Earnings per Common Share
The calculation of earnings per common share and diluted earnings per common share for the
three and six
months ended
June 30, 2017
and
2016
is presented below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Net income
|
$
|
28,529
|
|
|
$
|
81,074
|
|
|
$
|
106,403
|
|
|
$
|
148,516
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding and diluted common shares outstanding (1)
|
2,404,096
|
|
|
2,449,923
|
|
|
2,404,096
|
|
|
2,449,923
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.04
|
|
|
$
|
0.06
|
|
Diluted earnings per common share
|
$
|
0.01
|
|
|
$
|
0.03
|
|
|
$
|
0.04
|
|
|
$
|
0.06
|
|
|
|
|
|
|
|
|
|
(1) Share and per share amounts related to periods prior to the date of completion of the Conversion (July 13, 2016) have been restated to give retroactive recognition to the exchange ratio applied to the Conversion (0.8115 to one)
|
Unearned Employee Stock Ownership Plan (ESOP) shares are not considered outstanding and are therefore not taken into account when computing earnings per share. Unearned ESOP shares are presented as a reduction to stockholders’ equity and represent shares to be allocated to ESOP participants in future periods for services provided to the Company. ESOP shares that have been committed to be released are considered outstanding and included for the purposes of computing basic and diluted earnings per share.
|
Employee Stock Ownership Plan
The Company established the ESOP on July 13, 2016 in connection with its common stock offering. In conjunction with the second-step conversion described in Note 1, the ESOP purchased
171,138
shares at
$8.00
per share. To fund the purchase, the ESOP borrowed
$1.4 million
from the Company at a variable rate equal to the lowest Prime Rate published in The Wall Street Journal, to be repaid on a prorate basis in
25
substantially equal annual installments. The collateral for the loan is the common stock of the Company purchased by the ESOP.
The shares of stock purchased by the ESOP are held in a suspense account until they are released for allocation among participants. The shares will be released annually from the suspense account and the released shares will be allocated to the participants on the basis of each participant’s compensation for the year of allocation. As shares are released from collateral, the Company recognizes compensation expense equal to the average market price of the shares during the period and the shares will be outstanding for earnings-per-share purposes. The shares not released are reported as unearned ESOP shares in the stockholders’ equity section on the consolidated balance sheets. At
June 30, 2017
there were
6,845
allocated shares and
164,293
unallocated shares. The fair value of unallocated ESOP shares at
June 30, 2017
was approximately
$1,684,000
.
Subsequent Events
On July 21, 2017, the board of directors declared a
$0.05
per share cash dividend payable on August 22, 2017 to shareholders of record as of August 7, 2017.
Current Accounting Developments
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 660):
Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40).
The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the Codification. This update will be effective for interim and annual periods beginning after December 15, 2018. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements, but does not expect the guidance to have a material impact on the Company’s consolidated financial statements.
In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments-Overall (Subtopic 825-10):
Recognition and Measurement of Financial Assets and Financial Liabilities.
The update enhances the reporting model for financial instruments to provide users of financial statements with more decision-useful information by updating certain aspects or recognition, measurement, presentation and disclosure of financial instruments. Among other changes, the update includes requiring changes in fair value of equity securities with readily determinable fair value to be recognized in net income and clarifies that entities should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with entities other deferred tax assets. This update will be effective for interim and annual periods beginning after December 15, 2018, and is to be applied on a modified retrospective basis. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements, but does not expect the guidance to have a material impact on the Company’s consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit
L
osses (Topic 326):
Measurement of Credit Losses on Financial Instruments.
The ASU requires that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. This is in contrast to existing guidance whereby credit losses generally are not recognized until they are incurred. This update will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
In March 2017, the FASB issued ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20),
Premium Amortization on Purchased Callable Debt Securities.
The amendments in this ASU shorten the amortization period for certain callable debt securities purchased at a premium. Upon adoption of the standard, premiums on these qualifying callable debt securities will be amortized to the earliest call date. Discounts on purchased debt securities will continue to be accreted to maturity. The amendments are effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. Upon transition, entities should apply the guidance on a modified retrospective basis, with a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption and provide the disclosures required for a change in accounting principle. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
|
|
(2)
|
Securities Available-for-Sale
|
Securities available-for-sale at
June 30, 2017
and
December 31, 2016
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
June 30, 2017:
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
249,729
|
|
|
$
|
—
|
|
|
$
|
5,888
|
|
|
$
|
243,841
|
|
Mortgage-backed securities*
|
|
30,673,832
|
|
|
7,055
|
|
|
350,164
|
|
|
30,330,723
|
|
Municipal bonds
|
|
12,102,888
|
|
|
199,178
|
|
|
54,767
|
|
|
12,247,299
|
|
Corporate bonds
|
|
500,000
|
|
|
—
|
|
|
1,870
|
|
|
498,130
|
|
|
|
$
|
43,526,449
|
|
|
$
|
206,233
|
|
|
$
|
412,689
|
|
|
$
|
43,319,993
|
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
249,667
|
|
|
$
|
—
|
|
|
$
|
6,602
|
|
|
$
|
243,065
|
|
Mortgage-backed securities*
|
|
31,884,681
|
|
|
3,206
|
|
|
491,081
|
|
|
31,396,806
|
|
Municipal bonds
|
|
12,685,114
|
|
|
68,278
|
|
|
239,306
|
|
|
12,514,086
|
|
Corporate bonds
|
|
500,000
|
|
|
—
|
|
|
1,120
|
|
|
498,880
|
|
|
|
$
|
45,319,462
|
|
|
$
|
71,484
|
|
|
$
|
738,109
|
|
|
$
|
44,652,837
|
|
|
|
|
*All mortgage-backed securities are issued by FNMA, FHLMC, or GNMA and are backed by residential mortgage loans.
