|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
20-5120010
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification Number)
|
|
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common Stock, $.01 par value per share
|
CZWI
|
NASDAQ Global Market SM
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
x
|
Non-accelerated filer
|
|
¨
|
|
Smaller reporting company
|
|
x
|
Emerging growth company
|
|
¨
|
|
|
|
|
|
|
|
|
|
Page Number
|
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|||
|
|
•
|
conditions in the financial markets and economic conditions generally;
|
•
|
the possibility of a deterioration in the residential real estate markets;
|
•
|
interest rate risk;
|
•
|
lending risk;
|
•
|
the sufficiency of loan allowances;
|
•
|
changes in the fair value or ratings downgrades of our securities;
|
•
|
competitive pressures among depository and other financial institutions;
|
•
|
our ability to maintain our reputation;
|
•
|
our ability to realize the benefits of net deferred tax assets;
|
•
|
our ability to maintain or increase our market share;
|
•
|
acts of terrorism and political or military actions by the United States or other governments;
|
•
|
legislative or regulatory changes or actions, or significant litigation, adversely affecting the Company or Bank;
|
•
|
increases in FDIC insurance premiums or special assessments by the FDIC;
|
•
|
disintermediation risk;
|
•
|
our inability to obtain needed liquidity;
|
•
|
risks related to the ongoing integration of F. & M. Bancorp. of Tomah Inc. (“F&M”) into the Company’s operations;
|
•
|
our ability to successfully execute our acquisition growth strategy;
|
•
|
risks posed by acquisitions and other expansion opportunities, including difficulties and delays in integrating the acquired business operations or fully realizing the cost savings and other benefits;
|
•
|
our ability to raise capital needed to fund growth or meet regulatory requirements;
|
•
|
the possibility that our internal controls and procedures could fail or be circumvented;
|
•
|
our ability to attract and retain key personnel;
|
•
|
our ability to keep pace with technological change;
|
•
|
cybersecurity risks;
|
•
|
changes in federal or state tax laws;
|
•
|
changes in accounting principles, policies or guidelines and their impact on financial performance;
|
•
|
restrictions on our ability to pay dividends; and
|
•
|
the potential volatility of our stock price.
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
||
October 24, 2019 - October 31, 2019
|
|
—
|
|
$
|
—
|
|
|
—
|
|
563,504
|
November 1, 2019 - November 30, 2019
|
|
—
|
|
$
|
—
|
|
|
—
|
|
563,504
|
December 1, 2019 - December 31, 2019
|
|
—
|
|
$
|
—
|
|
|
—
|
|
563,504
|
Total
|
|
—
|
|
$
|
—
|
|
|
—
|
|
|
|
|
Year ended December 31,
|
|
Three month transition period ended December 31,
|
||||
|
|
2,019
|
|
2018
|
||||
Selected Results of Operations Data:
|
|
|
|
|
||||
Interest income
|
|
$
|
60,423
|
|
|
$
|
13,047
|
|
Interest expense
|
|
16,910
|
|
|
3,007
|
|
||
Net interest income
|
|
43,513
|
|
|
10,040
|
|
||
Provision for loan losses
|
|
3,525
|
|
|
950
|
|
||
Net interest income after provision for loan losses
|
|
39,988
|
|
|
9,090
|
|
||
Fees and service charges
|
|
8,649
|
|
|
1,790
|
|
||
Other non-interest income
|
|
6,326
|
|
|
736
|
|
||
Non-interest income
|
|
14,975
|
|
|
2,526
|
|
||
Non-interest expense
|
|
42,686
|
|
|
9,794
|
|
||
Income before provision for income taxes
|
|
12,277
|
|
|
1,822
|
|
||
Income tax provision
|
|
2,814
|
|
|
561
|
|
||
Net income
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
Per Share Data: (1)
|
|
|
|
|
||||
Net income per share (basic) (1)
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
Net income per share (diluted) (1)
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
Cash dividends per common share
|
|
$
|
0.20
|
|
|
$
|
—
|
|
Book value per share at end of period
|
|
$
|
13.36
|
|
|
$
|
12.62
|
|
Tangible book value per share at end of period
|
|
$
|
9.89
|
|
|
$
|
9.03
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
|
|
|
|
||
FIVE YEAR SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)
|
||||||
|
|
Year ended December 31,
|
|
Three month transition period ended December 31,
|
||
|
|
2019
|
|
2018
|
||
Selected Financial Condition Data:
|
|
|
|
|
||
Total assets
|
|
1,531,249
|
|
|
1,287,924
|
|
Investment securities
|
|
182,970
|
|
|
151,575
|
|
Total loans, net of deferred costs (fees)
|
|
1,177,380
|
|
|
992,556
|
|
Total deposits
|
|
1,195,702
|
|
|
1,007,512
|
|
Short-term FHLB borrowings
|
|
73,471
|
|
|
98,813
|
|
Other FHLB borrowings
|
|
57,500
|
|
|
11,000
|
|
Other borrowings
|
|
43,560
|
|
|
24,647
|
|
Total shareholders’ equity
|
|
150,553
|
|
|
138,187
|
|
Weighted average basic common shares outstanding
|
|
11,114,328
|
|
|
10,942,920
|
|
Weighted average diluted common shares outstanding
|
|
11,121,435
|
|
|
10,967,386
|
|
Performance Ratios:
|
|
|
|
|
||
Return on average assets
|
|
0.68
|
%
|
|
0.42
|
%
|
Return on average total shareholders’ equity
|
|
6.59
|
%
|
|
3.65
|
%
|
Net interest margin (2)
|
|
3.37
|
%
|
|
3.56
|
%
|
Net interest spread (2)
|
|
|
|
|
||
Average during period
|
|
3.13
|
%
|
|
3.32
|
%
|
End of period
|
|
3.46
|
%
|
|
3.68
|
%
|
Net overhead ratio (3)
|
|
1.98
|
%
|
|
2.44
|
%
|
Average loan-to-average deposit ratio
|
|
98.55
|
%
|
|
94.99
|
%
|
Average interest bearing assets to average interest bearing liabilities
|
|
118.35
|
%
|
|
122.68
|
%
|
Efficiency ratio (4)
|
|
72.98
|
%
|
|
77.94
|
%
|
Asset Quality Ratios:
|
|
|
|
|
||
Non-performing loans to total loans (5)
|
|
1.71
|
%
|
|
0.82
|
%
|
Allowance for loan losses to:
|
|
|
|
|
||
Total loans (net of unearned income)
|
|
0.88
|
%
|
|
0.77
|
%
|
Non-performing loans
|
|
51.19
|
%
|
|
93.99
|
%
|
Net charge-offs to average loans
|
|
0.08
|
%
|
|
0.04
|
%
|
Non-performing assets to total assets
|
|
1.41
|
%
|
|
0.83
|
%
|
Capital Ratios:
|
|
|
|
|
||
Shareholders’ equity to assets (6)
|
|
9.83
|
%
|
|
10.73
|
%
|
Average equity to average assets (6)
|
|
10.26
|
%
|
|
11.52
|
%
|
Tier 1 capital (leverage ratio) (7)
|
|
10.4
|
%
|
|
9.7
|
%
|
Total risk-based capital (7)
|
|
13.1
|
%
|
|
12.7
|
%
|
CITIZENS COMMUNITY BANCORP, INC.
|
|
|
|
|
|
|
||||||
FIVE YEAR SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)
|
||||||||||||
|
|
Years ended September 30, (dollars in thousands, except per share data)
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Selected Results of Operations Data:
|
|
|
|
|
|
|
||||||
Interest income
|
|
38,896
|
|
|
$
|
27,878
|
|
|
$
|
25,084
|
|
|
Interest expense
|
|
8,593
|
|
|
5,610
|
|
|
5,007
|
|
|||
Net interest income
|
|
30,303
|
|
|
22,268
|
|
|
20,077
|
|
|||
Provision for loan losses
|
|
1,300
|
|
|
319
|
|
|
75
|
|
|||
Net interest income after provision for loan losses
|
|
29,003
|
|
|
21,949
|
|
|
20,002
|
|
|||
Fees and service charges
|
|
4,635
|
|
|
2,937
|
|
|
2,923
|
|
|||
Net (loss) gain on sale of available for sale securities
|
|
(17
|
)
|
|
111
|
|
|
63
|
|
|||
Other non-interest income
|
|
2,752
|
|
|
1,703
|
|
|
929
|
|
|||
Non-interest income
|
|
7,370
|
|
|
4,751
|
|
|
3,915
|
|
|||
Non-interest expense
|
|
29,764
|
|
|
22,878
|
|
|
20,058
|
|
|||
Income before provision for income taxes
|
|
6,609
|
|
|
3,822
|
|
|
3,859
|
|
|||
Income tax provision
|
|
2,326
|
|
|
1,323
|
|
|
1,286
|
|
|||
Net income
|
|
$
|
4,283
|
|
|
$
|
2,499
|
|
|
$
|
2,573
|
|
Per Share Data: (1)
|
|
|
|
|
|
|
||||||
Net income per share (basic) (1)
|
|
$
|
0.72
|
|
|
$
|
0.47
|
|
|
$
|
0.49
|
|
Net income per share (diluted) (1)
|
|
$
|
0.58
|
|
|
$
|
0.46
|
|
|
$
|
0.49
|
|
Cash dividends per common share
|
|
$
|
0.20
|
|
|
$
|
0.16
|
|
|
$
|
0.12
|
|
Book value per share at end of period
|
|
$
|
12.45
|
|
|
$
|
12.48
|
|
|
$
|
12.27
|
|
Tangible book value per share at end of period
|
|
$
|
11.05
|
|
|
$
|
9.78
|
|
|
$
|
11.22
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
|
|
|
|
|
|
|||
FIVE YEAR SELECTED CONSOLIDATED FINANCIAL DATA (CONTINUED)
|
|||||||||
|
|
Years ended September 30, (dollars in thousands, except per share data)
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
Selected Financial Condition Data:
|
|
|
|
|
|
|
|||
Total assets
|
|
975,409
|
|
|
940,664
|
|
|
695,865
|
|
Investment securities
|
|
123,101
|
|
|
101,336
|
|
|
86,792
|
|
Total loans, net of deferred costs (fees)
|
|
759,247
|
|
|
732,995
|
|
|
574,439
|
|
Total deposits
|
|
746,529
|
|
|
742,504
|
|
|
557,677
|
|
Short-term FHLB borrowings
|
|
63,000
|
|
|
90,000
|
|
|
45,461
|
|
Other FHLB borrowings
|
|
—
|
|
|
—
|
|
|
13,830
|
|
Other borrowings
|
|
24,619
|
|
|
30,319
|
|
|
11,000
|
|
Total shareholders’ equity
|
|
135,847
|
|
|
73,483
|
|
|
64,544
|
|
Weighted average basic common shares outstanding
|
|
5,943,891
|
|
|
5,361,843
|
|
|
5,241,458
|
|
Weighted average diluted common shares outstanding
|
|
7,335,247
|
|
|
5,378,360
|
|
|
5,257,304
|
|
Performance Ratios:
|
|
|
|
|
|
|
|||
Return on average assets
|
|
0.45
|
%
|
|
0.34
|
%
|
|
0.40
|
%
|
Return on average total shareholders’ equity
|
|
4.35
|
%
|
|
3.76
|
%
|
|
4.08
|
%
|
Net interest margin (2)
|
|
3.42
|
%
|
|
3.31
|
%
|
|
3.27
|
%
|
Net interest spread (2)
|
|
|
|
|
|
|
|||
Average during period
|
|
3.27
|
%
|
|
3.19
|
%
|
|
3.15
|
%
|
End of period
|
|
3.37
|
%
|
|
3.47
|
%
|
|
3.31
|
%
|
Net overhead ratio (3)
|
|
2.35
|
%
|
|
2.48
|
%
|
|
2.39
|
%
|
Average loan-to-average deposit ratio
|
|
99.52
|
%
|
|
100.87
|
%
|
|
101.08
|
%
|
Average interest bearing assets to average interest bearing liabilities
|
|
114.92
|
%
|
|
114.96
|
%
|
|
114.38
|
%
|
Efficiency ratio (4)
|
|
79.01
|
%
|
|
84.67
|
%
|
|
83.60
|
%
|
Asset Quality Ratios:
|
|
|
|
|
|
|
|||
Non-performing loans to total loans (5)
|
|
1.10
|
%
|
|
1.10
|
%
|
|
0.62
|
%
|
Allowance for loan losses to:
|
|
|
|
|
|
|
|||
Total loans (net of unearned income)
|
|
0.89
|
%
|
|
0.81
|
%
|
|
1.06
|
%
|
Non-performing loans
|
|
81.04
|
%
|
|
73.90
|
%
|
|
169.92
|
%
|
Net charge-offs to average loans
|
|
0.07
|
%
|
|
0.07
|
%
|
|
0.10
|
%
|
Non-performing assets to total assets
|
|
1.14
|
%
|
|
1.49
|
%
|
|
0.62
|
%
|
Capital Ratios:
|
|
|
|
|
|
|
|||
Shareholders’ equity to assets (6)
|
|
13.93
|
%
|
|
7.81
|
%
|
|
9.28
|
%
|
Average equity to average assets (6)
|
|
10.32
|
%
|
|
9.09
|
%
|
|
9.87
|
%
|
Tier 1 capital (leverage ratio) (7)
|
|
9.2
|
%
|
|
9.2
|
%
|
|
9.3
|
%
|
Total risk-based capital (7)
|
|
13.1
|
%
|
|
13.2
|
%
|
|
14.1
|
%
|
(1)
|
Earnings per share are based on the weighted average number of shares outstanding for the period.
|
(2)
|
Net interest margin represents net interest income as a percentage of average interest earning assets, and net interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.
|
(3)
|
Net overhead ratio represents the difference between non-interest expense and non-interest income, divided by average assets.
|
(4)
|
Efficiency ratio represents non-interest expense, divided by the sum of net interest income and non-interest income, excluding impairment losses from OTTI.
|
(5)
|
Non-performing loans are either 90+ days past due or nonaccrual. Non-performing assets consist of non-performing loans plus other real estate owned plus other collateral owned.
