
For
the Quarter Ended
|
2010
|
March 31
|
June 30
|
September
30
|
December
31
|
Interest income
|
$4,890
|
$4,930
|
$4,902
|
$4,773
|
Interest
expense
|
1,345
|
1,275
|
1,230
|
1,136
|
Provision
for credit losses
|
400
|
330
|
310
|
200
|
Net
income
|
795
|
840
|
906
|
901
|
Net
income per share
|
6.68
|
7.07
|
7.62
|
7.57
|
|
|
|
|
|
2011
|
|
|
|
|
Interest income
|
$4,619
|
$4,512
|
$4,406
|
$4,340
|
Interest
expense
|
1,103
|
1,052
|
1,003
|
946
|
Provision
for credit losses
|
150
|
150
|
150
|
150
|
Net
income
|
913
|
868
|
848
|
982
|
Net
income per share
|
7.68
|
7.30
|
7.13
|
8.26
|
62
Denmark Bancshares (QX) (USOTC:DMKBA)
Gráfico Histórico do Ativo
De Mai 2024 até Jun 2024
Denmark Bancshares (QX) (USOTC:DMKBA)
Gráfico Histórico do Ativo
De Jun 2023 até Jun 2024