|
The amortized cost and estimated fair value of securities available-for-sale at
June 30, 2017
are shown below by contractual maturity. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
Amortized
cost
|
|
Fair value
|
Due in one year or less
|
$
|
200,000
|
|
|
$
|
200,672
|
|
Due after one year through five years
|
2,153,830
|
|
|
2,175,817
|
|
Due after five years, but less than ten years
|
6,364,619
|
|
|
6,518,915
|
|
Due after ten years
|
3,634,168
|
|
|
3,595,736
|
|
|
12,352,617
|
|
|
12,491,140
|
|
Mortgage-backed securities
|
30,673,832
|
|
|
30,330,723
|
|
Corporate bonds
|
500,000
|
|
|
498,130
|
|
|
$
|
43,526,449
|
|
|
$
|
43,319,993
|
|
The details of the sales of investment securities for the
three and six
months ended
June 30, 2017
and
2016
are summarized in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Proceeds from sales
|
$
|
—
|
|
|
$
|
150,000
|
|
|
$
|
—
|
|
|
$
|
7,291,396
|
|
Gross gains on sales
|
—
|
|
|
—
|
|
|
—
|
|
|
50,200
|
|
Gross losses on sales
|
—
|
|
|
—
|
|
|
—
|
|
|
34,953
|
|
At
June 30, 2017
and
December 31, 2016
, accrued interest receivable for securities available-for-sale totaled
$189,087
and
$196,227
, respectively.
The following tables show the Company’s available-for-sale investments’ gross unrealized losses and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position at
June 30, 2017
and
December 31, 2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
Up to 12 months
|
|
Greater than 12 months
|
|
Total
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
U.S. agency securities
|
$
|
243,841
|
|
|
$
|
5,888
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
243,841
|
|
|
$
|
5,888
|
|
Mortgage-backed securities
|
23,476,314
|
|
|
280,552
|
|
|
5,130,312
|
|
|
69,612
|
|
|
28,606,626
|
|
|
350,164
|
|
Municipal bonds
|
4,200,324
|
|
|
54,767
|
|
|
—
|
|
|
—
|
|
|
4,200,324
|
|
|
54,767
|
|
Corporate bonds
|
498,130
|
|
|
1,870
|
|
|
—
|
|
|
—
|
|
|
498,130
|
|
|
1,870
|
|
Total
|
$
|
28,418,609
|
|
|
$
|
343,077
|
|
|
$
|
5,130,312
|
|
|
$
|
69,612
|
|
|
$
|
33,548,921
|
|
|
$
|
412,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
Up to 12 months
|
|
Greater than 12 months
|
|
Total
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
U.S. agency securities
|
$
|
243,065
|
|
|
$
|
6,602
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
243,065
|
|
|
$
|
6,602
|
|
Mortgage-backed securities
|
23,646,101
|
|
|
404,287
|
|
|
5,401,593
|
|
|
86,794
|
|
|
29,047,694
|
|
|
491,081
|
|
Municipal bonds
|
8,798,581
|
|
|
239,306
|
|
|
—
|
|
|
—
|
|
|
8,798,581
|
|
|
239,306
|
|
Corporate bonds
|
498,880
|
|
|
1,120
|
|
|
—
|
|
|
—
|
|
|
498,880
|
|
|
1,120
|
|
Total
|
$
|
33,186,627
|
|
|
$
|
651,315
|
|
|
$
|
5,401,593
|
|
|
$
|
86,794
|
|
|
$
|
38,588,220
|
|
|
$
|
738,109
|
|
The Company’s assessment of other‑than‑temporary impairment is based on its reasonable judgment of the specific facts and circumstances impacting each individual security at the time such assessments are made. The Company reviews and considers factual information, including expected cash flows, the structure of the security, the credit quality of the underlying assets, and the current and anticipated market conditions.
The Company does not intend to sell its available-for-sale investment securities and it is not likely that the Company will be required to sell them before the recovery of its cost. Due to the issuers’ continued
satisfactions of their obligations under the securities in accordance with their contractual terms and the expectation that they will continue to do so, and management’s intent and ability to hold these securities for a period of time sufficient to allow for any anticipated recovery in fair value, the Company believes that the investment securities identified in the tables above were temporarily impaired as of
June 30, 2017
and
December 31, 2016
.
At
June 30, 2017
and
December 31, 2016
, loans receivable consisted of the following segments:
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Loans:
|
|
|
|
One-to-four family residential
|
$
|
47,981,641
|
|
|
$
|
47,315,025
|
|
Non-owner occupied one-to-four family residential
|
3,864,581
|
|
|
3,650,171
|
|
Commercial real estate
|
3,935,807
|
|
|
3,596,717
|
|
Consumer
|
6,511,028
|
|
|
6,604,757
|
|
Total loans receivable
|
62,293,057
|
|
|
61,166,670
|
|
Discounts on loans purchased
|
(42,607
|
)
|
|
(56,707
|
)
|
Deferred loan costs (fees)
|
(40,020
|
)
|
|
(46,462
|
)
|
Allowance for loan losses
|
(498,450
|
)
|
|
(487,114
|
)
|
|
$
|
61,711,980
|
|
|
$
|
60,576,387
|
|
Accrued interest receivable on loans receivable was
$202,320
and
$226,722
at
June 30, 2017
and
December 31, 2016
, respectively.
The loan portfolio included approximately
$43.3 million
of fixed rate loans as of
June 30, 2017
and
$43.1 million
as of
December 31, 2016
. The loan portfolio also included approximately
$19.0 million
and
$18.1 million
of variable rate loans as of
June 30, 2017
and
December 31, 2016
, respectively.