|
(6)
|
Company ratios
|
(7)
|
Bank regulatory ratios
|
|
|
Twelve months ended December 31, 2019
|
|
Twelve months ended December 31, 2018
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
|
Average
Balance |
|
Interest
Income/ Expense |
|
Average
Yield/ Rate |
||||||||||
Average interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
29,948
|
|
|
$
|
672
|
|
|
2.24
|
%
|
|
$
|
28,044
|
|
|
$
|
435
|
|
|
1.55
|
%
|
Loans
|
|
1,074,952
|
|
|
54,647
|
|
|
5.08
|
%
|
|
782,846
|
|
|
38,658
|
|
|
4.94
|
%
|
||||
Interest-bearing deposits
|
|
5,841
|
|
|
137
|
|
|
2.35
|
%
|
|
7,735
|
|
|
157
|
|
|
2.03
|
%
|
||||
Investment securities (1)
|
|
171,747
|
|
|
4,332
|
|
|
2.60
|
%
|
|
127,191
|
|
|
2,856
|
|
|
2.40
|
%
|
||||
Other investments
|
|
12,442
|
|
|
635
|
|
|
5.10
|
%
|
|
7,930
|
|
|
425
|
|
|
5.36
|
%
|
||||
Total interest earning assets (1)
|
|
$
|
1,294,930
|
|
|
$
|
60,423
|
|
|
4.68
|
%
|
|
$
|
953,746
|
|
|
$
|
42,531
|
|
|
4.48
|
%
|
Average interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Savings accounts
|
|
$
|
155,848
|
|
|
$
|
651
|
|
|
0.42
|
%
|
|
$
|
112,056
|
|
|
$
|
285
|
|
|
0.25
|
%
|
Demand deposits
|
|
204,296
|
|
|
1,677
|
|
|
0.82
|
%
|
|
153,234
|
|
|
551
|
|
|
0.36
|
%
|
||||
Money market
|
|
182,103
|
|
|
1,988
|
|
|
1.09
|
%
|
|
122,791
|
|
|
937
|
|
|
0.76
|
%
|
||||
CD’s
|
|
352,924
|
|
|
7,114
|
|
|
2.02
|
%
|
|
280,871
|
|
|
4,297
|
|
|
1.53
|
%
|
||||
IRA’s
|
|
42,134
|
|
|
744
|
|
|
1.77
|
%
|
|
34,349
|
|
|
402
|
|
|
1.17
|
%
|
||||
Total deposits
|
|
$
|
937,305
|
|
|
$
|
12,174
|
|
|
1.30
|
%
|
|
$
|
703,301
|
|
|
$
|
6,472
|
|
|
0.92
|
%
|
FHLB Advances and other borrowings
|
|
156,885
|
|
|
4,736
|
|
|
3.02
|
%
|
|
107,120
|
|
|
3,243
|
|
|
3.03
|
%
|
||||
Total interest-bearing liabilities
|
|
$
|
1,094,190
|
|
|
$
|
16,910
|
|
|
1.55
|
%
|
|
$
|
810,421
|
|
|
$
|
9,715
|
|
|
1.20
|
%
|
Net interest income
|
|
|
|
|
$
|
43,513
|
|
|
|
|
|
|
|
$
|
32,816
|
|
|
|
||||
Interest rate spread
|
|
|
|
|
|
3.13
|
%
|
|
|
|
|
|
3.28
|
%
|
||||||||
Net interest margin (1)
|
|
|
|
|
|
3.37
|
%
|
|
|
|
|
|
3.46
|
%
|
||||||||
Average interest earning assets to average interest-bearing liabilities
|
|
|
|
|
|
1.18
|
%
|
|
|
|
|
|
1.18
|
%
|
|
|
Twelve months ended December 31, 2019 v. 2018 Increase (decrease) due to
|
||||||||||
|
|
Volume (1)
|
|
Rate (1)
|
|
Total
Increase /
(Decrease)
|
||||||
Interest income:
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
31
|
|
|
$
|
206
|
|
|
$
|
237
|
|
Loans
|
|
14,808
|
|
|
1,181
|
|
|
15,989
|
|
|||
Interest-bearing deposits
|
|
(42
|
)
|
|
22
|
|
|
(20
|
)
|
|||
Investment securities
|
|
1,137
|
|
|
339
|
|
|
1,476
|
|
|||
Other investments
|
|
232
|
|
|
(22
|
)
|
|
210
|
|
|||
Total interest earning assets
|
|
$
|
16,166
|
|
|
$
|
1,726
|
|
|
$
|
17,892
|
|
Interest expense:
|
|
|
|
|
|
|
||||||
Savings accounts
|
|
$
|
133
|
|
|
$
|
233
|
|
|
$
|
366
|
|
Demand deposits
|
|
222
|
|
|
904
|
|
|
1,126
|
|
|||
Money market accounts
|
|
537
|
|
|
514
|
|
|
1,051
|
|
|||
CD’s
|
|
1,239
|
|
|
1,578
|
|
|
2,817
|
|
|||
IRA’s
|
|
103
|
|
|
239
|
|
|
342
|
|
|||
Total deposits
|
|
2,234
|
|
|
3,468
|
|
|
5,702
|
|
|||
FHLB Advances and other borrowings
|
|
1,502
|
|
|
(9
|
)
|
|
1,493
|
|
|||
Total interest bearing liabilities
|
|
3,736
|
|
|
3,459
|
|
|
7,195
|
|
|||
Net interest income
|
|
$
|
12,430
|
|
|
$
|
(1,733
|
)
|
|
$
|
10,697
|
|
(1)
|
the change in interest due to both rate and volume has been allocated in proportion to the relationship to the dollar amounts of the change in each.
|
|
|
Twelve months ended December 31,
|
|
Change from prior year
|
||||||
|
|
2019
|
|
2018
|
|
2019 over 2018
|
||||
Non-interest Income:
|
|
|
|
|
|
|
||||
Service charges on deposit accounts
|
|
$
|
2,368
|
|
|
$
|
1,951
|
|
|
21.37%
|
Interchange income
|
|
1,735
|
|
|
1,314
|
|
|
32.04%
|
||
Loan servicing income
|
|
2,674
|
|
|
1,561
|
|
|
71.30%
|
||
Gain on sale of loans
|
|
2,462
|
|
|
1,037
|
|
|
137.42%
|
||
Loan fees and service charges
|
|
1,145
|
|
|
640
|
|
|
78.91%
|
||
Insurance commission income
|
|
734
|
|
|
716
|
|
|
2.51%
|
||
Gains (losses) on available for sale securities
|
|
271
|
|
|
(17
|
)
|
|
(1,694.12)%
|
||
Gain on sale of branch
|
|
2,295
|
|
|
—
|
|
|
N/M
|
||
Other
|
|
1,291
|
|
|
755
|
|
|
70.99%
|
||
Total non-interest income
|
|
$
|
14,975
|
|
|
$
|
7,957
|
|
|
88.20%
|
|
|
Twelve months ended December 31,
|
|
% Change From prior year
|
||||||
|
|
2019
|
|
2018
|
|
2019 over 2018
|
||||
Non-interest Expense:
|
|
|
|
|
|
|
||||
Compensation and related benefits
|
|
$
|
20,325
|
|
|
$
|
16,370
|
|
|
24.16%
|
Occupancy
|
|
3,697
|
|
|
3,078
|
|
|
20.11%
|
||
Office
|
|
2,188
|
|
|
1,775
|
|
|
23.27%
|
||
Data processing
|
|
3,938
|
|
|
3,217
|
|
|
22.41%
|
||
Amortization of intangible assets
|
|
1,497
|
|
|
808
|
|
|
85.27%
|
||
Amortization of mortgage servicing rights
|
|
1,108
|
|
|
420
|
|
|
163.81%
|
||
Advertising, marketing and public relations
|
|
1,214
|
|
|
822
|
|
|
47.69%
|
||
FDIC premium assessment
|
|
258
|
|
|
474
|
|
|
(45.57)%
|
||
Professional services
|
|
2,457
|
|
|
2,753
|
|
|
(10.75)%
|
||
(Gains) losses on repossessed assets, net
|
|
(125
|
)
|
|
491
|
|
|
(125.46)%
|
||
Other
|
|
6,129
|
|
|
2,207
|
|
|
177.71%
|
||
Total non-interest expense
|
|
$
|
42,686
|
|
|
$
|
32,415
|
|
|
31.69%
|
Non-interest expense (annualized) / Average assets
|
|
3.05
|
%
|
|
3.54
|
%
|
|
|
|
|
Three months ended December 31, 2018
|
|
Three months ended December 31, 2017
|
||||||||||||||||||
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield/
Rate
|
|
Average
Balance |
|
Interest
Income/ Expense |
|
Average
Yield/ Rate |
||||||||||
Average interest earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
|
$
|
40,733
|
|
|
$
|
195
|
|
|
1.90
|
%
|
|
$
|
30,848
|
|
|
$
|
67
|
|
|
0.86
|
%
|
Loans
|
|
921,951
|
|
|
11,839
|
|
|
5.09
|
%
|
|
733,203
|
|
|
8,721
|
|
|
4.72
|
%
|
||||
Interest-bearing deposits
|
|
7,268
|
|
|
40
|
|
|
2.18
|
%
|
|
7,714
|
|
|
32
|
|
|
1.65
|
%
|
||||
Investment securities (1)
|
|
145,114
|
|
|
861
|
|
|
2.47
|
%
|
|
100,737
|
|
|
513
|
|
|
2.23
|
%
|
||||
Non-marketable equity securities, at cost
|
|
7,974
|
|
|
112
|
|
|
5.57
|
%
|
|
7,336
|
|
|
79
|
|
|
4.27
|
%
|
||||
Total interest earning assets (1)
|
|
$
|
1,123,040
|
|
|
$
|
13,047
|
|
|
4.62
|
%
|
|
$
|
879,838
|
|
|
$
|
9,412
|
|
|
4.27
|
%
|
Average interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Savings accounts
|
|
$
|
165,434
|
|
|
$
|
145
|
|
|
0.35
|
%
|
|
$
|
96,230
|
|
|
$
|
22
|
|
|
0.09
|
%
|
Demand deposits
|
|
162,866
|
|
|
166
|
|
|
0.40
|
%
|
|
146,838
|
|
|
90
|
|
|
0.24
|
%
|
||||
Money market
|
|
140,321
|
|
|
367
|
|
|
1.04
|
%
|
|
123,459
|
|
|
167
|
|
|
0.54
|
%
|
||||
CD’s
|
|
309,428
|
|
|
1,329
|
|
|
1.70
|
%
|
|
263,429
|
|
|
839
|
|
|
1.26
|
%
|
||||
IRA’s
|
|
37,789
|
|
|
124
|
|
|
1.30
|
%
|
|
34,992
|
|
|
84
|
|
|
0.95
|
%
|
||||
Total deposits
|
|
$
|
815,838
|
|
|
$
|
2,131
|
|
|
1.04
|
%
|
|
$
|
664,948
|
|
|
$
|
1,202
|
|
|
0.72
|
%
|
FHLB Advances and other borrowings
|
|
99,595
|
|
|
876
|
|
|
3.49
|
%
|
|
116,359
|
|
|
683
|
|
|
2.33
|
%
|
||||
Total interest-bearing liabilities
|
|
$
|
915,433
|
|
|
$
|
3,007
|
|
|
1.30
|
%
|
|
$
|
781,307
|
|
|
$
|
1,885
|
|
|
0.96
|
%
|
Net interest income
|
|
|
|
$
|
10,040
|
|
|
|
|
|
|
$
|
7,527
|
|
|
|
||||||
Interest rate spread
|
|
|
|
|
|
3.32
|
%
|
|
|
|
|
|
3.31
|
%
|
||||||||
Net interest margin (1)
|
|
|
|
|
|
3.56
|
%
|
|
|
|
|
|
3.42
|
%
|
||||||||
Average interest earning assets to average interest-bearing liabilities
|
|
|
|
|
|
1.23
|
|
|
|
|
|
|
1.13
|
|
|
|
Three months ended December 31, 2018 v. 2017 Increase (decrease) due to
|
||||||||||
|
|
Volume (1)
|
|
Rate (1)
|
|
Total
Increase /
(Decrease)
|
||||||
Interest income:
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
|
$
|
26
|
|
|
$
|
102
|
|
|
$
|
128
|
|
Loans
|
|
2,374
|
|
|
744
|
|
|
3,118
|
|
|||
Interest-bearing deposits
|
|
(2
|
)
|
|
10
|
|
|
8
|
|
|||
Investment securities
|
|
269
|
|
|
79
|
|
|
348
|
|
|||
Non-marketable equity securities, at cost
|
|
7
|
|
|
26
|
|
|
33
|
|
|||
Total interest earning assets
|
|
$
|
2,674
|
|
|
$
|
961
|
|
|
$
|
3,635
|
|
Interest expense:
|
|
|
|
|
|
|
||||||
Savings accounts
|
|
$
|
21
|
|
|
$
|
102
|
|
|
$
|
123
|
|
Demand deposits
|
|
11
|
|
|
65
|
|
|
76
|
|
|||
Money market accounts
|
|
25
|
|
|
175
|
|
|
200
|
|
|||
CD’s
|
|
161
|
|
|
329
|
|
|
490
|
|
|||
IRA’s
|
|
7
|
|
|
33
|
|
|
40
|
|
|||
Total deposits
|
|
225
|
|
|
704
|
|
|
929
|
|
|||
FHLB Advances and other borrowings
|
|
(111
|
)
|
|
303
|
|
|
192
|
|
|||
Total interest bearing liabilities
|
|
114
|
|
|
1,007
|
|
|
1,121
|
|
|||
Net interest income
|
|
$
|
2,560
|
|
|
$
|
(46
|
)
|
|
$
|
2,514
|
|
(1)
|
the change in interest due to both rate and volume has been allocated in proportion to the relationship to the dollar amounts of the change in each.
|
|
|
Three months ended December 31,
|
|
% Change from prior year
|
||||||
|
|
2018
|
|
2017 (unaudited)
|
|
2018 over 2017 (unaudited)
|
||||
Non-interest Income:
|
|
|
|
|
|
|
||||
Service charges on deposit accounts
|
|
$
|
619
|
|
|
$
|
460
|
|
|
34.57%
|
Interchange income
|
|
336
|
|
|
306
|
|
|
9.80%
|
||
Loan servicing income
|
|
510
|
|
|
328
|
|
|
55.49%
|
||
Gain on sale of mortgage loans
|
|
388
|
|
|
294
|
|
|
31.97%
|
||
Loan fees and service charges
|
|
273
|
|
|
154
|
|
|
77.27%
|
||
Insurance commission income
|
|
162
|
|
|
166
|
|
|
(2.41)%
|
||
Other
|
|
238
|
|
|
231
|
|
|
3.03%
|
||
Total non-interest income
|
|
$
|
2,526
|
|
|
$
|
1,939
|
|
|
30.27%
|
|
|
Three months ended December 31,
|
|
% Change From prior year
|
||||||
|
|
2018
|
|
2017 (unaudited)
|
|
2018 over 2017 (unaudited)
|
||||
Non-interest Expense:
|
|
|
|
|
|
|
||||
Compensation and related benefits
|
|
$
|
4,946
|
|
|
$
|
3,555
|
|
|
39.13%
|
Occupancy
|
|
808
|
|
|
705
|
|
|
14.61%
|
||
Office
|
|
464
|
|
|
438
|
|
|
5.94%
|
||
Data processing
|
|
993
|
|
|
704
|
|
|
41.05%
|
||
Amortization of intangible assets
|
|
325
|
|
|
162
|
|
|
100.62%
|
||
Amortization of mortgage servicing rights
|
|
175
|
|
|
90
|
|
|
94.44%
|
||
Advertising, marketing and public relations
|
|
226
|
|
|
149
|
|
|
51.68%
|
||
FDIC premium assessment
|
|
144
|
|
|
142
|
|
|
1.41%
|
||
Professional services
|
|
1,118
|
|
|
688
|
|
|
62.50%
|
||
Losses on repossessed assets, net
|
|
(30
|
)
|
|
13
|
|
|
N/M
|
||
Other
|
|
625
|
|
|
497
|
|
|
25.75%
|
||
Total non-interest expense
|
|
$
|
9,794
|
|
|
$
|
7,143
|
|
|
37.11%
|
Non-interest expense (annualized) / Average assets
|
|
3.29
|
%
|
|
3.10
|
%
|
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
December 31, 2019
|
|
|
|
|
||||
U.S. government agency obligations
|
|
$
|
52,020
|
|
|
$
|
51,805
|
|
Obligations of states and political subdivisions
|
|
281
|
|
|
281
|
|
||
Mortgage backed securities
|
|
70,806
|
|
|
71,331
|
|
||
Corporate debt securities
|
|
18,776
|
|
|
18,725
|
|
||
Corporate asset based securities
|
|
27,718
|
|
|
26,854
|
|
||
Trust preferred securities
|
|
11,167
|
|
|
11,123
|
|
||
Total available for sale securities
|
|
$
|
180,768
|
|
|
$
|
180,119
|
|
|
|
|
|
|
||||
December 31, 2018
|
|
|
|
|
||||
U.S. government agency obligations
|
|
$
|
46,215
|
|
|
$
|
45,298
|
|
Obligations of states and political subdivisions
|
|
35,162
|
|
|
34,728
|
|
||
Mortgage backed securities
|
|
42,279
|
|
|
41,350
|
|
||
Agency securities
|
|
104
|
|
|
148
|
|
||
Corporate debt securities
|
|
6,577
|
|
|
6,305
|
|
||
Corporate asset based securities
|
|
18,928
|
|
|
18,896
|
|
||
Total available for sale securities
|
|
$
|
149,265
|
|
|
$
|
146,725
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
December 31, 2019
|
|
|
|
|
||||
Obligations of states and political subdivisions
|
|
$
|
300
|
|
|
$
|
302
|
|
Mortgage-backed securities
|
|
2,551
|
|
|
2,655
|
|
||
Total held to maturity securities
|
|
$
|
2,851
|
|
|
$
|
2,957
|
|
|
|
|
|
|
||||
December 31, 2018
|
|
|
|
|
||||
Obligations of states and political subdivisions
|
|
$
|
1,701
|
|
|
$
|
1,698
|
|
Mortgage-backed securities
|
|
3,149
|
|
|
3,174
|
|
||
Total held to maturity securities
|
|
$
|
4,850
|
|
|
$
|
4,872
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due in one year or less
|
|
$
|
141
|
|
|
$
|
141
|
|
Due after one year through five years
|
|
5,900
|
|
|
5,959
|
|
||
Due after five years through ten years
|
|
43,269
|
|
|
43,180
|
|
||
Due after ten years
|
|
60,652
|
|
|
59,508
|
|
||
Total securities with contractual maturities
|
|
109,962
|
|
|
108,788
|
|
||
Mortgage backed securities
|
|
70,806
|
|
|
71,331
|
|
||
Total available for sale securities
|
|
$
|
180,768
|
|
|
$
|
180,119
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due after one year through five years
|
|
$
|
300
|
|
|
$
|
302
|
|
Mortgage backed securities
|
|
2,551
|
|
|
2,655
|
|
||
Total held to maturity securities
|
|
$
|
2,851
|
|
|
$
|
2,957
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due in one year or less
|
|
$
|
2,177
|
|
|
$
|
2,172
|
|
Due after one year through five years
|
|
22,296
|
|
|
22,043
|
|
||
Due after five years through ten years
|
|
43,014
|
|
|
42,081
|
|
||
Due after ten years
|
|
39,395
|
|
|
38,931
|
|
||
Total securities with contractual maturities
|
|
106,882
|
|
|
105,227
|
|
||
Mortgage backed securities
|
|
42,279
|
|
|
41,350
|
|
||
Securities without contractual maturities
|
|
104
|
|
|
148
|
|
||
Total available for sale securities
|
|
$
|
149,265
|
|
|
$
|
146,725
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due in one year or less
|
|
$
|
680
|
|
|
$
|
678
|
|
Due after one year through five years
|
|
1,021
|
|
|
1,020
|
|
||
Total securities with contractual maturities
|
|
1,701
|
|
|
1,698
|
|
||
Mortgage backed securities
|
|
3,149
|
|
|
3,174
|
|
||
Total held to maturity securities
|
|
$
|
4,850
|
|
|
$
|
4,872
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
Available for sale securities
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government agency obligations
|
|
$
|
14,593
|
|
|
$
|
156
|
|
|
$
|
10,540
|
|
|
$
|
191
|
|
|
$
|
25,133
|
|
|
$
|
347
|
|
Obligations of states and political subdivisions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Mortgage-backed securities
|
|
22,537
|
|
|
62
|
|
|
5,883
|
|
|
48
|
|
|
28,420
|
|
|
110
|
|
||||||
Agency securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Corporate debt securities
|
|
7,001
|
|
|
15
|
|
|
1,398
|
|
|
102
|
|
|
8,399
|
|
|
117
|
|
||||||
Corporate asset based securities
|
|
8,683
|
|
|
285
|
|
|
18,171
|
|
|
579
|
|
|
26,854
|
|
|
864
|
|
||||||
Trust preferred securities
|
|
7,420
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
7,420
|
|
|
79
|
|
||||||
Total available for sale securities
|
|
$
|
60,234
|
|
|
$
|
597
|
|
|
$
|
35,992
|
|
|
$
|
920
|
|
|
$
|
96,226
|
|
|
$
|
1,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government agency obligations
|
|
$
|
25,061
|
|
|
$
|
165
|
|
|
$
|
19,755
|
|
|
$
|
765
|
|
|
$
|
44,816
|
|
|
$
|
930
|
|
Obligations of states and political subdivisions
|
|
5,807
|
|
|
28
|
|
|
24,124
|
|
|
428
|
|
|
29,931
|
|
|
456
|
|
||||||
Mortgage-backed securities
|
|
3,518
|
|
|
9
|
|
|
31,040
|
|
|
930
|
|
|
34,558
|
|
|
939
|
|
||||||
Agency securities
|
|
28
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
5
|
|
||||||
Corporate debt securities
|
|
1,233
|
|
|
17
|
|
|
5071
|
|
|
255
|
|
|
6,304
|
|
|
272
|
|
||||||
Corporate asset based securities
|
|
10,142
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
10,142
|
|
|
40
|
|
||||||
Total available for sale securities
|
|
$
|
45,789
|
|
|
$
|
264
|
|
|
$
|
79,990
|
|
|
$
|
2,378
|
|
|
$
|
125,779
|
|
|
$
|
2,642
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
Held to maturity securities
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total held to maturity securities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
|
$
|
1,290
|
|
|
$
|
1
|
|
|
$
|
409
|
|
|
$
|
2
|
|
|
$
|
1,699
|
|
|
$
|
3
|
|
Mortgage-backed securities
|
|
1,238
|
|
|
3
|
|
|
1,319
|
|
|
14
|
|
|
2,557
|
|
|
17
|
|
||||||
Total held to maturity securities
|
|
$
|
2,528
|
|
|
$
|
4
|
|
|
$
|
1,728
|
|
|
$
|
16
|
|
|
$
|
4,256
|
|
|
$
|
20
|
|
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||||
Available for sale securities
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
Agency
|
|
$
|
122,826
|
|
|
$
|
123,136
|
|
|
$
|
88,494
|
|
|
$
|
86,648
|
|
AAA
|
|
4,383
|
|
|
4,245
|
|
|
3,566
|
|
|
3,535
|
|
||||
AA
|
|
23,475
|
|
|
22,749
|
|
|
42,608
|
|
|
42,305
|
|
||||
A
|
|
18,776
|
|
|
18,725
|
|
|
12,991
|
|
|
12,662
|
|
||||
BBB
|
|
11,167
|
|
|
11,123
|
|
|
—
|
|
|
—
|
|
||||
Below investment grade
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-rated
|
|
141
|
|
|
141
|
|
|
1,606
|
|
|
1,575
|
|
||||
Total available for sale securities
|
|
$
|
180,768
|
|
|
$
|
180,119
|
|
|
$
|
149,265
|
|
|
$
|
146,725
|
|
|
|
December 31,
|
|
December 31,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||||
Held to maturity securities
|
|
Amortized
Cost
|
|
Fair
Value
|
|
Amortized
Cost
|
|
Fair
Value
|
||||||||
U.S. government agency
|
|
$
|
2,551
|
|
|
$
|
2,655
|
|
|
$
|
3,149
|
|
|
$
|
3,174
|
|
AAA
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
AA
|
|
125
|
|
|
126
|
|
|
395
|
|
|
395
|
|
||||
A
|
|
—
|
|
|
—
|
|
|
956
|
|
|
955
|
|
||||
BBB
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Below investment grade
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Non-rated
|
|
175
|
|
|
176
|
|
|
350
|
|
|
348
|
|
||||
Total
|
|
$
|
2,851
|
|
|
$
|
2,957
|
|
|
$
|
4,850
|
|
|
$
|
4,872
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
Community Banking Loan Portfolios:
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
514,459
|
|
|
43.7
|
%
|
|
$
|
357,959
|
|
|
36.1
|
%
|
Agricultural real estate
|
|
85,363
|
|
|
7.3
|
%
|
|
86,015
|
|
|
8.7
|
%
|
||
Multi-family real estate
|
|
87,008
|
|
|
7.4
|
%
|
|
69,400
|
|
|
7.0
|
%
|
||
Construction and land development
|
|
86,410
|
|
|
7.3
|
%
|
|
22,691
|
|
|
2.3
|
%
|
||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
||||||
Commercial non-real estate
|
|
133,734
|
|
|
11.4
|
%
|
|
112,427
|
|
|
11.3
|
%
|
||
Agricultural non-real estate
|
|
37,780
|
|
|
3.2
|
%
|
|
36,327
|
|
|
3.7
|
%
|
||
Residential real estate:
|
|
|
|
|
|
|
|
|
||||||
Purchased HELOC loans
|
|
8,407
|
|
|
0.7
|
%
|
|
12,883
|
|
|
1.3
|
%
|
||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
||||||
Other consumer
|
|
18,186
|
|
|
1.5
|
%
|
|
20,214
|
|
|
2.0
|
%
|
||
Total Community Banking Loan Portfolios
|
|
971,347
|
|
|
82.5
|
%
|
|
717,916
|
|
|
72.3
|
%
|
||
|
|
|
|
|
|
|
|
|
||||||
Legacy Loan Portfolios:
|
|
|
|
|
|
|
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
||||||
One to four family
|
|
176,332
|
|
|
15.0
|
%
|
|
209,926
|
|
|
21.2
|
%
|
||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
||||||
Originated indirect paper
|
|
39,585
|
|
|
3.3
|
%
|
|
56,585
|
|
|
5.7
|
%
|
||
Purchased indirect paper
|
|
—
|
|
|
—
|
%
|
|
15,006
|
|
|
1.5
|
%
|
||
Total Legacy Loan Portfolios
|
|
215,917
|
|
|
18.3
|
%
|
|
281,517
|
|
|
28.4
|
%
|
||
Gross loans
|
|
1,187,264
|
|
|
|
|
999,433
|
|
|
|
||||
Unearned net deferred fees and costs and loans in process
|
|
(393
|
)
|
|
—
|
%
|
|
409
|
|
|
—
|
%
|
||
Unamortized discount on acquired loans
|
|
(9,491
|
)
|
|
(0.8
|
)%
|
|
(7,286
|
)
|
|
(0.7
|
)%
|
||
Total loans (net of unearned income and deferred expense)
|
|
1,177,380
|
|
|
100.0
|
%
|
|
992,556
|
|
|
100.0
|
%
|
||
Allowance for loan losses
|
|
(10,320
|
)
|
|
|
|
(7,604
|
)
|
|
|
||||
Total loans receivable, net
|
|
$
|
1,167,060
|
|
|
|
|
$
|
984,952
|
|
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
Fixed rate loans:
|
|
|
|
|
|
|
|
|
||||||
Real estate loans:
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
|
$
|
397,793
|
|
|
33.8
|
%
|
|
$
|
297,834
|
|
|
30.0
|
%
|
Residential real estate
|
|
124,993
|
|
|
10.6
|
%
|
|
162,656
|
|
|
16.4
|
%
|
||
Total fixed rate real estate loans
|
|
522,786
|
|
|
44.4
|
%
|
|
460,490
|
|
|
46.4
|
%
|
||
Non-real estate loans:
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural non-real estate
|
|
135,264
|
|
|
11.5
|
%
|
|
101,115
|
|
|
10.2
|
%
|
||
Consumer non-real estate
|
|
57,644
|
|
|
4.9
|
%
|
|
91,583
|
|
|
9.2
|
%
|
||
Total fixed rate non-real estate loans
|
|
192,908
|
|
|
16.4
|
%
|
|
192,698
|
|
|
19.4
|
%
|
||
Total fixed rate loans
|
|
715,694
|
|
|
60.8
|
%
|
|
653,188
|
|
|
65.8
|
%
|
||
Adjustable rate loans:
|
|
|
|
|
|
|
|
|
||||||
Real estate:
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
|
375,446
|
|
|
31.9
|
%
|
|
238,231
|
|
|
24.0
|
%
|
||
Residential real estate
|
|
59,747
|
|
|
5.1
|
%
|
|
60,153
|
|
|
6.1
|
%
|
||
Total adjustable rate real estate loans
|
|
435,193
|
|
|
37.0
|
%
|
|
298,384
|
|
|
30.1
|
%
|
||
Non-real estate loans:
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural non-real estate
|
|
36,251
|
|
|
3.1
|
%
|
|
47,639
|
|
|
4.8
|
%
|
||
Consumer non-real estate
|
|
126
|
|
|
—
|
%
|
|
222
|
|
|
0.0
|
%
|
||
Total adjustable rate non-real estate loans
|
|
36,377
|
|
|
3.1
|
%
|
|
47,861
|
|
|
4.8
|
%
|
||
Total adjustable rate loans
|
|
471,570
|
|
|
40.1
|
%
|
|
346,245
|
|
|
34.9
|
%
|
||
Gross loans
|
|
1,187,264
|
|
|
|
|
999,433
|
|
|
|
||||
Unearned net deferred fees and costs and loans in process
|
|
(393
|
)
|
|
—
|
%
|
|
409
|
|
|
—
|
%
|
||
Unamortized discount on acquired loans
|
|
(9,491
|
)
|
|
(0.9
|
)%
|
|
(7,286
|
)
|
|
(0.7
|
)%
|
||
Total loans (net of unearned income)
|
|
1,177,380
|
|
|
100.0
|
%
|
|
992,556
|
|
|
100.0
|
%
|
||
Allowance for loan losses
|
|
(10,320
|
)
|
|
|
|
(7,604
|
)
|
|
|
||||
Total loans receivable, net
|
|
$
|
1,167,060
|
|
|
|
|
$
|
984,952
|
|
|
|
|
|
Real estate
|
Non-real estate
|
|
|
|
|||||||||||||||||||||||||||||
|
|
Commercial/Agricultural real estate
|
|
Residential real estate
|
|
Commercial/Agricultural non-real estate
|
|
Consumer non-real estate
|
|
Total
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|||||||||||||||
Due in one year or less (1)
|
|
$
|
104,682
|
|
|
4.85
|
%
|
|
$
|
16,601
|
|
|
4.66
|
%
|
|
$
|
68,139
|
|
|
4.96
|
%
|
|
$
|
1,828
|
|
|
8.95
|
%
|
|
$
|
191,250
|
|
|
4.91
|
%
|
Due after one year through five years
|
|
266,395
|
|
|
4.68
|
%
|
|
42,909
|
|
|
5.16
|
%
|
|
64,315
|
|
|
4.59
|
%
|
|
19,280
|
|
|
5.80
|
%
|
|
$
|
392,899
|
|
|
4.77
|
%
|
||||
Due after five years
|
|
402,162
|
|
|
4.84
|
%
|
|
125,229
|
|
|
4.94
|
%
|
|
39,061
|
|
|
4.30
|
%
|
|
36,663
|
|
|
5.35
|
%
|
|
$
|
603,115
|
|
|
4.84
|
%
|
||||
|
|
$
|
773,239
|
|
|
4.79
|
%
|
|
$
|
184,739
|
|
|
4.97
|
%
|
|
$
|
171,515
|
|
|
4.67
|
%
|
|
$
|
57,771
|
|
|
5.61
|
%
|
|
$
|
1,187,264
|
|
|
4.78
|
%
|
(1)
|
Includes loans having no stated maturity and overdraft loans.
|
|
|
Real estate
|
Non-real estate
|
|
|
|
|||||||||||||||||||||||||||||
|
|
Commercial/Agricultural real estate
|
|
Residential real estate
|
|
Commercial/Agricultural non-real estate
|
|
Consumer non-real estate
|
|
Total
|
|||||||||||||||||||||||||
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|
Amount
|
|
Weighted
Average
Rate
|
|||||||||||||||
Due in one year or less (1)
|
|
$
|
56,473
|
|
|
4.93
|
%
|
|
$
|
22,717
|
|
|
4.62
|
%
|
|
$
|
63,985
|
|
|
5.61
|
%
|
|
$
|
2,405
|
|
|
7.60
|
%
|
|
$
|
145,580
|
|
|
5.23
|
%
|
Due after one year through five years
|
|
201,254
|
|
|
4.70
|
%
|
|
61,296
|
|
|
5.18
|
%
|
|
60,884
|
|
|
4.80
|
%
|
|
37,691
|
|
|
5.17
|
%
|
|
361,125
|
|
|
4.85
|
%
|
|||||
Due after five years
|
|
278,338
|
|
|
4.82
|
%
|
|
138,796
|
|
|
4.95
|
%
|
|
23,885
|
|
|
4.71
|
%
|
|
51,709
|
|
|
5.34
|
%
|
|
492,728
|
|
|
4.90
|
%
|
|||||
|
|
$
|
536,065
|
|
|
4.78
|
%
|
|
$
|
222,809
|
|
|
4.98
|
%
|
|
$
|
148,754
|
|
|
5.14
|
%
|
|
$
|
91,805
|
|
|
5.33
|
%
|
|
$
|
999,433
|
|
|
4.93
|
%
|
(1)
|
Includes loans having no stated maturity and overdraft loans.