The Company originates residential, commercial real estate loans and other consumer loans, primarily in its Hamilton County, and Buchanan County, Iowa market areas and their adjacent counties. A substantial portion of its borrowers’ ability to repay their loans is dependent upon economic conditions in the Company’s market area.
Allowance for Loan Losses
The following tables present the balance in the allowance for loan losses and recorded investment in loans by portfolio segment and based on impairment method as of
June 30, 2017
and
December 31, 2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
One-to-four family residential
|
|
Non-owner occupied on-to-four family residential
|
|
Commercial
real estate
|
|
Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
326,526
|
|
|
30,350
|
|
|
38,453
|
|
|
103,121
|
|
|
498,450
|
|
Total
|
$
|
326,526
|
|
|
$
|
30,350
|
|
|
$
|
38,453
|
|
|
$
|
103,121
|
|
|
$
|
498,450
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
285,038
|
|
|
$
|
—
|
|
|
$
|
285,038
|
|
Collectively evaluated for impairment
|
47,981,641
|
|
|
3,864,581
|
|
|
3,650,769
|
|
|
6,511,028
|
|
|
62,008,019
|
|
Total
|
$
|
47,981,641
|
|
|
$
|
3,864,581
|
|
|
$
|
3,935,807
|
|
|
$
|
6,511,028
|
|
|
$
|
62,293,057
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
One-to-four family residential
|
|
Non-owner occupied on-to-four family residential
|
|
Commercial
real estate
|
|
Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
319,849
|
|
|
28,231
|
|
|
37,135
|
|
|
101,899
|
|
|
487,114
|
|
Total
|
$
|
319,849
|
|
|
$
|
28,231
|
|
|
$
|
37,135
|
|
|
$
|
101,899
|
|
|
$
|
487,114
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
297,538
|
|
|
$
|
—
|
|
|
$
|
297,538
|
|
Collectively evaluated for impairment
|
47,315,025
|
|
|
3,650,171
|
|
|
3,299,179
|
|
|
6,604,757
|
|
|
60,869,132
|
|
Total
|
$
|
47,315,025
|
|
|
$
|
3,650,171
|
|
|
$
|
3,596,717
|
|
|
$
|
6,604,757
|
|
|
$
|
61,166,670
|
|
Activity in the allowance for loan losses by segment for the
three and six
months ended
June 30, 2017
and
2016
is summarized in the following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2017
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
331,736
|
|
|
$
|
6,135
|
|
|
$
|
133
|
|
|
$
|
792
|
|
|
$
|
326,526
|
|
Non-owner occupied one-to-four family residential
|
28,696
|
|
|
—
|
|
|
—
|
|
|
1,654
|
|
|
30,350
|
|
Commercial real estate
|
40,799
|
|
|
—
|
|
|
—
|
|
|
(2,346
|
)
|
*
|
38,453
|
|
Consumer
|
99,144
|
|
|
13,923
|
|
|
|
|
|
17,900
|
|
|
103,121
|
|
Total
|
$
|
500,375
|
|
|
$
|
20,058
|
|
|
$
|
133
|
|
|
$
|
18,000
|
|
|
$
|
498,450
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2016
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
344,708
|
|
|
$
|
5,610
|
|
|
$
|
—
|
|
|
$
|
27,959
|
|
|
$
|
367,057
|
|
Non-owner occupied one-to-four family residential
|
45,125
|
|
|
—
|
|
|
—
|
|
|
(13,162
|
)
|
*
|
31,963
|
|
Commercial real estate
|
35,961
|
|
|
—
|
|
|
—
|
|
|
(5,652
|
)
|
*
|
30,309
|
|
Consumer
|
75,771
|
|
|
—
|
|
|
300
|
|
|
10,855
|
|
|
86,926
|
|
Total
|
$
|
501,565
|
|
|
$
|
5,610
|
|
|
$
|
300
|
|
|
$
|
20,000
|
|
|
$
|
516,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2017
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
319,849
|
|
|
$
|
10,945
|
|
|
$
|
133
|
|
|
$
|
17,489
|
|
|
$
|
326,526
|
|
Non-owner occupied one-to-four family residential
|
28,231
|
|
|
—
|
|
|
—
|
|
|
2,119
|
|
|
30,350
|
|
Commercial real estate
|
37,135
|
|
|
—
|
|
|
—
|
|
|
1,318
|
|
|
38,453
|
|
Consumer
|
101,899
|
|
|
13,923
|
|
|
71
|
|
|
15,074
|
|
|
103,121
|
|
Total
|
$
|
487,114
|
|
|
$
|
24,868
|
|
|
$
|
204
|
|
|
$
|
36,000
|
|
|
$
|
498,450
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2016
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
366,858
|
|
|
$
|
5,610
|
|
|
$
|
—
|
|
|
$
|
5,809
|
|
|
$
|
367,057
|
|
Non-owner occupied one-to-four family residential
|
44,510
|
|
|
—
|
|
|
—
|
|
|
(12,547
|
)
|
*
|
31,963
|
|
Commercial real estate
|
32,443
|
|
|
—
|
|
|
—
|
|
|
(2,134
|
)
|
*
|
30,309
|
|
Consumer
|
61,367
|
|
|
3,613
|
|
|
300
|
|
|
28,872
|
|
|
86,926
|
|
Total
|
$
|
505,178
|
|
|
$
|
9,223
|
|
|
$
|
300
|
|
|
$
|
20,000
|
|
|
$
|
516,255
|
|
|
|
|
* The negative provisions for the various segments are either related to the decline in outstanding balances in each of those portfolio segments during the time periods disclosed and/or improvement in the credit quality factors related to those portfolio segments.
|
|
|
(a)
|
Loan Portfolio Segment Risk Characteristics
|
One-to-four family residential
: The Company generally retains most residential mortgage loans that are originated for its own portfolio. The market value of real estate securing residential real estate loans can fluctuate as a result of market conditions in the geographic area in which the real estate is located. Adverse developments affecting real estate values in the Company’s market could increase credit risk associated with its loan portfolio. Additionally, real estate lending typically involves large loan principal amounts and the repayment of the loans generally is dependent, in large part, on the borrower’s continuing financial stability, and is therefore more likely to be affected by adverse personal circumstances.