|
|
|
Commercial/Agricultural Real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Residential Real Estate
|
|
Consumer Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
Year ended December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, January 1, 2019
|
|
$
|
4,019
|
|
|
$
|
1,258
|
|
|
$
|
1,048
|
|
|
$
|
641
|
|
|
$
|
153
|
|
|
$
|
7,119
|
|
Charge-offs
|
|
(355
|
)
|
|
—
|
|
|
(120
|
)
|
|
(257
|
)
|
|
—
|
|
|
(732
|
)
|
||||||
Recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
—
|
|
|
84
|
|
||||||
Provision
|
|
2,541
|
|
|
385
|
|
|
(49
|
)
|
|
(1
|
)
|
|
204
|
|
|
3,080
|
|
||||||
Total Allowance on originated loans
|
|
$
|
6,205
|
|
|
$
|
1,643
|
|
|
$
|
879
|
|
|
$
|
467
|
|
|
$
|
357
|
|
|
$
|
9,551
|
|
Purchased credit impaired loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, January 1, 2019
|
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Charge-offs
|
|
(26
|
)
|
|
—
|
|
|
(120
|
)
|
|
(33
|
)
|
|
—
|
|
|
(179
|
)
|
||||||
Recoveries
|
|
3
|
|
|
—
|
|
|
5
|
|
|
10
|
|
|
—
|
|
|
18
|
|
||||||
Provision
|
|
366
|
|
|
(5
|
)
|
|
73
|
|
|
11
|
|
|
—
|
|
|
445
|
|
||||||
Total allowance on other acquired loans
|
|
$
|
526
|
|
|
$
|
27
|
|
|
$
|
163
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
769
|
|
Total allowance on acquired loans
|
|
$
|
526
|
|
|
$
|
27
|
|
|
$
|
163
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
769
|
|
Ending balance, December 31, 2019
|
|
$
|
6,731
|
|
|
$
|
1,670
|
|
|
$
|
1,042
|
|
|
$
|
520
|
|
|
$
|
357
|
|
|
$
|
10,320
|
|
|
Commercial/Agricultural Real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Residential Real Estate
|
|
Consumer Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
Three months ended December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, October 1, 2018
|
$
|
3,276
|
|
|
$
|
1,040
|
|
|
$
|
1,035
|
|
|
$
|
664
|
|
|
$
|
282
|
|
|
$
|
6,297
|
|
Charge-offs
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(78
|
)
|
|
—
|
|
|
(89
|
)
|
||||||
Recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
||||||
Provision
|
743
|
|
|
218
|
|
|
24
|
|
|
33
|
|
|
(129
|
)
|
|
889
|
|
||||||
Total Allowance on originated loans
|
$
|
4,019
|
|
|
$
|
1,258
|
|
|
$
|
1,048
|
|
|
$
|
641
|
|
|
$
|
153
|
|
|
$
|
7,119
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, October 1, 2018
|
$
|
168
|
|
|
$
|
29
|
|
|
$
|
169
|
|
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
451
|
|
Charge-offs
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
(1
|
)
|
|
—
|
|
|
(33
|
)
|
||||||
Recoveries
|
—
|
|
|
—
|
|
|
4
|
|
|
2
|
|
|
—
|
|
|
6
|
|
||||||
Provision
|
15
|
|
|
3
|
|
|
64
|
|
|
(21
|
)
|
|
—
|
|
|
61
|
|
||||||
Total Allowance on other acquired loans
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Total Allowance on acquired loans
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Ending balance, December 31, 2018
|
$
|
4,202
|
|
|
$
|
1,290
|
|
|
$
|
1,253
|
|
|
$
|
706
|
|
|
$
|
153
|
|
|
$
|
7,604
|
|
|
|
December 31, 2019 and twelve months ended
|
|
December 31, 2018 and twelve months ended
|
|
September 30, 2018 and twelve months ended
|
||||||
Nonperforming assets:
|
|
|
|
|
|
|
||||||
Nonaccrual loans
|
|
|
|
|
|
|
||||||
Commercial real estate
|
|
$
|
5,705
|
|
|
$
|
808
|
|
|
$
|
499
|
|
Agricultural real estate
|
|
7,568
|
|
|
2,019
|
|
|
2,636
|
|
|||
Commercial non-real estate
|
|
1,850
|
|
|
1,314
|
|
|
1,196
|
|
|||
Agricultural non-real estate
|
|
1,702
|
|
|
762
|
|
|
853
|
|
|||
One to four family
|
|
2,063
|
|
|
2,331
|
|
|
1,939
|
|
|||
Consumer non-real estate
|
|
168
|
|
|
120
|
|
|
87
|
|
|||
Total nonaccrual loans
|
|
$
|
19,056
|
|
|
$
|
7,354
|
|
|
$
|
7,210
|
|
Accruing loans past due 90 days or more
|
|
1,104
|
|
|
736
|
|
|
1,117
|
|
|||
Total nonperforming loans (“NPLs”)
|
|
20,160
|
|
|
8,090
|
|
|
8,327
|
|
|||
Other real estate owned
|
|
1,429
|
|
|
2,522
|
|
|
2,749
|
|
|||
Other collateral owned
|
|
31
|
|
|
48
|
|
|
19
|
|
|||
Total nonperforming assets (“NPAs”)
|
|
$
|
21,620
|
|
|
$
|
10,660
|
|
|
$
|
11,095
|
|
Troubled Debt Restructurings (“TDRs”)
|
|
$
|
12,594
|
|
|
$
|
8,722
|
|
|
$
|
8,418
|
|
Nonaccrual TDRs
|
|
$
|
7,198
|
|
|
$
|
2,667
|
|
|
$
|
2,687
|
|
Average outstanding loan balance
|
|
$
|
1,074,952
|
|
|
$
|
782,846
|
|
|
$
|
735,602
|
|
Loans, end of period
|
|
$
|
1,177,380
|
|
|
$
|
992,556
|
|
|
$
|
759,247
|
|
Total assets, end of period
|
|
$
|
1,531,249
|
|
|
$
|
1,287,924
|
|
|
$
|
975,409
|
|
ALL, at beginning of period
|
|
$
|
7,604
|
|
|
$
|
5,859
|
|
|
$
|
5,942
|
|
Loans charged off:
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
|
(381
|
)
|
|
(73
|
)
|
|
(74
|
)
|
|||
Commercial/Agricultural non-real estate
|
|
—
|
|
|
(52
|
)
|
|
(52
|
)
|
|||
Residential real estate
|
|
(239
|
)
|
|
(221
|
)
|
|
(202
|
)
|
|||
Consumer non-real estate
|
|
(291
|
)
|
|
(265
|
)
|
|
(379
|
)
|
|||
Total loans charged off
|
|
(911
|
)
|
|
(611
|
)
|
|
(707
|
)
|
|||
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
|
3
|
|
|
—
|
|
|
—
|
|
|||
Commercial/Agricultural non-real estate
|
|
1
|
|
|
13
|
|
|
12
|
|
|||
Residential real estate
|
|
5
|
|
|
70
|
|
|
80
|
|
|||
Consumer non-real estate
|
|
93
|
|
|
123
|
|
|
121
|
|
|||
Total recoveries of loans previously charged off:
|
|
102
|
|
|
206
|
|
|
213
|
|
|||
Net loans charged off (“NCOs”)
|
|
(809
|
)
|
|
(405
|
)
|
|
(494
|
)
|
|||
Additions to ALL via provision for loan losses charged to operations
|
|
3,525
|
|
|
2,150
|
|
|
1,300
|
|
|||
ALL, at end of period
|
|
$
|
10,320
|
|
|
$
|
7,604
|
|
|
$
|
6,748
|
|
Ratios:
|
|
|
|
|
|
|
||||||
ALL to NCOs (annualized)
|
|
1,275.65
|
%
|
|
1,877.53
|
%
|
|
1,365.99
|
%
|
|||
NCOs (annualized) to average loans
|
|
0.08
|
%
|
|
0.05
|
%
|
|
0.07
|
%
|
|||
ALL to total loans
|
|
0.88
|
%
|
|
0.77
|
%
|
|
0.89
|
%
|
|||
NPLs to total loans
|
|
1.71
|
%
|
|
0.82
|
%
|
|
1.10
|
%
|
|||
NPAs to total assets
|
|
1.41
|
%
|
|
0.83
|
%
|
|
1.14
|
%
|
•
|
Commercial/agricultural real estate loans, past due 90 days or more;
|
•
|
Commercial/agricultural non-real estate loans past due 90 days or more;
|
•
|
Closed ended consumer non-real estate loans past due 120 days or more; and
|
•
|
Residential real estate loans and open ended consumer non-real estate loans past due 180 days or more.
|
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
|
Stated Maturity
|
|
Amount
|
|
Range of Stated Rates
|
|
Amount
|
|
Range of Stated Rates
|
||||||||||||
Federal Home Loan Bank advances (1), (2), (3)
|
|
2019
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
$
|
99,000
|
|
|
2.49
|
%
|
|
2.61
|
%
|
|
|
2020
|
|
69,000
|
|
|
1.67
|
%
|
|
2.05
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2021
|
|
4,000
|
|
|
1.85
|
%
|
|
2.16
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2022
|
|
15,000
|
|
|
2.34
|
%
|
|
2.45
|
%
|
|
11,000
|
|
|
2.45
|
%
|
|
2.45
|
%
|
||
|
|
2023
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2024
|
|
530
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2029
|
|
42,500
|
|
|
1.00
|
%
|
|
1.13
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
Subtotal
|
|
|
|
$
|
131,030
|
|
|
|
|
|
|
$
|
110,000
|
|
|
|
|
|
||||
Unamortized discount on acquired notes
|
|
|
|
$
|
(59
|
)
|
|
|
|
|
|
$
|
(187
|
)
|
|
|
|
|
||||
Federal Home Loan Bank advances, net
|
|
|
|
$
|
130,971
|
|
|
|
|
|
|
$
|
109,813
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Senior Notes (4)
|
|
2031
|
|
$
|
28,856
|
|
|
4.00
|
%
|
|
4.75
|
%
|
|
$
|
10,000
|
|
|
4.50
|
%
|
|
4.75
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Subordinated Notes (5)
|
|
2027
|
|
$
|
15,000
|
|
|
6.75
|
%
|
|
6.75
|
%
|
|
$
|
15,000
|
|
|
6.75
|
%
|
|
6.75
|
%
|
Unamortized debt issuance costs
|
|
|
|
$
|
(296
|
)
|
|
|
|
|
|
$
|
(353
|
)
|
|
|
|
|
||||
Total other borrowings
|
|
|
|
$
|
14,704
|
|
|
|
|
|
|
$
|
14,647
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Totals
|
|
|
|
$
|
174,531
|
|
|
|
|
|
|
$
|
134,460
|
|
|
|
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
160,302,000
|
|
|
13.1
|
%
|
|
$
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
122,718,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
149,982,000
|
|
|
12.2
|
%
|
|
73,631,000
|
|
|
> =
|
|
6.0
|
%
|
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
149,982,000
|
|
|
12.2
|
%
|
|
55,223,000
|
|
|
> =
|
|
4.5
|
%
|
|
79,767,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
149,982,000
|
|
|
10.4
|
%
|
|
57,834,000
|
|
|
> =
|
|
4.0
|
%
|
|
72,293,000
|
|
|
> =
|
|
5.0
|
%
|
|||
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
126,440,000
|
|
|
12.7
|
%
|
|
$
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
118,836,000
|
|
|
11.9
|
%
|
|
59,738,000
|
|
|
> =
|
|
6.0
|
%
|
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
118,836,000
|
|
|
11.9
|
%
|
|
44,804,000
|
|
|
> =
|
|
4.5
|
%
|
|
64,716,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
118,836,000
|
|
|
9.7
|
%
|
|
48,976,000
|
|
|
> =
|
|
4.0
|
%
|
|
61,220,000
|
|
|
> =
|
|
5.0
|
%
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
137,259,000
|
|
|
11.2
|
%
|
|
$
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
122,718,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
111,939,000
|
|
|
9.1
|
%
|
|
73,631,000
|
|
|
> =
|
|
6.0
|
%
|
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
111,939,000
|
|
|
9.1
|
%
|
|
55,223,000
|
|
|
> =
|
|
4.5
|
%
|
|
79,767,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
111,939,000
|
|
|
7.7
|
%
|
|
57,834,000
|
|
|
> =
|
|
4.0
|
%
|
|
72,293,000
|
|
|
> =
|
|
5.0
|
%
|
|||
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
123,657,000
|
|
|
12.4
|
%
|
|
$
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
101,053,000
|
|
|
10.2
|
%
|
|
59,738,000
|
|
|
> =
|
|
6.0
|
%
|
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
101,053,000
|
|
|
10.2
|
%
|
|
44,804,000
|
|
|
> =
|
|
4.5
|
%
|
|
64,716,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
101,053,000
|
|
|
8.3
|
%
|
|
48,976,000
|
|
|
> =
|
|
4.0
|
%
|
|
61,220,000
|
|
|
> =
|
|
5.0
|
%
|
|
|
March 31, 2019
|
|
June 30, 2019
|
|
September 30, 2019
|
|
December 31, 2019
|
||||||||
Interest income
|
|
$
|
13,718
|
|
|
$
|
14,336
|
|
|
$
|
16,223
|
|
|
$
|
16,146
|
|
Interest expense
|
|
3,656
|
|
|
4,253
|
|
|
4,630
|
|
|
4,371
|
|
||||
Net interest income
|
|
10,062
|
|
|
10,083
|
|
|
11,593
|
|
|
11,775
|
|
||||
Provision for loan losses
|
|
1,225
|
|
|
325
|
|
|
575
|
|
|
1,400
|
|
||||
Net interest income after provision for loan losses
|
|
8,837
|
|
|
9,758
|
|
|
11,018
|
|
|
10,375
|
|
||||
Non-interest income
|
|
2,332
|
|
|
5,238
|
|
|
3,621
|
|
|
3,784
|
|
||||
Non-interest expense
|
|
9,894
|
|
|
9,389
|
|
|
12,975
|
|
|
10,428
|
|
||||
Income before income tax expense
|
|
1,275
|
|
|
5,607
|
|
|
1,664
|
|
|
3,731
|
|
||||
Provision (benefit) for income tax
|
|
322
|
|
|
1,500
|
|
|
430
|
|
|
562
|
|
||||
Net income
|
|
$
|
953
|
|
|
$
|
4,107
|
|
|
$
|
1,234
|
|
|
$
|
3,169
|
|
Basic earnings per share
|
|
$
|
0.09
|
|
|
$
|
0.37
|
|
|
$
|
0.11
|
|
|
$
|
0.28
|
|
Diluted earnings per share
|
|
$
|
0.09
|
|
|
$
|
0.37
|
|
|
$
|
0.11
|
|
|
$
|
0.28
|
|
Dividends paid
|
|
—
|
|
|
$
|
0.20
|
|
|
—
|
|
|
—
|
|
|
|
December 31, 2018
|
||
Interest income
|
|
$
|
13,047
|
|
Interest expense
|
|
3,007
|
|
|
Net interest income
|
|
10,040
|
|
|
Provision for loan losses
|
|
950
|
|
|
Net interest income after provision for loan losses
|
|
9,090
|
|
|
Non-interest income
|
|
2,526
|
|
|
Non-interest expense
|
|
9,794
|
|
|
Income before income tax expense
|
|
1,822
|
|
|
Provision (benefit) for income tax
|
|
561
|
|
|
Net income
|
|
$
|
1,261
|
|
Basic earnings per share
|
|
$
|
0.12
|
|
Diluted earnings per share
|
|
$
|
0.12
|
|
Dividends paid
|
|
—
|
|
|
|
December 31, 2017
|
|
March 31, 2018
|
|
June 30, 2018
|
|
September 30, 2018
|
||||||||
Interest income
|
|
$
|
9,412
|
|
|
$
|
9,352
|
|
|
$
|
9,770
|
|
|
$
|
10,362
|
|
Interest expense
|
|
1,885
|
|
|
1,996
|
|
|
2,290
|
|
|
2,422
|
|
||||
Net interest income
|
|
7,527
|
|
|
7,356
|
|
|
7,480
|
|
|
7,940
|
|
||||
Provision for loan losses
|
|
100
|
|
|
100
|
|
|
650
|
|
|
450
|
|
||||
Net interest income after provision for loan losses
|
|
7,427
|
|
|
7,256
|
|
|
6,830
|
|
|
7,490
|
|
||||
Non-interest income
|
|
1,939
|
|
|
1,675
|
|
|
1,767
|
|
|
1,989
|
|
||||
Non-interest expense
|
|
7,143
|
|
|
7,103
|
|
|
7,874
|
|
|
7,644
|
|
||||
Income before income tax expense
|
|
2,223
|
|
|
1,828
|
|
|
723
|
|
|
1,835
|
|
||||
Provision (benefit) for income tax
|
|
883
|
|
|
487
|
|
|
220
|
|
|
736
|
|
||||
Net income
|
|
$
|
1,340
|
|
|
$
|
1,341
|
|
|
$
|
503
|
|
|
$
|
1,099
|
|
Basic earnings per share
|
|
$
|
0.23
|
|
|
$
|
0.23
|
|
|
$
|
0.09
|
|
|
$
|
0.18
|
|
Diluted earnings per share
|
|
$
|
0.23
|
|
|
$
|
0.23
|
|
|
$
|
0.08
|
|
|
$
|
0.10
|
|
Dividends paid
|
|
—
|
|
|
$
|
0.20
|
|
|
—
|
|
|
—
|
|
•
|
originating shorter-term secured commercial, agriculture and consumer loan maturities;
|
•
|
originating variable rate commercial and agriculture loans;
|
•
|
managing our exposure to changes in interest rates, including, but not limited to the sale of longer-term fixed-rate residential loans in the secondary market with retained servicing;
|
•
|
originating balloon mortgage loans with a term of five years or less to minimize the impact of sudden rate changes;
|
•
|
managing our funding needs by utilizing core deposits, brokered certificates of deposits and borrowings as appropriate to extend terms and lock in fixed interest rates;
|
•
|
reducing non-interest expense and managing our efficiency ratio by implementing technologies to enhance customer service and increase employee productivity; and
|
•
|
realigning supervision and control of our branch network by modifying their configuration, staffing, locations and reporting structure to focus resources on our most productive markets.
|
|
|
Percent Change in Economic Value of Equity (EVE)
|
||||
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
|
At December 31, 2019
|
|
At December 31, 2018
|
|
At September 30, 2018
|
+300 bp
|
|
1%
|
|
(3)%
|
|
(9)%
|
+200 bp
|
|
2%
|
|
(2)%
|
|
(6)%
|
+100 bp
|
|
1%
|
|
(1)%
|
|
(3)%
|
-100 bp
|
|
(2)%
|
|
(1)%
|
|
1%
|
-200 bp
|
|
(4)%
|
|
(5)%
|
|
(1)%
|
|
|
Percent Change in Net Interest Income Over One Year Horizon
|
||||
Change in Interest Rates in Basis Points (“bp”)
Rate Shock in Rates (1)
|
|
At December 31, 2019
|
|
At December 31, 2018
|
|
At September 30, 2018
|
+300 bp
|
|
(5)%
|
|
(6)%
|
|
(8)%
|
+200 bp
|
|
(4)%
|
|
(4)%
|
|
(5)%
|
+100 bp
|
|
(2)%
|
|
(2)%
|
|
(3)%
|
-100 bp
|
|
1%
|
|
1%
|
|
2%
|
-200 bp
|
|
(1)%
|
|
(1)%
|
|
0.4%
|
(1)
|
Assumes an immediate and parallel shift in the yield curve at all maturities.
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
55,840
|
|
|
$
|
45,778
|
|
Other interest-bearing deposits
|
4,744
|
|
|
7,460
|
|
||
Securities available for sale "AFS"
|
180,119
|
|
|
146,725
|
|
||
Securities held to maturity "HTM"
|
2,851
|
|
|
4,850
|
|
||
Equity securities with readily determinable fair value
|
246
|
|
|
—
|
|
||
Other investments
|
15,005
|
|
|
11,261
|
|
||
Loans receivable
|
1,177,380
|
|
|
992,556
|
|
||
Allowance for loan losses
|
(10,320
|
)
|
|
(7,604
|
)
|
||
Loans receivable, net
|
1,167,060
|
|
|
984,952
|
|
||
Loans held for sale
|
5,893
|
|
|
1,927
|
|
||
Mortgage servicing rights
|
4,282
|
|
|
4,486
|
|
||
Office properties and equipment, net
|
21,106
|
|
|
13,513
|
|
||
Accrued interest receivable
|
4,738
|
|
|
4,307
|
|
||
Intangible assets
|
7,587
|
|
|
7,501
|
|
||
Goodwill
|
31,498
|
|
|
31,474
|
|
||
Foreclosed and repossessed assets, net
|
1,460
|
|
|
2,570
|
|
||
Bank owned life insurance ("BOLI")
|
23,063
|
|
|
17,792
|
|
||
Other assets
|
5,757
|
|
|
3,328
|
|
||
TOTAL ASSETS
|
$
|
1,531,249
|
|
|
$
|
1,287,924
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Deposits
|
$
|
1,195,702
|
|
|
$
|
1,007,512
|
|
Federal Home Loan Bank advances
|
130,971
|
|
|
109,813
|
|
||
Other borrowings
|
43,560
|
|
|
24,647
|
|
||
Other liabilities
|
10,463
|
|
|
7,765
|
|
||
Total liabilities
|
1,380,696
|
|
|
1,149,737
|
|
||
Stockholders’ Equity:
|
|
|
|
||||
Common stock— $0.01 par value, authorized 30,000,000; 11,266,954 and 10,953,512 shares issued and outstanding, respectively
|
113
|
|
|
109
|
|
||
Additional paid-in capital
|
128,856
|
|
|
125,512
|
|
||
Retained earnings
|
22,517
|
|
|
15,264
|
|
||
Unearned deferred compensation
|
(462
|
)
|
|
(857
|
)
|
||
Accumulated other comprehensive loss
|
(471
|
)
|
|
(1,841
|
)
|
||
Total stockholders’ equity
|
150,553
|
|
|
138,187
|
|
||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
1,531,249
|
|
|
$
|
1,287,924
|
|
|
|
For the year ended December 31, 2019
|
|
For the transition period ended December 31, 2018
|
|
For the year ended September 30, 2018
|
||||||
Interest and dividend income:
|
|
|
|
|
|
|
||||||
Interest and fees on loans
|
|
$
|
54,647
|
|
|
$
|
11,839
|
|
|
$
|
35,539
|
|
Interest on investments
|
|
5,776
|
|
|
1,208
|
|
|
3,357
|
|
|||
Total interest and dividend income
|
|
60,423
|
|
|
13,047
|
|
|
38,896
|
|
|||
Interest expense:
|
|
|
|
|
|
|
||||||
Interest on deposits
|
|
12,174
|
|
|
2,131
|
|
|
5,543
|
|
|||
Interest on FHLB borrowed funds
|
|
2,721
|
|
|
482
|
|
|
1,310
|
|
|||
Interest on other borrowed funds
|
|
2,015
|
|
|
394
|
|
|
1,740
|
|
|||
Total interest expense
|
|
16,910
|
|
|
3,007
|
|
|
8,593
|
|
|||
Net interest income before provision for loan losses
|
|
43,513
|
|
|
10,040
|
|
|
30,303
|
|
|||
Provision for loan losses
|
|
3,525
|
|
|
950
|
|
|
1,300
|
|
|||
Net interest income after provision for loan losses
|
|
39,988
|
|
|
9,090
|
|
|
29,003
|
|
|||
Non-interest income:
|
|
|
|
|
|
|
||||||
Service charges on deposit accounts
|
|
2,368
|
|
|
619
|
|
|
1,792
|
|
|||
Interchange income
|
|
1,735
|
|
|
336
|
|
|
1,284
|
|
|||
Loan servicing income
|
|
2,674
|
|
|
510
|
|
|
1,379
|
|
|||
Gain on sale of loans
|
|
2,462
|
|
|
388
|
|
|
943
|
|
|||
Loan fees and service charges
|
|
1,145
|
|
|
273
|
|
|
521
|
|
|||
Insurance commission income
|
|
734
|
|
|
162
|
|
|
720
|
|
|||
Gains (losses) on available for sale securities
|
|
271
|
|
|
—
|
|
|
(17
|
)
|
|||
Gain on sale of branch
|
|
2,295
|
|
|
—
|
|
|
—
|
|
|||
Other
|
|
1,291
|
|
|
238
|
|
|
748
|
|
|||
Total non-interest income
|
|
14,975
|
|
|
2,526
|
|
|
7,370
|
|
|||
Non-interest expense:
|
|
|
|
|
|
|
||||||
Compensation and related benefits
|
|
20,325
|
|
|
4,946
|
|
|
14,979
|
|
|||
Occupancy
|
|
3,697
|
|
|
808
|
|
|
2,975
|
|
|||
Office
|
|
2,188
|
|
|
464
|
|
|
1,715
|
|
|||
Data processing
|
|
3,938
|
|
|
993
|
|
|
2,928
|
|
|||
Amortization of intangible assets
|
|
1,496
|
|
|
325
|
|
|
644
|
|
|||
Amortization of mortgage servicing rights
|
|
1,108
|
|
|
175
|
|
|
335
|
|
|||
Advertising, marketing and public relations
|
|
1,214
|
|
|
226
|
|
|
745
|
|
|||
FDIC premium assessment
|
|
258
|
|
|
144
|
|
|
472
|
|
|||
Professional services
|
|
2,457
|
|
|
1,118
|
|
|
2,323
|
|
|||
(Gains) losses on repossessed assets, net
|
|
(125
|
)
|
|
(30
|
)
|
|
535
|
|
|||
Other
|
|
6,130
|
|
|
625
|
|
|
2,113
|
|
|||
Total non-interest expense
|
|
42,686
|
|
|
9,794
|
|
|
29,764
|
|
|||
Income before provision for income tax
|
|
12,277
|
|
|
1,822
|
|
|
6,609
|
|
|||
Provision for income taxes
|
|
2,814
|
|
|
561
|
|
|
2,326
|
|
|||
Net income attributable to common stockholders
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Per share information:
|
|
|
|
|
|
|
||||||
Basic earnings
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
|
$
|
0.72
|
|
Diluted earnings
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
|
$
|
0.58
|
|
Cash dividends paid
|
|
$
|
0.20
|
|
|
$
|
—
|
|
|
$
|
0.20
|
|
|
For the year ended December 31, 2019
|
|
For the transition period ended, December 31, 2018
|
|
For the year ended September 30, 2018
|
||||||
Net income attributable to common stockholders
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Securities available for sale
|
|
|
|
|
|
||||||
Net unrealized gains (losses) arising during period
|
1,219
|
|
|
865
|
|
|
(2,290
|
)
|
|||
Reclassification adjustment for net gains (losses) included in net income
|
196
|
|
|
—
|
|
|
(12
|
)
|
|||
Other comprehensive income (loss)
|
1,415
|
|
|
865
|
|
|
(2,302
|
)
|
|||
Comprehensive income
|
$
|
10,878
|
|
|
$
|
2,126
|
|
|
$
|
1,981
|
|
|
|
|
Common Stock
|
|
Preferred Stock
|
|
Additional Paid-In Capital
|
|
Retained Earnings
|
|
Unearned Deferred Compensation
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders’ Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Amount
|
|||||||||||||||||||||||||
Balance, September 30, 2017
|
|
5,888,816
|
|
$
|
59
|
|
|
$
|
—
|
|
|
63,383
|
|
|
10,764
|
|
|
(456
|
)
|
|
(267
|
)
|
|
73,483
|
|
||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,283
|
|
|
—
|
|
|
—
|
|
|
4,283
|
|
|||||||
Other comprehensive loss, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,302
|
)
|
|
(2,302
|
)
|
|||||||
Reclassification of certain deferred tax effects (1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|
—
|
|
|
(137
|
)
|
|
—
|
|
|||||||
Preferred stock issued (net of $3,735 of issuance costs)
|
|
—
|
|
|
—
|
|
|
61,265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61,265
|
|
|||||||
Preferred stock converted to common stock
|
|
5,000,000
|
|
|
50
|
|
|
(61,265
|
)
|
|
61,215
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Forfeiture of unvested shares
|
|
(11,847
|
)
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|
—
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|||||||
Surrender of restricted shares of common stock
|
|
(2,335
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|||||||
Restricted common stock awarded under the equity incentive plan
|
|
33,230
|
|
|
—
|
|
|
—
|
|
|
561
|
|
|
—
|
|
|
(561
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased
|
|
(53
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||
Common stock options exercised
|
|
6,042
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|||||||
Stock option expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||||
Amortization of restricted stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
271
|
|
|
—
|
|
|
271
|
|
|||||||
Cash dividends ($0.20 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,181
|
)
|
|
—
|
|
|
—
|
|
|
(1,181
|
)
|
|||||||
Balance, September 30, 2018
|
|
10,913,853
|
|
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
125,063
|
|
|
$
|
14,003
|
|
|
$
|
(622
|
)
|
|
$
|
(2,706
|
)
|
|
$
|
135,847
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,261
|
|
|
—
|
|
|
—
|
|
|
1,261
|
|
|||||||
Other comprehensive income, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
865
|
|
|
865
|
|
|||||||
Surrender of restricted shares of common stock
|
|
(595
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||||
Restricted Common stock awarded under the equity incentive plan
|
|
27,514
|
|
|
—
|
|
|
—
|
|
|
362
|
|
|
—
|
|
|
(362
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock options exercised
|
|
12,740
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90
|
|
|||||||
Stock option expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||
Amortization of restricted stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
127
|
|
|
—
|
|
|
127
|
|
|||||||
Balance, December 31, 2018
|
|
10,953,512
|
|
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
125,512
|
|
|
$
|
15,264
|
|
|
$
|
(857
|
)
|
|
$
|
(1,841
|
)
|
|
$
|
138,187
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,463
|
|
|
—
|
|
|
—
|
|
|
9,463
|
|
|||||||
Other comprehensive income, net of tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,415
|
|
|
1,415
|
|
|||||||
Forfeiture of unvested shares
|
|
(12,167
|
)
|
|
—
|
|
|
—
|
|
|
(199
|
)
|
|
—
|
|
|
199
|
|
|
—
|
|
|
—
|
|
|||||||
Surrender of restricted shares of common stock
|
|
(4,667
|
)
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|||||||
Restricted common stock awarded under the equity incentive plan
|
|
12,847
|
|
|
—
|
|
|
—
|
|
|
274
|
|
|
—
|
|
|
(274
|
)
|
|
—
|
|
|
—
|
|
|||||||
Common stock repurchased
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock issued to F&M shareholders
|
|
288,999
|
|
|
3
|
|
|
—
|
|
|
3,102
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,105
|
|
|||||||
Common stock options exercised
|
|
28,430
|
|
|
1
|
|
|
—
|
|
|
202
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|||||||
Stock option expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
|||||||
Amortization of restricted stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
470
|
|
|
—
|
|
|
470
|
|
|||||||
Adoption of ASU 2016-01; Equity securities (2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45
|
|
|
—
|
|
|
(45
|
)
|
|
—
|
|
|||||||
Adoption of ASU 2016-02; Leases
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
—
|
|
|
(57
|
)
|
|||||||
Cash dividends ($0.20 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,198
|
)
|
|
—
|
|
|
—
|
|
|
(2,198
|
)
|
|||||||
Balance, December 31, 2019
|
|
11,266,954
|
|
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
128,856
|
|
|
$
|
22,517
|
|
|
$
|
(462
|
)
|
|
$
|
(471
|
)
|
|
$
|
150,553
|
|
|
|
For the year ended December 31,
|
|
For the transition period ended December 31,
|
|
For the year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
Net income attributable to common stockholders
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
.