Non-owner occupied one-to-four family residential:
The Company originates fixed-rate and adjustable-rate loans secured by non-owner occupied one-to-four family properties. These loans may have a term of up to
30 years
. Generally the Bank will lend up to
75%
of the property’s appraised value. Appraised values are determined by an outside independent appraiser. In deciding to originate a loan secured by a non-owner occupied one-to-four family residential property, management reviews the creditworthiness of the borrower and the expected cash flows from the property securing the loan, the cash flow requirements of the borrower and the value of the property securing the loan. This segment is generally secured by one-to-four family properties.
Commercial real estate:
On a very limited basis, the Company originates fixed-rate and adjustable-rate commercial real estate and land loans. These loans may have a term of up to
30 years
. Generally the Bank will lend up to
75%
of the property’s appraised value. Appraised values are determined by an outside independent appraiser. In recent years, the Company has significantly reduced the emphasis on these types of loans and does not intend to emphasize these types of loans in the future. This segment is generally secured by retail, industrial, service or other commercial properties and loans secured by raw land, including timber.
Consumer
: Consumer loans typically have shorter terms, lower balances, higher yields, and higher rates of default. Consumer loan collections are dependent on the borrower’s continuing financial stability, and are therefore more likely to be affected by adverse personal circumstances. This segment consists mainly of loans collateralized by automobiles. The collateral securing these loans, may depreciate over time, may be difficult to recover and may fluctuate in value based on condition.
The Company requires a loan to be at least partially charged off as soon as it becomes apparent that some loss will be incurred, or when its collectability is sufficiently questionable that it no longer is considered a bankable asset. The primary considerations when determining if and how much of a loan should be charged off are as follows: (1) the potential for future cash flows; (2) the value of any collateral; and (3) the strength of any co-makers or guarantors.
|
|
(c)
|
Troubled Debt Restructurings (TDR)
|
All loans deemed troubled debt restructurings, or “TDR”, are considered impaired, and are evaluated for collateral sufficiency. A loan is considered a TDR when the Bank, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Bank would not otherwise consider. There were
no
new troubled debt restructurings in the first
six
months of
2017
.
|
|
(d)
|
Loans Measured Individually for Impairment
|
Loans that are deemed to be impaired are reserved for with the necessary allocation. All loans deemed troubled debt restructurings are considered impaired. Generally loans for 1-4 family residential and consumer are collectively evaluated for impairment.
|
|
(e)
|
Loans Measured Collectively for Impairment
|
All loans not evaluated individually for impairment are grouped together by type and further segmented by risk classification. The Company’s historical loss experiences for each portfolio segment are calculated using a 12 quarter rolling average loss rate for estimating losses adjusted for qualitative factors. The qualitative factors consider economic and business conditions, changes in nature and volume of the loan portfolio, concentrations, collateral values, level and trends in delinquencies, external factors, lending policies, experience of lending staff, and monitoring of credit quality.
The following tables set forth the composition of each class of the Company’s loans by internally assigned credit quality indicators.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
Special
mention/watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
June 30, 2017:
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
46,328,899
|
|
|
$
|
1,432,800
|
|
|
$
|
219,942
|
|
|
$
|
—
|
|
|
$
|
47,981,641
|
|
Non-owner occupied one-to-four family residential
|
3,490,936
|
|
|
373,645
|
|
|
—
|
|
|
—
|
|
|
3,864,581
|
|
Commercial real estate
|
3,368,985
|
|
|
259,066
|
|
|
307,756
|
|
|
—
|
|
|
3,935,807
|
|
Consumer
|
6,348,718
|
|
|
152,772
|
|
|
9,538
|
|
|
—
|
|
|
6,511,028
|
|
Total
|
$
|
59,537,538
|
|
|
$
|
2,218,283
|
|
|
$
|
537,236
|
|
|
$
|
—
|
|
|
$
|
62,293,057
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
Special
mention/watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
45,851,480
|
|
|
$
|
978,513
|
|
|
$
|
485,032
|
|
|
$
|
—
|
|
|
$
|
47,315,025
|
|
Non-owner occupied one-to-four family residential
|
3,299,494
|
|
|
36,298
|
|
|
314,379
|
|
|
—
|
|
|
3,650,171
|
|
Commercial real estate
|
3,009,623
|
|
|
289,556
|
|
|
297,538
|
|
|
—
|
|
|
3,596,717
|
|
Consumer
|
6,324,360
|
|
|
270,478
|
|
|
9,919
|
|
|
—
|
|
|
6,604,757
|
|
Total
|
$
|
58,484,957
|
|
|
$
|
1,574,845
|
|
|
$
|
1,106,868
|
|
|
$
|
—
|
|
|
$
|
61,166,670
|
|
Special Mention/Watch – Loans classified as special mention/watch are assets that do not warrant adverse classification but possess credit deficiencies or potential weakness deserving close attention.
Substandard – Substandard loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well‑defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful – Loans classified doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable, and improbable.
The Company had
one
impaired loan as of
June 30, 2017
and
December 31, 2016
.
No
interest income was recorded on impaired loans during
2017
or
2016
.
|
|
(f)
|
Nonaccrual and Delinquent Loans
|
Loans are placed on nonaccrual status when (1) payment in full of principal and interest is no longer expected or (2) principal or interest has been in default for
90
or more (unless the loan is well secured with marketable collateral).
A nonaccrual asset may be restored to an accrual status when all past-due principal and interest has been paid and the borrower has demonstrated satisfactory payment performance (excluding renewals and modifications that involve the capitalizing of interest).
Delinquency status of a loan is determined by the number of days that have elapsed past the loan’s payment due date, using the following classification groupings: 30-59 days, 60-89 days, and 90 days or more. Loans shown in the 30‑59 day’s and 60‑89 day’s columns in the table below reflect contractual delinquency status only, and include loans considered nonperforming due to classification as a TDR or being placed on nonaccrual.
The following tables set forth the composition of the Company’s past-due loans at
June 30, 2017
and
December 31, 2016
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 days
past due
|
|
60-89 days
past due
|
|
90 days
or more
past due
|
|
Total
past due
|
|
Current
|
|
Total loans receivable
|
|
Recorded investment > 90 days and accruing
|
June 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
634,143
|
|
|
$
|
227,821
|
|
|
$
|
219,943
|
|
|
$
|
1,081,907
|
|
|
$
|
46,899,734
|
|
|
$
|
47,981,641
|
|
|
$
|
51,140
|
|
Non-owner occupied one-to-four family residential
|
28,101
|
|
|
—
|
|
|
—
|
|
|
28,101
|
|
|
3,836,480
|
|
|
3,864,581
|
|
|
—
|
|
Commercial real estate
|
—
|
|
|
—
|
|
|
285,038
|
|
|
285,038
|
|
|
3,650,769
|
|
|
3,935,807
|
|
|
—
|
|
Consumer
|
115,260
|
|
|
1,832
|
|
|
5,898
|
|
|
122,990
|
|
|
6,388,038
|
|
|
6,511,028
|
|
|
5,898
|
|
Total
|
$
|
777,504
|
|
|
$
|
229,653
|
|
|
$
|
510,879
|
|
|
$
|
1,518,036
|
|
|
$
|
60,775,021
|
|
|
$
|
62,293,057
|
|
|
$
|
57,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 days
past due
|
|
60-89 days
past due
|
|
90 days
or more
past due
|
|
Total
past due
|
|
Current
|
|
Total loans receivable
|
|
Recorded investment > 90 days and accruing
|
December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
706,135
|
|
|
$
|
272,378
|
|
|
$
|
258,009
|
|
|
$
|
1,236,522
|
|
|
$
|
46,078,503
|
|
|
$
|
47,315,025
|
|
|
$
|
193,251
|
|
Non-owner occupied one-to-four family residential
|
—
|
|
|
36,298
|
|
|
56,639
|
|
|
92,937
|
|
|
3,557,234
|
|
|
3,650,171
|
|
|
56,639
|
|
Commercial real estate
|
27,143
|
|
|
—
|
|
|
297,538
|
|
|
324,681
|
|
|
3,272,036
|
|
|
3,596,717
|
|
|
—
|
|
Consumer
|
190,455
|
|
|
80,023
|
|
|
1,365
|
|
|
271,843
|
|
|
6,332,914
|
|
|
6,604,757
|
|
|
1,365
|
|
Total
|
$
|
923,733
|
|
|
$
|
388,699
|
|
|
$
|
613,551
|
|
|
$
|
1,925,983
|
|
|
$
|
59,240,687
|
|
|
$
|
61,166,670
|
|
|
$
|
251,255
|
|
The following tables set forth the composition of the Company’s recorded investment in loans on nonaccrual status as of
June 30, 2017
and
December 31, 2016
.
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Loans
|
|
|
|
One-to-four family residential
|
$
|
168,802
|
|
|
$
|
291,779
|
|
Non-owner occupied one-to-four family residential
|
—
|
|
|
314,380
|
|
Commercial real estate
|
285,038
|
|
|
297,538
|
|
Consumer
|
—
|
|
|
8,554
|
|
Total
|
$
|
453,840
|
|
|
$
|
912,251
|
|
At
June 30, 2017
and
December 31, 2016
, deposits are summarized as follows:
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Statement savings
|
$
|
14,625,100
|
|
|
$
|
12,031,554
|
|
Money market plus
|
11,010,640
|
|
|
11,169,038
|
|
NOW
|
18,623,859
|
|
|
18,489,727
|
|
Certificates of deposit
|
43,209,805
|
|
|
45,399,361
|
|
|
$
|
87,469,404
|
|
|
$
|
87,089,680
|
|
Included in the NOW accounts were approximately
$4.7 million
and
$4.8 million
of non-interest bearing deposits as of
June 30, 2017
and
December 31, 2016
, respectively.
Taxes on income comprise the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
Federal
|
|
State
|
|
Total
|
Current
|
$
|
5,182
|
|
|
$
|
2,050
|
|
|
$
|
7,232
|
|
Deferred
|
(50,632
|
)
|
|
1,000
|
|
|
(49,632
|
)
|
|
$
|
(45,450
|
)
|
|
$
|
3,050
|
|
|
$
|
(42,400
|
)
|
|
|
|
|
|
|
|
June 30, 2016
|
|
Federal
|
|
State
|
|
Total
|
Current
|
$
|
31,298
|
|
|
$
|
4,631
|
|
|
$
|
35,929
|
|
Deferred
|
(84,000
|
)
|
|
(1,000
|
)
|
|
(85,000
|
)
|
|
$
|
(52,702
|
)
|
|
$
|
3,631
|
|
|
$
|
(49,071
|
)
|
Taxes on income differ from the amounts computed by applying the federal income tax rate of
34%
to earnings before taxes on income for the following reasons, expressed in dollars:
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
June 30, 2016
|
Federal tax at statutory rate
|
$
|
21,761
|
|
|
$
|
33,811
|
|
Items affecting federal income tax rate:
|
|
|
|
State taxes on income, net of federal benefit
|
2,013
|
|
|
2,360
|
|
Tax-exempt income
|
(43,749
|
)
|
|
(66,277
|
)
|
Bank-owned life insurance
|
(22,809
|
)
|
|
—
|
|
Valuation allowance
|
13,000
|
|
|
—
|
|
Other
|
(12,616
|
)
|
|
(18,965
|
)
|
|
$
|
(42,400
|
)
|
|
$
|
(49,071
|
)
|
Federal income tax expense for the periods ended
June 30, 2017
and
December 31, 2016
was computed using the consolidated effective federal tax rate. The Company also recognized income tax expense pertaining to state franchise taxes payable individually by the Bank.