|
||||||
Net amortization of premium/accretion discount on investment securities
|
|
899
|
|
|
281
|
|
|
1,052
|
|
|||
Depreciation expense
|
|
1,564
|
|
|
313
|
|
|
1,054
|
|
|||
Provision for loan losses
|
|
3,525
|
|
|
950
|
|
|
1,300
|
|
|||
Net realized (gain) loss on sale of securities
|
|
(271
|
)
|
|
—
|
|
|
17
|
|
|||
Increase in MSR assets resulting from transfers of financial assets
|
|
(904
|
)
|
|
(100
|
)
|
|
(289
|
)
|
|||
Amortization of MSR assets
|
|
1,108
|
|
|
175
|
|
|
335
|
|
|||
Amortization of intangible assets
|
|
1,496
|
|
|
325
|
|
|
644
|
|
|||
Amortization of restricted stock
|
|
470
|
|
|
127
|
|
|
271
|
|
|||
Net stock based compensation expense
|
|
18
|
|
|
5
|
|
|
12
|
|
|||
Loss on sale of office properties and equipment
|
|
(32
|
)
|
|
—
|
|
|
(3
|
)
|
|||
Deferred income taxes
|
|
(752
|
)
|
|
—
|
|
|
(194
|
)
|
|||
Increase in cash surrender value of life insurance
|
|
(552
|
)
|
|
(110
|
)
|
|
(318
|
)
|
|||
Net (gain) loss from disposals of foreclosed and repossessed assets
|
|
(125
|
)
|
|
30
|
|
|
535
|
|
|||
Gain on sale of loans held for sale, net
|
|
(2,462
|
)
|
|
(388
|
)
|
|
(943
|
)
|
|||
Net change in loans held for sale
|
|
(1,504
|
)
|
|
378
|
|
|
1,360
|
|
|||
Decrease (increase) in accrued interest receivable and other assets
|
|
4,497
|
|
|
(156
|
)
|
|
683
|
|
|||
(Decrease) increase in other liabilities
|
|
(3,602
|
)
|
|
733
|
|
|
1,056
|
|
|||
Total adjustments
|
|
3,373
|
|
|
2,563
|
|
|
6,572
|
|
|||
Net cash provided by operating activities
|
|
12,836
|
|
|
3,824
|
|
|
10,855
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
Net decrease in interest-bearing deposits
|
|
3,708
|
|
|
—
|
|
|
968
|
|
|||
Purchase of available for sale securities
|
|
(53,915
|
)
|
|
(30,171
|
)
|
|
(36,933
|
)
|
|||
Purchase of held to maturity securities
|
|
—
|
|
|
(395
|
)
|
|
—
|
|
|||
Proceeds from principal payments and sale of available for sale securities
|
|
58,618
|
|
|
2,840
|
|
|
9,977
|
|
|||
Proceeds from principal payments and maturities of held to maturity securities
|
|
1,999
|
|
|
164
|
|
|
834
|
|
|||
Net (purchases) sales of other investments
|
|
(1,299
|
)
|
|
(3,548
|
)
|
|
74
|
|
|||
Proceeds from sale of foreclosed and repossessed assets
|
|
3,038
|
|
|
420
|
|
|
5,347
|
|
|||
Net increase in loans
|
|
(60,874
|
)
|
|
(33,796
|
)
|
|
(26,849
|
)
|
|||
Net capital expenditures
|
|
(6,771
|
)
|
|
(590
|
)
|
|
(2,955
|
)
|
|||
Net cash (disbursed) acquired in business combinations
|
|
(8,137
|
)
|
|
48,130
|
|
|
—
|
|
|||
Proceeds from disposal of office properties and equipment
|
|
300
|
|
|
—
|
|
|
74
|
|
|||
Net cash used in investing activities
|
|
(63,333
|
)
|
|
(16,946
|
)
|
|
(49,463
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
Net increase (decrease) in Federal Home Loan Bank advances
|
|
1,036
|
|
|
36,012
|
|
|
(27,000
|
)
|
|||
Proceeds from other borrowings, net of debt issuance costs
|
|
—
|
|
|
—
|
|
|
9,911
|
|
|||
Proceeds from other borrowings to fund business combination, net of debt issuance costs
|
|
29,913
|
|
|
—
|
|
|
—
|
|
|||
Principal payment reduction to other borrowings
|
|
(11,000
|
)
|
|
—
|
|
|
(15,611
|
)
|
|||
Net increase (decrease) in deposits
|
|
39,553
|
|
|
(11,688
|
)
|
|
4,025
|
|
|||
Proceeds from private placement stock offering, net of issuance costs
|
|
—
|
|
|
—
|
|
|
61,265
|
|
Common stock issued to F&M shareholders less capitalized equity costs
|
|
3,105
|
|
|
—
|
|
|
—
|
|
|||
Repurchase shares of common stock
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||
Surrender of restricted shares of common stock
|
|
(53
|
)
|
|
(8
|
)
|
|
(33
|
)
|
|||
Common stock options exercised
|
|
203
|
|
|
90
|
|
|
50
|
|
|||
Cash dividends paid
|
|
(2,198
|
)
|
|
—
|
|
|
(1,181
|
)
|
|||
Net cash provided by financing activities
|
|
60,559
|
|
|
24,406
|
|
|
31,425
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
|
10,062
|
|
|
11,284
|
|
|
(7,183
|
)
|
|||
Cash and cash equivalents at beginning of period
|
|
45,778
|
|
|
34,494
|
|
|
41,677
|
|
|||
Cash and cash equivalents at end of period
|
|
$
|
55,840
|
|
|
$
|
45,778
|
|
|
$
|
34,494
|
|
|
|
|
|
|
|
|
||||||
Supplemental cash flow information:
|
|
|
|
|
|
|
||||||
Cash paid during the period for:
|
|
|
|
|
|
|
||||||
Interest on deposits
|
|
$
|
12,665
|
|
|
$
|
2,183
|
|
|
$
|
5,530
|
|
Interest on borrowings
|
|
$
|
5,128
|
|
|
$
|
753
|
|
|
$
|
2,943
|
|
Income taxes
|
|
$
|
3,847
|
|
|
$
|
578
|
|
|
$
|
1,160
|
|
Supplemental noncash disclosure:
|
|
|
|
|
|
|
||||||
Transfers from loans receivable to foreclosed and repossessed assets
|
|
$
|
1,803
|
|
|
$
|
252
|
|
|
$
|
1,189
|
|
Fair value of assets acquired, net of cash and cash equivalents
|
|
$
|
177,494
|
|
|
$
|
215,958
|
|
|
$
|
—
|
|
Fair value of liabilities assumed, net of cash and cash equivalents
|
|
$
|
169,724
|
|
|
$
|
285,118
|
|
|
$
|
—
|
|
|
|
Citizens Community Bancorp, Inc.
|
|
F&M
|
|
Pro Forma Adjustments
|
|
Pro Forma Combined
|
||||||||
Year ended December 31, 2019
|
|
|
|
|
|
|
|
|
||||||||
Revenue (net interest income and non-interest income)
|
|
$
|
51,826
|
|
|
$
|
6,743
|
|
|
$
|
(612
|
)
|
|
$
|
57,957
|
|
Net income attributable to common stockholders
|
|
$
|
8,614
|
|
|
$
|
1,895
|
|
|
$
|
(579
|
)
|
|
$
|
9,930
|
|
Earnings per share--basic
|
|
$
|
0.76
|
|
|
$
|
0.17
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.88
|
|
Earnings per share-diluted
|
|
$
|
0.74
|
|
|
$
|
0.14
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.83
|
|
|
|
Citizens Community Bancorp, Inc.
|
|
United Bank
|
|
Pro Forma Adjustments
|
|
Pro Forma Combined
|
||||||||
Three months ended December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Revenue (net interest income and non-interest income)
|
|
$
|
3,304
|
|
|
$
|
2,402
|
|
|
$
|
25
|
|
|
$
|
5,731
|
|
Net income attributable to common stockholders
|
|
$
|
847
|
|
|
$
|
825
|
|
|
$
|
(216
|
)
|
|
$
|
1,456
|
|
Earnings per share--basic
|
|
$
|
0.08
|
|
|
0.08
|
|
|
(0.02
|
)
|
|
$
|
0.13
|
|
||
Earnings per share-diluted
|
|
$
|
0.08
|
|
|
0.08
|
|
|
(0.02
|
)
|
|
$
|
0.13
|
|
|
|
Citizens Community Bancorp, Inc.
|
|
United Bank
|
|
Pro Forma Adjustments
|
|
Pro Forma Combined
|
||||||||
Year ended September 30, 2018
|
|
|
|
|
|
|
|
|
||||||||
Revenue (net interest income and non-interest income)
|
|
$
|
36,373
|
|
|
$
|
13,064
|
|
|
$
|
100
|
|
|
$
|
49,537
|
|
Net income attributable to common stockholders
|
|
$
|
4,283
|
|
|
$
|
3,376
|
|
|
$
|
(843
|
)
|
|
$
|
6,816
|
|
Earnings per share--basic
|
|
$
|
0.72
|
|
|
|
|
|
|
$
|
0.62
|
|
||||
Earnings per share-diluted
|
|
$
|
0.58
|
|
|
|
|
|
|
$
|
0.62
|
|
|
|
F&M
|
|
United Bank
|
||||
|
|
|
|
|
||||
Fair value of consideration paid
|
|
$
|
23,894
|
|
|
$
|
51,128
|
|
|
|
|
|
|
||||
Fair value of identifiable assets acquired:
|
|
|
|
|
||||
Cash and cash equivalents
|
|
15,757
|
|
|
97,023
|
|
||
Fed funds sold
|
|
—
|
|
|
2,235
|
|
||
Interest bearing deposits
|
|
992
|
|
|
280
|
|
||
Securities available for sale “AFS”
|
|
37,069
|
|
|
—
|
|
||
Non-marketable equity securities, at cost
|
|
2,413
|
|
|
495
|
|
||
Loans held for sale
|
|
—
|
|
|
82
|
|
||
Loans receivable, net
|
|
126,732
|
|
|
199,859
|
|
||
Mortgage servicing assets
|
|
—
|
|
|
2,721
|
|
||
Premises and equipment, net
|
|
2,654
|
|
|
3,202
|
|
||
Core deposit intangible assets
|
|
1,582
|
|
|
3,021
|
|
||
Cash value of life insurance
|
|
4,719
|
|
|
6,021
|
|
||
Other assets
|
|
1,676
|
|
|
277
|
|
||
Total identifiable assets acquired
|
|
$
|
193,594
|
|
|
$
|
315,216
|
|
|
|
|
|
|
||||
Fair value of liabilities assumed:
|
|
|
|
|
||||
Deposits
|
|
$
|
148,637
|
|
|
$
|
272,671
|
|
Other borrowings
|
|
20,122
|
|
|
10,801
|
|
||
Other liabilities
|
|
965
|
|
|
1,646
|
|
||
Total liabilities assumed
|
|
169,724
|
|
|
285,118
|
|
||
Fair value of net identifiable assets acquired
|
|
23,870
|
|
|
30,098
|
|
||
Goodwill recognized
|
|
$
|
24
|
|
|
$
|
21,030
|
|
Available for sale securities
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair Value
|
||||||||
December 31, 2019
|
|
|
|
|
|
|
|
||||||||
U.S. government agency obligations
|
$
|
52,020
|
|
|
$
|
132
|
|
|
$
|
347
|
|
|
$
|
51,805
|
|
Obligations of states and political subdivisions
|
281
|
|
|
—
|
|
|
—
|
|
|
281
|
|
||||
Mortgage-backed securities
|
70,806
|
|
|
635
|
|
|
110
|
|
|
71,331
|
|
||||
Corporate debt securities
|
18,776
|
|
|
66
|
|
|
117
|
|
|
18,725
|
|
||||
Corporate asset based securities
|
27,718
|
|
|
—
|
|
|
864
|
|
|
26,854
|
|
||||
Trust preferred securities
|
11,167
|
|
|
35
|
|
|
79
|
|
|
11,123
|
|
||||
Total available for sale securities
|
$
|
180,768
|
|
|
$
|
868
|
|
|
$
|
1,517
|
|
|
$
|
180,119
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
U.S. government agency obligations
|
$
|
46,215
|
|
|
$
|
13
|
|
|
$
|
930
|
|
|
$
|
45,298
|
|
Obligations of states and political subdivisions
|
35,162
|
|
|
22
|
|
|
456
|
|
|
34,728
|
|
||||
Mortgage-backed securities
|
42,279
|
|
|
10
|
|
|
939
|
|
|
41,350
|
|
||||
Agency Securities
|
104
|
|
|
49
|
|
|
5
|
|
|
148
|
|
||||
Corporate debt securities
|
6,577
|
|
|
—
|
|
|
272
|
|
|
6,305
|
|
||||
Corporate asset based securities
|
18,928
|
|
|
8
|
|
|
40
|
|
|
18,896
|
|
||||
Total available for sale securities
|
$
|
149,265
|
|
|
$
|
102
|
|
|
$
|
2,642
|
|
|
$
|
146,725
|
|
Held to maturity securities
|
Amortized
Cost |
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||
December 31, 2019
|
|
|
|
|
|
|
|
||||||||
Obligations of states and political subdivisions
|
$
|
300
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
302
|
|
Mortgage-backed securities
|
2,551
|
|
|
104
|
|
|
—
|
|
|
2,655
|
|
||||
Total held to maturity securities
|
$
|
2,851
|
|
|
$
|
106
|
|
|
$
|
—
|
|
|
$
|
2,957
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Obligations of states and political subdivisions
|
$
|
1,701
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
1,698
|
|
Mortgage-backed securities
|
3,149
|
|
|
42
|
|
|
17
|
|
|
3,174
|
|
||||
Total held to maturity securities
|
$
|
4,850
|
|
|
$
|
42
|
|
|
$
|
20
|
|
|
$
|
4,872
|
|
Available for sale securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due in one year or less
|
|
$
|
141
|
|
|
$
|
141
|
|
Due after one year through five years
|
|
5,900
|
|
|
5,959
|
|
||
Due after five years through ten years
|
|
43,269
|
|
|
43,180
|
|
||
Due after ten years
|
|
60,652
|
|
|
59,508
|
|
||
Total securities with contractual maturities
|
|
109,962
|
|
|
108,788
|
|
||
Mortgage backed securities
|
|
70,806
|
|
|
71,331
|
|
||
Total available for sale securities
|
|
$
|
180,768
|
|
|
$
|
180,119
|
|
Held to maturity securities
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
Due in one year or less
|
|
$
|
300
|
|
|
$
|
302
|
|
Total securities with contractual maturities
|
|
300
|
|
|
302
|
|
||
Mortgage backed securities
|
|
2,551
|
|
|
2,655
|
|
||
Total held to maturity securities
|
|
$
|
2,851
|
|
|
$
|
2,957
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
Available for sale securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government agency obligations
|
|
$
|
14,593
|
|
|
$
|
156
|
|
|
$
|
10,540
|
|
|
$
|
191
|
|
|
$
|
25,133
|
|
|
$
|
347
|
|
Mortgage-backed securities
|
|
22,537
|
|
|
62
|
|
|
5,883
|
|
|
48
|
|
|
28,420
|
|
|
110
|
|
||||||
Corporate debt securities
|
|
7,001
|
|
|
15
|
|
|
1,398
|
|
|
102
|
|
|
8,399
|
|
|
117
|
|
||||||
Corporate asset based securities
|
|
8,683
|
|
|
285
|
|
|
18,171
|
|
|
579
|
|
|
26,854
|
|
|
864
|
|
||||||
Trust preferred securities
|
|
7,420
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
7,420
|
|
|
79
|
|
||||||
Total
|
|
$
|
60,234
|
|
|
$
|
597
|
|
|
$
|
35,992
|
|
|
$
|
920
|
|
|
$
|
96,226
|
|
|
$
|
1,517
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. government agency obligations
|
|
$
|
25,061
|
|
|
$
|
165
|
|
|
$
|
19,755
|
|
|
$
|
765
|
|
|
$
|
44,816
|
|
|
$
|
930
|
|
Obligations of states and political subdivisions
|
|
5,807
|
|
|
28
|
|
|
24,124
|
|
|
428
|
|
|
29,931
|
|
|
456
|
|
||||||
Mortgage-backed securities
|
|
3,518
|
|
|
9
|
|
|
31,040
|
|
|
930
|
|
|
34,558
|
|
|
939
|
|
||||||
Agency securities
|
|
28
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
5
|
|
||||||
Corporate debt securities
|
|
1,233
|
|
|
17
|
|
|
5,071
|
|
|
255
|
|
|
6,304
|
|
|
272
|
|
||||||
Corporate asset based securities
|
|
10,142
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
10,142
|
|
|
40
|
|
||||||
Total
|
|
$
|
45,789
|
|
|
$
|
264
|
|
|
$
|
79,990
|
|
|
$
|
2,378
|
|
|
$
|
125,779
|
|
|
$
|
2,642
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
Held to maturity securities
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Mortgage-backed securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
|
$
|
1,290
|
|
|
$
|
1
|
|
|
$
|
409
|
|
|
$
|
2
|
|
|
$
|
1,699
|
|
|
$
|
3
|
|
Mortgage-backed securities
|
|
1,238
|
|
|
3
|
|
|
1,319