The tax effects of temporary differences that give rise to significant portions of deferred tax assets and deferred tax liabilities at
June 30, 2017
and
December 31, 2016
are presented below:
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Deferred tax assets:
|
|
|
|
Deferred directors’ fees
|
$
|
322,000
|
|
|
$
|
338,000
|
|
Allowance for loan losses
|
187,000
|
|
|
182,000
|
|
Net operating loss carryforward
|
169,000
|
|
|
138,000
|
|
AMT credit
|
48,289
|
|
|
35,000
|
|
Charitable contribution
|
88,000
|
|
|
86,000
|
|
Professional fees
|
76,000
|
|
|
77,000
|
|
Securities available-for-sale
|
76,728
|
|
|
246,159
|
|
Fixed assets
|
29,000
|
|
|
—
|
|
Other
|
20,763
|
|
|
28,420
|
|
Gross deferred tax assets
|
1,016,780
|
|
|
1,130,579
|
|
Valuation allowance
|
(119,000
|
)
|
|
(106,000
|
)
|
Net deferred tax assets
|
897,780
|
|
|
1,024,579
|
|
Deferred tax liabilities:
|
|
|
|
Prepaid expenses
|
(21,000
|
)
|
|
(21,000
|
)
|
FHLB stock dividends
|
(38,000
|
)
|
|
(38,000
|
)
|
Fixed assets
|
—
|
|
|
(6,000
|
)
|
Intangible assets
|
(24,000
|
)
|
|
(25,000
|
)
|
Gross deferred tax liabilities
|
(83,000
|
)
|
|
(90,000
|
)
|
Net deferred tax assets
|
$
|
814,780
|
|
|
$
|
934,579
|
|
Based upon the Company’s level of historical taxable income and anticipated future taxable income over the periods that the deferred tax assets are deductible, management has reviewed whether it is more likely than not the Company will realize the benefits of these deductible differences. Management has determined that a valuation allowance was required for deferred tax assets at
June 30, 2017
and
December 31, 2016
, related to the charitable contribution carryforward and Iowa corporate net operating loss carryovers. The charitable contribution expires if not used by
2020
.
As of
December 31, 2016
, the Company had
no
material unrecognized tax benefits. The evaluation was performed for those tax years that remain open to audit. The Company files a consolidated tax return for federal purposes and separate tax returns for the State of Iowa purposes.
Under previous law, the provisions of the IRS and similar sections of Iowa law permitted the Bank to deduct from taxable income an allowance for bad debts based on 8% of taxable income before such deduction or actual loss experience. Legislation passed in 1996 eliminated the percentage of taxable income method as an option for computing bad debt deductions for 1996 and in future years.
Deferred taxes have been provided for the difference between tax bad debt reserves and the loan loss allowances recorded in the financial statements subsequent to December 31, 1987. However, at
June 30, 2017
and
December 31, 2016
, retained earnings contain certain historical additions to bad debt reserves for income tax purposes of approximately
$2,134,000
as of December 31, 1987, for which no deferred taxes have been provided because the Bank does not intend to use these reserves for purposes other than to absorb losses. If these amounts which qualified as bad debt deductions are used for purposes other than to absorb bad debt losses or adjustments arising from the carryback of net operating losses, income taxes may be imposed at the then-existing rates. The approximate amount of unrecognized tax liability associated with these historical additions is
$800,000
.
|
|
(a)
|
Common Stock Repurchase
|
The Company repurchased
no
shares during the
three and six
months ended
June 30, 2017
and
2016
.
|
|
(b)
|
Regulatory Capital Requirements
|
The Company and WCF Financial Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements (as shown in the following table) can result in certain mandatory and possibly additional discretionary actions by regulators which, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and WCF Financial Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and WCF Financial Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Management believes the Company and WCF Financial Bank met all capital adequacy requirements to which they were subject as of
June 30, 2017
and
December 31, 2016
.
The Company’s and WCF Financial Bank’s capital amounts and ratios are presented in the following table as of
June 30, 2017
and
December 31, 2016
(dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
|
|
|
|
For capital adequacy
|
|
To be well-capitalized under
|
|
|
|
|
|
with capital conservation
|
|
prompt corrective action
|
|
Actual
|
|
buffer purposes
|
|
provisions
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Tangible capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
$
|
29,074
|
|
|
23.40
|
%
|
|
$
|
4,978
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
WCF Financial Bank
|
19,171
|
|
|
16.10
|
|
|
4,759
|
|
|
4.00
|
|
|
$
|
5,949
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,074
|
|
|
54.80
|
|
|
3,049
|
|
|
5.75
|
|
|
3,447
|
|
|
6.50
|
|
WCF Financial Bank
|
19,171
|
|
|
37.20
|
|
|
2,960
|
|
|
5.75
|
|
|
3,346
|
|
|
6.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,573
|
|
|
55.80
|
|
|
4,906
|
|
|
9.25
|
|
|
5,303
|
|
|
10.00
|
|
WCF Financial Bank
|
19,670
|
|
|
38.20
|
|
|
4,761
|
|
|
9.25
|
|
|
5,147
|
|
|
10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,074
|
|
|
54.80
|
|
|
3,845
|
|
|
7.25
|
|
|
4,243
|
|
|
8.00
|
|
WCF Financial Bank
|
19,171
|
|
|
37.20
|
|
|
3,732
|
|
|
7.25
|
|
|
4,118
|
|
|
8.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
To be well-capitalized under
|
|
|
|
|
|
For capital adequacy
|
|
prompt corrective action
|
|
Actual
|
|
purposes
|
|
provisions
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Tangible capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
$
|
29,192
|
|
|
24.30
|
%
|
|
$
|
4,812
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
WCF Financial Bank
|
18,993
|
|
|
16.00
|
|
|
4,753
|
|
|
4.00
|
|
|
$
|
5,941
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,192
|
|
|
55.30
|
|
|
2,706
|
|
|
5.13
|
|
|
3,432
|
|
|
6.50
|
|
WCF Financial Bank
|
18,993
|
|
|
36.80
|
|
|
2,648
|
|
|
5.13
|
|
|
3,359
|
|
|
6.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,679
|
|
|
56.20
|
|
|
4,554
|
|
|
8.63
|
|
|
5,280
|
|
|
10.00
|
|
WCF Financial Bank
|
19,480
|
|
|
37.70
|
|
|
4,457
|
|
|
8.63
|
|
|
5,167
|
|
|
10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,192
|
|
|
55.30
|
|
|
3,498
|
|
|
6.63
|
|
|
4,224
|
|
|
8.00
|
|
WCF Financial Bank
|
18,993
|
|
|
36.80
|
|
|
3,423
|
|
|
6.63
|
|
|
4,134
|
|
|
8.00
|
|
In July 2013, the Federal Reserve Board and the OCC issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act changes. The rules revised minimum capital requirements and adjusted prompt corrective action thresholds. The final rules revised the regulatory capital elements, added a new common equity Tier 1 capital ratio, increased the minimum Tier 1 capital ratio requirement, and implemented a new capital conservation buffer. The rules also permitted certain banking organizations to retain, through a one-time election, the existing treatment for AOCI. The Company and WCF Financial Bank made the election to retain the existing treatment, which excludes AOCI from regulatory capital amounts. The final rules took effect for the Company and WCF Financial Bank on January 1, 2015, subject to a transition period for certain parts of the rules.
Beginning in 2016, an additional capital conservation buffer was added to the minimum requirements for capital adequacy purposes, subject to a three year phase-in period. The capital conservation buffer will be fully phased-in on January 1, 2019 at 2.50%. A banking organization with a conservation buffer of less than 2.50% (or the required phase-in amount in years prior to 2019) will be subject to limitations on capital distributions, including dividend payments, and certain discretionary bonus payments to executive officers. As of
June 30, 2017
, the ratios for the Company and WCF Financial Bank were sufficient to meet the fully phased-in conservation buffer.
|
|
(c)
|
Dividends and Restrictions Thereon
|
The Company declared and paid a
$0.05
dividend in each of the first two quarters ended
June 30, 2017
. In the first quarter of 2016, the Company declared and paid a
$0.06
dividend but did
not
declare or pay a dividend during the second quarter of 2016. Per share amounts related to periods prior to the date of completion of the Conversion (July 13, 2016) have been restated to give retroactive recognition to the exchange ratio applied to the Conversion (
0.8115
to one).
Federal regulations impose certain limitations on the payment of dividends and other capital distributions by the Bank. Under the regulations, a savings institution, such as the Bank, that will meet the fully phased‑in capital requirements (as defined by the OCC regulations) subsequent to a capital distribution is generally permitted to make such capital distribution without OCC approval so long as they have not been notified of the need for more than normal supervision by the OCC. The Bank has not been so notified and, therefore, may make capital distributions during the calendar year equal to net income plus 50% of the amount by which the Bank’s capital exceeds the fully phased‑in capital requirement as measured at the beginning of the calendar year. A savings institution with total capital in excess of current minimum capital requirements but not in excess of the fully phased‑in requirements is permitted by the new regulations to make, without OCC approval, capital distributions of between 25% and 75% of its net income for the previous four quarters, less dividends already paid for such period. A savings institution that fails to meet current minimum capital requirements is prohibited from making any capital distributions without prior approval from the OCC.
FASB Accounting Standards Codification (ASC) 820,
Fair Value Measurement
, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the
principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact.
ASC 820 requires the use of valuation techniques that are consistent with the market approach, the income approach, and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, ASC 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
|
|
•
|
Level 1 Inputs
– Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
|
|
|
•
|
Level 2 Inputs
– Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
|
|
|
•
|
Level 3 Inputs
– Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
|
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s financial assets and liabilities carried at fair value.
|
|
•
|
Cash and due from banks, federal funds sold, and time deposits in other financial institutions
. The carrying amount is a reasonable estimate of fair value.
|
|
|
•
|
Securities available-for-sale
. Investment securities classified as available-for-sale are reported at fair value on a recurring basis. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other things.
|
|
|
•
|
Loans receivable
. The Company does not record loans at fair value on a recurring basis. For variable‑rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values for other loans are determined using estimated future cash flows, discounted at the interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The Company does record nonrecurring fair value adjustments to loans to reflect (1) partial write‑downs to collateral value or (2) the establishment of specific loan reserves that are based on the observable market price of the loan or the appraised of the collateral. These loans are classified as Level 3.