|
|
|
14
|
|
|
2,557
|
|
|
17
|
|
||||||
Total
|
|
$
|
2,528
|
|
|
$
|
4
|
|
|
$
|
1,728
|
|
|
$
|
16
|
|
|
$
|
4,256
|
|
|
$
|
20
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Originated Loans:
|
|
|
|
|
||||
Commercial/Agricultural real estate:
|
|
|
|
|
||||
Commercial real estate
|
|
$
|
302,546
|
|
|
$
|
200,875
|
|
Agricultural real estate
|
|
34,026
|
|
|
29,589
|
|
||
Multi-family real estate
|
|
71,877
|
|
|
61,574
|
|
||
Construction and land development
|
|
71,467
|
|
|
15,812
|
|
||
Commercial/Agricultural non-real estate:
|
|
|
|
|
||||
Commercial non-real estate
|
|
89,730
|
|
|
73,518
|
|
||
Agricultural non-real estate
|
|
20,717
|
|
|
17,341
|
|
||
Residential real estate:
|
|
|
|
|
||||
One to four family
|
|
108,619
|
|
|
121,053
|
|
||
Purchased HELOC loans
|
|
8,407
|
|
|
12,883
|
|
||
Consumer non-real estate:
|
|
|
|
|
||||
Originated indirect paper
|
|
39,585
|
|
|
56,585
|
|
||
Purchased indirect paper
|
|
—
|
|
|
15,006
|
|
||
Other Consumer
|
|
15,546
|
|
|
15,553
|
|
||
Total originated loans
|
|
$
|
762,520
|
|
|
$
|
619,789
|
|
Acquired Loans:
|
|
|
|
|
||||
Commercial/Agricultural real estate:
|
|
|
|
|
||||
Commercial real estate
|
|
211,913
|
|
|
157,084
|
|
||
Agricultural real estate
|
|
51,337
|
|
|
56,426
|
|
||
Multi-family real estate
|
|
15,131
|
|
|
7,826
|
|
||
Construction and land development
|
|
14,943
|
|
|
6,879
|
|
||
Commercial/Agricultural non-real estate:
|
|
|
|
|
||||
Commercial non-real estate
|
|
44,004
|
|
|
38,909
|
|
||
Agricultural non-real estate
|
|
17,063
|
|
|
18,986
|
|
||
Residential real estate:
|
|
|
|
|
||||
One to four family
|
|
67,713
|
|
|
88,873
|
|
||
Consumer non-real estate:
|
|
|
|
|
||||
Other Consumer
|
|
2,640
|
|
|
4,661
|
|
||
Total acquired loans
|
|
$
|
424,744
|
|
|
$
|
379,644
|
|
Total Loans:
|
|
|
|
|
||||
Commercial/Agricultural real estate:
|
|
|
|
|
||||
Commercial real estate
|
|
$
|
514,459
|
|
|
$
|
357,959
|
|
Agricultural real estate
|
|
85,363
|
|
|
86,015
|
|
||
Multi-family real estate
|
|
87,008
|
|
|
69,400
|
|
||
Construction and land development
|
|
86,410
|
|
|
22,691
|
|
||
Commercial/Agricultural non-real estate:
|
|
|
|
|
||||
Commercial non-real estate
|
|
133,734
|
|
|
112,427
|
|
||
Agricultural non-real estate
|
|
37,780
|
|
|
36,327
|
|
||
Residential real estate:
|
|
|
|
|
||||
One to four family
|
|
176,332
|
|
|
209,926
|
|
||
Purchased HELOC loans
|
|
8,407
|
|
|
12,883
|
|
||
Consumer non-real estate:
|
|
|
|
|
|
|||
Originated indirect paper
|
|
39,585
|
|
|
56,585
|
|
||
Purchased indirect paper
|
|
—
|
|
|
15,006
|
|
||
Other Consumer
|
|
18,186
|
|
|
20,214
|
|
||
Gross loans
|
|
$
|
1,187,264
|
|
|
$
|
999,433
|
|
Less:
|
|
|
|
|
||||
Unearned net deferred fees and costs and loans in process
|
|
(393
|
)
|
|
409
|
|
||
Unamortized discount on acquired loans
|
|
(9,491
|
)
|
|
(7,286
|
)
|
||
Allowance for loan losses
|
|
(10,320
|
)
|
|
(7,604
|
)
|
||
Loans receivable, net
|
|
$
|
1,167,060
|
|
|
$
|
984,952
|
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
301,381
|
|
|
$
|
266
|
|
|
$
|
899
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
302,546
|
|
Agricultural real estate
|
|
31,129
|
|
|
829
|
|
|
2,068
|
|
|
—
|
|
|
—
|
|
|
34,026
|
|
||||||
Multi-family real estate
|
|
71,877
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,877
|
|
||||||
Construction and land development
|
|
67,989
|
|
|
—
|
|
|
3,478
|
|
|
—
|
|
|
—
|
|
|
71,467
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
85,248
|
|
|
1,023
|
|
|
3,459
|
|
|
—
|
|
|
—
|
|
|
89,730
|
|
||||||
Agricultural non-real estate
|
|
19,545
|
|
|
402
|
|
|
770
|
|
|
—
|
|
|
—
|
|
|
20,717
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
104,428
|
|
|
—
|
|
|
4,191
|
|
|
—
|
|
|
—
|
|
|
108,619
|
|
||||||
Purchased HELOC loans
|
|
8,407
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,407
|
|
||||||
Consumer non-real estate:
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|||||||||||
Originated indirect paper
|
|
39,339
|
|
|
—
|
|
|
246
|
|
|
—
|
|
|
—
|
|
|
39,585
|
|
||||||
Purchased indirect paper
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other Consumer
|
|
15,425
|
|
|
—
|
|
|
121
|
|
|
—
|
|
|
—
|
|
|
15,546
|
|
||||||
Total originated loans
|
|
$
|
744,768
|
|
|
$
|
2,520
|
|
|
$
|
15,232
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
762,520
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
196,692
|
|
|
$
|
6,084
|
|
|
$
|
9,137
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
211,913
|
|
Agricultural real estate
|
|
42,381
|
|
|
534
|
|
|
8,422
|
|
|
—
|
|
|
—
|
|
|
51,337
|
|
||||||
Multi-family real estate
|
|
13,533
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|
—
|
|
|
15,131
|
|
||||||
Construction and land development
|
|
14,181
|
|
|
—
|
|
|
762
|
|
|
—
|
|
|
—
|
|
|
14,943
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
41,587
|
|
|
932
|
|
|
1,485
|
|
|
—
|
|
|
—
|
|
|
44,004
|
|
||||||
Agricultural non-real estate
|
|
15,621
|
|
|
350
|
|
|
1,092
|
|
|
—
|
|
|
—
|
|
|
17,063
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
65,125
|
|
|
436
|
|
|
2,152
|
|
|
—
|
|
|
—
|
|
|
67,713
|
|
||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Consumer
|
|
2,628
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
2,640
|
|
||||||
Total acquired loans
|
|
$
|
391,748
|
|
|
$
|
8,336
|
|
|
$
|
24,660
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
424,744
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
498,073
|
|
|
$
|
6,350
|
|
|
$
|
10,036
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
514,459
|
|
Agricultural real estate
|
|
73,510
|
|
|
1,363
|
|
|
10,490
|
|
|
—
|
|
|
—
|
|
|
85,363
|
|
||||||
Multi-family real estate
|
|
85,410
|
|
|
—
|
|
|
1,598
|
|
|
—
|
|
|
—
|
|
|
87,008
|
|
||||||
Construction and land development
|
|
82,170
|
|
|
—
|
|
|
4,240
|
|
|
—
|
|
|
—
|
|
|
86,410
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
126,835
|
|
|
1,955
|
|
|
4,944
|
|
|
—
|
|
|
—
|
|
|
133,734
|
|
||||||
Agricultural non-real estate
|
|
35,166
|
|
|
752
|
|
|
1,862
|
|
|
—
|
|
|
—
|
|
|
37,780
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
169,553
|
|
|
436
|
|
|
6,343
|
|
|
—
|
|
|
—
|
|
|
176,332
|
|
||||||
Purchased HELOC loans
|
|
8,407
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,407
|
|
||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated indirect paper
|
|
39,339
|
|
|
—
|
|
|
246
|
|
|
—
|
|
|
—
|
|
|
39,585
|
|
||||||
Purchased indirect paper
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other Consumer
|
|
18,053
|
|
|
—
|
|
|
133
|
|
|
—
|
|
|
—
|
|
|
18,186
|
|
||||||
Gross loans
|
|
$
|
1,136,516
|
|
|
$
|
10,856
|
|
|
$
|
39,892
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,187,264
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
(393
|
)
|
|||||||||||
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(9,491
|
)
|
|||||||||||
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(10,320
|
)
|
|||||||||||
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,167,060
|
|
|
|
1 to 5
|
|
6
|
|
7
|
|
8
|
|
9
|
|
TOTAL
|
||||||||||||
Originated Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
200,226
|
|
|
$
|
197
|
|
|
$
|
452
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
200,875
|
|
Agricultural real estate
|
|
27,581
|
|
|
987
|
|
|
1,021
|
|
|
—
|
|
|
—
|
|
|
29,589
|
|
||||||
Multi-family real estate
|
|
61,574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61,574
|
|
||||||
Construction and land development
|
|
15,812
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,812
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
73,412
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73,518
|
|
||||||
Agricultural non-real estate
|
|
16,494
|
|
|
205
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
17,341
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
118,461
|
|
|
165
|
|
|
2,427
|
|
|
—
|
|
|
—
|
|
|
121,053
|
|
||||||
Purchased HELOC loans
|
|
12,883
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,883
|
|
||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated indirect paper
|
|
56,371
|
|
|
—
|
|
|
214
|
|
|
—
|
|
|
—
|
|
|
56,585
|
|
||||||
Purchased indirect paper
|
|
15,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,006
|
|
||||||
Other Consumer
|
|
15,515
|
|
|
—
|
|
|
38
|
|
|
—
|
|
|
—
|
|
|
15,553
|
|
||||||
Total originated loans
|
|
$
|
613,335
|
|
|
$
|
1,660
|
|
|
$
|
4,794
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
619,789
|
|
Acquired Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
145,674
|
|
|
$
|
5,808
|
|
|
$
|
5,602
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
157,084
|
|
Agricultural real estate
|
|
50,215
|
|
|
—
|
|
|
6,211
|
|
|
—
|
|
|
—
|
|
|
56,426
|
|
||||||
Multi-family real estate
|
|
7,661
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
7,826
|
|
||||||
Construction and land development
|
|
6,288
|
|
|
183
|
|
|
408
|
|
|
—
|
|
|
—
|
|
|
6,879
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
35,221
|
|
|
1,338
|
|
|
2,350
|
|
|
—
|
|
|
—
|
|
|
38,909
|
|
||||||
Agricultural non-real estate
|
|
16,644
|
|
|
50
|
|
|
2,292
|
|
|
—
|
|
|
—
|
|
|
18,986
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
84,281
|
|
|
2,657
|
|
|
$
|
1,935
|
|
|
—
|
|
|
—
|
|
|
88,873
|
|
|||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other Consumer
|
|
4,639
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
—
|
|
|
4,661
|
|
||||||
Total acquired loans
|
|
$
|
350,623
|
|
|
$
|
10,036
|
|
|
$
|
18,985
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
379,644
|
|
Total Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial real estate
|
|
$
|
345,900
|
|
|
$
|
6,005
|
|
|
$
|
6,054
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
357,959
|
|
Agricultural real estate
|
|
77,796
|
|
|
987
|
|
|
7,232
|
|
|
—
|
|
|
—
|
|
|
86,015
|
|
||||||
Multi-family real estate
|
|
69,235
|
|
|
—
|
|
|
165
|
|
|
—
|
|
|
—
|
|
|
69,400
|
|
||||||
Construction and land development
|
|
22,100
|
|
|
183
|
|
|
408
|
|
|
—
|
|
|
—
|
|
|
22,691
|
|
||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial non-real estate
|
|
108,633
|
|
|
1,444
|
|
|
2,350
|
|
|
—
|
|
|
—
|
|
|
112,427
|
|
||||||
Agricultural non-real estate
|
|
33,138
|
|
|
255
|
|
|
2,934
|
|
|
—
|
|
|
—
|
|
|
36,327
|
|
||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
One to four family
|
|
202,742
|
|
|
2,822
|
|
|
4,362
|
|
|
—
|
|
|
—
|
|
|
209,926
|
|
||||||
Purchased HELOC loans
|
|
12,883
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,883
|
|
||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Originated indirect paper
|
|
56,371
|
|
|
—
|
|
|
214
|
|
|
—
|
|
|
—
|
|
|
56,585
|
|
||||||
Purchased indirect paper
|
|
15,006
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,006
|
|
||||||
Other Consumer
|
|
20,154
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
20,214
|
|
||||||
Gross loans
|
|
$
|
963,958
|
|
|
$
|
11,696
|
|
|
$
|
23,779
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
999,433
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unearned net deferred fees and costs and loans in process
|
|
|
|
|
|
|
|
|
|
|
|
409
|
|
|||||||||||
Unamortized discount on acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
(7,286
|
)
|
|||||||||||
Allowance for loan losses
|
|
|
|
|
|
|
|
|
|
|
|
(7,604
|
)
|
|||||||||||
Loans receivable, net
|
|
|
|
|
|
|
|
|
|
|
|
$
|
984,952
|
|
|
|
Twelve months ended
|
|
Three months ended
|
||||
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Balance—beginning of period
|
|
$
|
11,104
|
|
|
$
|
234
|
|
New loan originations
|
|
10,243
|
|
|
12
|
|
||
Repayments
|
|
(980
|
)
|
|
(124
|
)
|
||
Acquired previously originated director loans
|
|
—
|
|
|
10,982
|
|
||
Balance—end of period
|
|
$
|
20,367
|
|
|
$
|
11,104
|
|
Available and unused lines of credit
|
|
$
|
7,017
|
|
|
$
|
37
|
|
|
Commercial/Agricultural Real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Residential Real Estate
|
|
Consumer Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
Twelve months ended December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, January 1, 2019
|
$
|
4,019
|
|
|
$
|
1,258
|
|
|
$
|
1,048
|
|
|
$
|
641
|
|
|
$
|
153
|
|
|
$
|
7,119
|
|
Charge-offs
|
(355
|
)
|
|
—
|
|
|
(120
|
)
|
|
(257
|
)
|
|
—
|
|
|
(732
|
)
|
||||||
Recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
—
|
|
|
84
|
|
||||||
Provision
|
2,541
|
|
|
385
|
|
|
(49
|
)
|
|
(1
|
)
|
|
204
|
|
|
3,080
|
|
||||||
Total Allowance on originated loans
|
$
|
6,205
|
|
|
$
|
1,643
|
|
|
$
|
879
|
|
|
$
|
467
|
|
|
$
|
357
|
|
|
$
|
9,551
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, January 1, 2019
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Charge-offs
|
(26
|
)
|
|
—
|
|
|
(120
|
)
|
|
(33
|
)
|
|
—
|
|
|
(179
|
)
|
||||||
Recoveries
|
3
|
|
|
—
|
|
|
5
|
|
|
10