|
|
|
•
|
FHLB and Bankers’ Bank stock
. The value of FHLB and Bankers’ Bank stock is equivalent to its carrying value because the stock is redeemable at par value.
|
|
|
•
|
Accrued interest receivable and accrued interest payable
. The recorded amount of accrued interest receivable and accrued interest payable approximates fair value as a result of the short‑term nature of the instruments.
|
|
|
•
|
Deposits
. The fair value of deposits with no stated maturity, such as passbook, money market, noninterest‑bearing checking, and NOW accounts, is equal to the amount payable on demand. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value estimates do not include the benefit that results from the low‑cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.
|
|
|
•
|
FHLB advances
. The fair value of the FHLB advances is based on the discounted value of the cash flows. The discount rate is estimated using the rates currently offered for fixed‑rate advances of similar remaining maturities.
|
The following tables summarize financial assets measured at fair value on a recurring basis as of
June 30, 2017
and
December 31, 2016
, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value. The Company has
no
liabilities measured at fair value in the consolidated balance sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
|
Total fair value
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
243,841
|
|
|
$
|
—
|
|
|
$
|
243,841
|
|
Mortgage-backed securities
|
—
|
|
|
30,330,723
|
|
|
—
|
|
|
30,330,723
|
|
Municipal bonds
|
—
|
|
|
12,247,299
|
|
|
—
|
|
|
12,247,299
|
|
Corporate bonds
|
—
|
|
|
498,130
|
|
|
—
|
|
|
498,130
|
|
Total
|
$
|
—
|
|
|
$
|
43,319,993
|
|
|
$
|
—
|
|
|
$
|
43,319,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
|
Total fair value
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
243,065
|
|
|
$
|
—
|
|
|
$
|
243,065
|
|
Mortgage-backed securities
|
—
|
|
|
31,396,806
|
|
|
—
|
|
|
31,396,806
|
|
Municipal bonds
|
—
|
|
|
12,514,086
|
|
|
—
|
|
|
12,514,086
|
|
Corporate bonds
|
—
|
|
|
498,880
|
|
|
—
|
|
|
498,880
|
|
Total
|
$
|
—
|
|
|
$
|
44,652,837
|
|
|
$
|
—
|
|
|
$
|
44,652,837
|
|
There have been no changes in valuation methodologies at
June 30, 2017
compared to
December 31, 2016
and there were no transfers between levels during the periods ended
June 30, 2017
and
December 31, 2016
.
The Company is required to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. generally accepted accounting principles. These adjustments to fair value usually result from application of lower-of-cost or fair value accounting or write-downs of individual assets. As of
June 30, 2017
and
December 31, 2016
, the Company did
not
have any material assets measured at fair value on a nonrecurring basis.
The estimated fair values of Company’s financial instruments (as described in note 1) at
June 30, 2017
and
December 31, 2016
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|
Fair value
|
|
Carrying
|
|
Approximate
|
|
Carrying
|
|
Approximate
|
|
hierarchy
|
|
amount
|
|
fair value
|
|
amount
|
|
fair value
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
Level 1
|
|
$
|
1,717,061
|
|
|
$
|
1,717,061
|
|
|
$
|
1,716,578
|
|
|
$
|
1,716,578
|
|
Federal funds sold
|
Level 1
|
|
2,180,000
|
|
|
2,180,000
|
|
|
1,306,000
|
|
|
1,306,000
|
|
Time deposits in other
|
|
|
|
|
|
|
|
|
|
financial institutions
|
Level 1
|
|
5,036,473
|
|
|
5,036,473
|
|
|
5,037,068
|
|
|
5,037,068
|
|
Securities available-for-sale
|
See
previous
table
|
|
43,319,993
|
|
|
43,319,993
|
|
|
44,652,837
|
|
|
44,652,837
|
|
Loans receivable, net
|
Level 2
(1)
|
|
61,711,980
|
|
|
62,427,839
|
|
|
60,576,387
|
|
|
61,896,952
|
|
FHLB stock
|
Level 1
|
|
363,400
|
|
|
363,400
|
|
|
354,800
|
|
|
354,800
|
|
Bankers’ Bank stock
|
Level 1
|
|
147,500
|
|
|
147,500
|
|
|
147,500
|
|
|
147,500
|
|
Accrued interest receivable
|
Level 1
|
|
391,407
|
|
|
391,407
|
|
|
422,949
|
|
|
422,949
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
Deposits
|
Level 2
|
|
87,469,404
|
|
|
82,651,404
|
|
|
87,089,680
|
|
|
83,357,680
|
|
FHLB advances
|
Level 2
|
|
5,500,000
|
|
|
5,500,000
|
|
|
5,500,000
|
|
|
5,504,950
|
|
Accrued interest payable
|
Level 1
|
|
12,861
|
|
|
12,861
|
|
|
3,196
|
|
|
3,196
|
|
|
|
|
(1) Impaired loans would have a fair value hierarchy of a Level 3. See previous disclosures.
|
|
|
(8)
|
Commitments and Contingencies
|
The Company is involved with various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s consolidated financial statements.
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. The financial instruments include commitments to extend credit of approximately
$305,000
and
$360,000
as of
June 30, 2017
and
December 31, 2016
, respectively. These commitments expire
one year
from origination and are both fixed and adjustable interest rates ranging from
3.25%
to
5.50%
.
(9)
Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss) components at
June 30, 2017
and
December 31, 2016
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
Unrealized holding (losses) gains on securities available-for-sale
|
|
$
|
(206,456
|
)
|
|
$
|
(666,625
|
)
|
Tax impact
|
|
76,728
|
|
|
246,159
|
|
|
|
$
|
(129,728
|
)
|
|
$
|
(420,466
|
)
|