|
|
|
—
|
|
|
18
|
|
||||||
Provision
|
366
|
|
|
(5
|
)
|
|
73
|
|
|
11
|
|
|
—
|
|
|
445
|
|
||||||
Total allowance on other acquired loans
|
$
|
526
|
|
|
$
|
27
|
|
|
$
|
163
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
769
|
|
Total allowance on acquired loans
|
$
|
526
|
|
|
$
|
27
|
|
|
$
|
163
|
|
|
$
|
53
|
|
|
$
|
—
|
|
|
$
|
769
|
|
Ending Balance, December 31, 2019
|
$
|
6,731
|
|
|
$
|
1,670
|
|
|
$
|
1,042
|
|
|
$
|
520
|
|
|
$
|
357
|
|
|
$
|
10,320
|
|
Allowance for Loan Losses at December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
495
|
|
|
$
|
312
|
|
|
$
|
136
|
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
956
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
6,236
|
|
|
$
|
1,358
|
|
|
$
|
906
|
|
|
$
|
507
|
|
|
$
|
357
|
|
|
$
|
9,364
|
|
Loans Receivable as of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ending balance of originated loans
|
$
|
479,916
|
|
|
$
|
110,447
|
|
|
$
|
117,026
|
|
|
$
|
55,131
|
|
|
$
|
—
|
|
|
$
|
762,520
|
|
Ending contractual balance of purchased credit-impaired loans
|
31,408
|
|
|
4,666
|
|
|
2,194
|
|
|
—
|
|
|
—
|
|
|
38,268
|
|
||||||
Ending balance of other acquired loans
|
261,916
|
|
|
56,401
|
|
|
65,519
|
|
|
2,640
|
|
|
—
|
|
|
386,476
|
|
||||||
Ending balance of loans
|
$
|
773,240
|
|
|
$
|
171,514
|
|
|
$
|
184,739
|
|
|
$
|
57,771
|
|
|
$
|
—
|
|
|
$
|
1,187,264
|
|
Ending balance: individually evaluated for impairment
|
$
|
42,658
|
|
|
$
|
9,966
|
|
|
$
|
10,126
|
|
|
$
|
446
|
|
|
$
|
—
|
|
|
$
|
63,196
|
|
Ending balance: collectively evaluated for impairment
|
$
|
730,582
|
|
|
$
|
161,548
|
|
|
$
|
174,613
|
|
|
$
|
57,325
|
|
|
$
|
—
|
|
|
$
|
1,124,068
|
|
|
Commercial/Agricultural Real Estate
|
|
Commercial/Agricultural Non-real Estate
|
|
Residential Real Estate
|
|
Consumer Non-real Estate
|
|
Unallocated
|
|
Total
|
||||||||||||
Three months ended December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Beginning balance, October 1, 2018
|
$
|
3,276
|
|
|
$
|
1,040
|
|
|
$
|
1,035
|
|
|
$
|
664
|
|
|
$
|
282
|
|
|
$
|
6,297
|
|
Charge-offs
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(78
|
)
|
|
—
|
|
|
(89
|
)
|
||||||
Recoveries
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
||||||
Provision
|
743
|
|
|
218
|
|
|
24
|
|
|
33
|
|
|
(129
|
)
|
|
889
|
|
||||||
Total Allowance on originated loans
|
$
|
4,019
|
|
|
$
|
1,258
|
|
|
$
|
1,048
|
|
|
$
|
641
|
|
|
$
|
153
|
|
|
$
|
7,119
|
|
Purchased credit impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other acquired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Beginning balance, October 1, 2018
|
$
|
168
|
|
|
$
|
29
|
|
|
$
|
169
|
|
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
451
|
|
Charge-offs
|
—
|
|
|
—
|
|
|
(32
|
)
|
|
(1
|
)
|
|
—
|
|
|
(33
|
)
|
||||||
Recoveries
|
—
|
|
|
—
|
|
|
4
|
|
|
2
|
|
|
—
|
|
|
6
|
|
||||||
Provision
|
15
|
|
|
3
|
|
|
64
|
|
|
(21
|
)
|
|
—
|
|
|
61
|
|
||||||
Total Allowance on other acquired loans
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Total Allowance on acquired loans
|
$
|
183
|
|
|
$
|
32
|
|
|
$
|
205
|
|
|
$
|
65
|
|
|
$
|
—
|
|
|
$
|
485
|
|
Ending balance, December 31, 2018
|
$
|
4,202
|
|
|
$
|
1,290
|
|
|
$
|
1,253
|
|
|
$
|
706
|
|
|
$
|
153
|
|
|
$
|
7,604
|
|
Allowance for Loan Losses at December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amount of allowance for loan losses arising from loans individually evaluated for impairment
|
$
|
25
|
|
|
$
|
9
|
|
|
$
|
156
|
|
|
$
|
37
|
|
|
$
|
—
|
|
|
$
|
227
|
|
Amount of allowance for loan losses arising from loans collectively evaluated for impairment
|
$
|
4,177
|
|
|
$
|
1,281
|
|
|
$
|
1,097
|
|
|
$
|
669
|
|
|
$
|
153
|
|
|
$
|
7,377
|
|
Loans Receivable as of December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Ending balance of originated loans
|
$
|
307,849
|
|
|
$
|
90,859
|
|
|
$
|
133,936
|
|
|
$
|
87,145
|
|
|
$
|
—
|
|
|
$
|
619,789
|
|
Ending contractual balance of purchased credit-impaired loans
|
19,887
|
|
|
6,048
|
|
|
3,004
|
|
|
—
|
|
|
—
|
|
|
28,939
|
|
||||||
Ending balance of other acquired loans
|
208,329
|
|
|
51,846
|
|
|
85,869
|
|
|
4,661
|
|
|
—
|
|
|
350,705
|
|
||||||
Ending balance of loans
|
$
|
536,065
|
|
|
$
|
148,753
|
|
|
$
|
222,809
|
|
|
$
|
91,806
|
|
|
$
|
—
|
|
|
$
|
999,433
|
|
Ending balance: individually evaluated for impairment
|
$
|
11,722
|
|
|
$
|
2,770
|
|
|
$
|
7,653
|
|
|
$
|
373
|
|
|
$
|
—
|
|
|
$
|
22,518
|
|
Ending balance: collectively evaluated for impairment
|
$
|
524,343
|
|
|
$
|
145,983
|
|
|
$
|
215,156
|
|
|
$
|
91,433
|
|
|
$
|
—
|
|
|
$
|
976,915
|
|
|
Commercial/Agriculture Real Estate Loans
|
|
Commercial/Agriculture Non-real Estate Loans
|
|
Residential Real Estate Loans
|
|
Consumer Non-real Estate Loans
|
|
Totals
|
||||||||||||||||||||||||||||||
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
|
Dec 31,
|
||||||||||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||
Performing loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Performing TDR loans
|
$
|
1,730
|
|
|
$
|
2,209
|
|
|
$
|
366
|
|
|
$
|
428
|
|
|
$
|
3,206
|
|
|
$
|
3,319
|
|
|
$
|
68
|
|
|
$
|
99
|
|
|
$
|
5,370
|
|
|
$
|
6,055
|
|
Performing loans other
|
758,237
|
|
|
531,030
|
|
|
167,596
|
|
|
146,249
|
|
|
178,415
|
|
|
216,636
|
|
|
57,486
|
|
|
91,373
|
|
|
1,161,734
|
|
|
985,288
|
|
||||||||||
Total performing loans
|
759,967
|
|
|
533,239
|
|
|
167,962
|
|
|
146,677
|
|
|
181,621
|
|
|
219,955
|
|
|
57,554
|
|
|
91,472
|
|
|
1,167,104
|
|
|
991,343
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Nonperforming loans (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Nonperforming TDR loans
|
4,868
|
|
|
577
|
|
|
1,973
|
|
|
1,305
|
|
|
383
|
|
|
785
|
|
|
—
|
|
|
—
|
|
|
7,224
|
|
|
2,667
|
|
||||||||||
Nonperforming loans other
|
8,405
|
|
|
2,249
|
|
|
1,579
|
|
|
771
|
|
|
2,735
|
|
|
2,069
|
|
|
217
|
|
|
334
|
|
|
12,936
|
|
|
5,423
|
|
||||||||||
Total nonperforming loans
|
13,273
|
|
|
2,826
|
|
|
3,552
|
|
|
2,076
|
|
|
3,118
|
|
|
2,854
|
|
|
217
|
|
|
334
|
|
|
20,160
|
|
|
8,090
|
|
||||||||||
Total loans
|
$
|
773,240
|
|
|
$
|
536,065
|
|
|
$
|
171,514
|
|
|
$
|
148,753
|
|
|
$
|
184,739
|
|
|
$
|
222,809
|
|
|
$
|
57,771
|
|
|
$
|
91,806
|
|
|
$
|
1,187,264
|
|
|
$
|
999,433
|
|
(1)
|
Nonperforming loans are either 90+ days past due or nonaccrual.
|
|
30-59 Days Past Due and Accruing
|
|
60-89 Days Past Due and Accruing
|
|
Greater Than 89 Days Past Due and Accruing
|
|
Total Past Due Accruing
|
|
Nonaccrual Loans
|
|
Total Past Due Accruing and Nonaccrual Loans
|
|
Current
|
|
Total Loans
|
||||||||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial real estate
|
$
|
2,804
|
|
|
$
|
847
|
|
|
$
|
—
|
|
|
$
|
3,651
|
|
|
$
|
4,214
|
|
|
$
|
7,865
|
|
|
$
|
506,594
|
|
|
$
|
514,459
|
|
Agricultural real estate
|
509
|
|
|
—
|
|
|
—
|
|
|
509
|
|
|
7,568
|
|
|
8,077
|
|
|
77,286
|
|
|
85,363
|
|
||||||||
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,449
|
|
|
1,449
|
|
|
85,559
|
|
|
87,008
|
|
||||||||
Construction and land development
|
436
|
|
|
—
|
|
|
—
|
|
|
436
|
|
|
42
|
|
|
478
|
|
|
85,932
|
|
|
86,410
|
|
||||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial non-real estate
|
1,024
|
|
|
—
|
|
|
—
|
|
|
1,024
|
|
|
1,850
|
|
|
2,874
|
|
|
130,860
|
|
|
133,734
|
|
||||||||
Agricultural non-real estate
|
73
|
|
|
49
|
|
|
—
|
|
|
122
|
|
|
1,702
|
|
|
1,824
|
|
|
35,956
|
|
|
37,780
|
|
||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
One to four family
|
4,929
|
|
|
1,597
|
|
|
649
|
|
|
7,175
|
|
|
2,063
|
|
|
9,238
|
|
|
167,094
|
|
|
176,332
|
|
||||||||
Purchased HELOC loans
|
293
|
|
|
378
|
|
|
407
|
|
|
1,078
|
|
|
—
|
|
|
1,078
|
|
|
7,329
|
|
|
8,407
|
|
||||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Originated indirect paper
|
168
|
|
|
52
|
|
|
20
|
|
|
240
|
|
|
137
|
|
|
377
|
|
|
39,208
|
|
|
39,585
|
|
||||||||
Purchased indirect paper
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Other Consumer
|
204
|
|
|
43
|
|
|
28
|
|
|
275
|
|
|
31
|
|
|
306
|
|
|
17,880
|
|
|
18,186
|
|
||||||||
Total
|
$
|
10,440
|
|
|
$
|
2,966
|
|
|
$
|
1,104
|
|
|
$
|
14,510
|
|
|
$
|
19,056
|
|
|
$
|
33,566
|
|
|
$
|
1,153,698
|
|
|
$
|
1,187,264
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial/Agricultural real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial real estate
|
$
|
1,060
|
|
|
$
|
872
|
|
|
$
|
—
|
|
|
$
|
1,932
|
|
|
$
|
745
|
|
|
$
|
2,677
|
|
|
$
|
355,282
|
|
|
$
|
357,959
|
|
Agricultural real estate
|
1,360
|
|
|
—
|
|
|
—
|
|
|
1,360
|
|
|
2,019
|
|
|
3,379
|
|
|
82,636
|
|
|
86,015
|
|
||||||||
Multi-family real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
69,400
|
|
|
69,400
|
|
||||||||
Construction and land development
|
526
|
|
|
175
|
|
|
—
|
|
|
701
|
|
|
63
|
|
|
764
|
|
|
21,927
|
|
|
22,691
|
|
||||||||
Commercial/Agricultural non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Commercial non-real estate
|
399
|
|
|
70
|
|
|
—
|
|
|
469
|
|
|
1,314
|
|
|
1,783
|
|
|
110,644
|
|
|
112,427
|
|
||||||||
Agricultural non-real estate
|
428
|
|
|
40
|
|
|
—
|
|
|
468
|
|
|
762
|
|
|
1,230
|
|
|
35,097
|
|
|
36,327
|
|
||||||||
Residential real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
One to four family
|
2,784
|
|
|
861
|
|
|
471
|
|
|
4,116
|
|
|
2,331
|
|
|
6,447
|
|
|
203,479
|
|
|
209,926
|
|
||||||||
Purchased HELOC loans
|
820
|
|
|
572
|
|
|
51
|
|
|
1,443
|
|
|
—
|
|
|
1,443
|
|
|
11,440
|
|
|
12,883
|
|
||||||||
Consumer non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Originated indirect paper
|
272
|
|
|
167
|
|
|
45
|
|
|
484
|
|
|
106
|
|
|
590
|
|
|
55,995
|
|
|
56,585
|
|
||||||||
Purchased indirect paper
|
340
|
|
|
200
|
|
|
157
|
|
|
697
|
|
|
—
|
|
|
697
|
|
|
14,309
|
|
|
15,006
|
|
||||||||
Other Consumer
|
179
|
|
|
98
|
|
|
12
|
|
|
289
|
|
|
14
|
|
|
303
|
|
|
19,911
|
|
|
20,214
|
|
||||||||
Total
|
$
|
8,168
|
|
|
$
|
3,055
|
|
|
$
|
736
|
|
|
$
|
11,959
|
|
|
$
|
7,354
|
|
|
$
|
19,313
|
|
|
$
|
980,120
|
|
|
$
|
999,433
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
December 31, 2019
|
|
|
|
|
|
|
|
|
|
||||||||||
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
40,514
|
|
|
$
|
40,514
|
|
|
$
|
—
|
|
|
$
|
24,693
|
|
|
$
|
699
|
|
Commercial/agricultural non-real estate
|
9,477
|
|
|
9,477
|
|
|
—
|
|
|
19,163
|
|
|
119
|
|
|||||
Residential real estate
|
8,695
|
|
|
8,695
|
|
|
—
|
|
|
4,461
|
|
|
128
|
|
|||||
Consumer non-real estate
|
379
|
|
|
379
|
|
|
—
|
|
|
3,640
|
|
|
6
|
|
|||||
Total
|
$
|
59,065
|
|
|
$
|
59,065
|
|
|
$
|
—
|
|
|
$
|
51,957
|
|
|
$
|
952
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
2,143
|
|
|
$
|
2,143
|
|
|
$
|
495
|
|
|
$
|
1,738
|
|
|
$
|
4
|
|
Commercial/agricultural non-real estate
|
490
|
|
|
490
|
|
|
312
|
|
|
734
|
|
|
3
|
|
|||||
Residential real estate
|
1,431
|
|
|
1,431
|
|
|
136
|
|
|
789
|
|
|
15
|
|
|||||
Consumer non-real estate
|
67
|
|
|
67
|
|
|
13
|
|
|
47
|
|
|
—
|
|
|||||
Total
|
$
|
4,131
|
|
|
$
|
4,131
|
|
|
$
|
956
|
|
|
$
|
3,308
|
|
|
$
|
22
|
|
December 31, 2019 Totals
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
42,657
|
|
|
$
|
42,657
|
|
|
$
|
495
|
|
|
$
|
26,431
|
|
|
$
|
703
|
|
Commercial/agricultural non-real estate
|
9,967
|
|
|
9,967
|
|
|
312
|
|
|
19,897
|
|
|
122
|
|
|||||
Residential real estate
|
10,126
|
|
|
10,126
|
|
|
136
|
|
|
5,250
|
|
|
143
|
|
|||||
Consumer non-real estate
|
446
|
|
|
446
|
|
|
13
|
|
|
3,687
|
|
|
6
|
|
|||||
Total
|
$
|
63,196
|
|
|
$
|
63,196
|
|
|
$
|
956
|
|
|
$
|
55,265
|
|
|
$
|
974
|
|
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
|
Average Recorded Investment
|
|
Interest Income Recognized
|
||||||||||
December 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
With No Related Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
28,850
|
|
|
$
|
28,850
|
|
|
$
|
—
|
|
|
$
|
19,673
|
|
|
$
|
304
|
|
Commercial/agricultural non-real estate
|
6,900
|
|
|
6,900
|
|
|
—
|
|
|
4,522
|
|
|
105
|
|
|||||
Residential real estate
|
8,873
|
|
|
8,873
|
|
|
—
|
|
|
7,915
|
|
|
88
|
|
|||||
Consumer non-real estate
|
226
|
|
|
226
|
|
|
—
|
|
|
226
|
|
|
4
|
|
|||||
Total
|
$
|
44,849
|
|
|
$
|
44,849
|
|
|
$
|
—
|
|
|
$
|
32,336
|
|
|
$
|
501
|
|
With An Allowance Recorded:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
979
|
|
|
$
|
979
|
|
|
$
|
25
|
|
|
$
|
820
|
|
|
$
|
—
|
|
Commercial/agricultural non-real estate
|
27
|
|
|
27
|
|
|
9
|
|
|
73
|
|
|
1
|
|
|||||
Residential real estate
|
1,332
|
|
|
1,332
|
|
|
156
|
|
|
1,280
|
|
|
17
|
|
|||||
Consumer non-real estate
|
147
|
|
|
147
|
|
|
37
|
|
|
154
|
|
|
1
|
|
|||||
Total
|
$
|
2,485
|
|
|
$
|
2,485
|
|
|
$
|
227
|
|
|
$
|
2,327
|
|
|
$
|
19
|
|
December 31, 2018 Totals
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial/agriculture real estate
|
$
|
29,829
|
|
|
$
|
29,829
|
|
|
$
|
25
|
|
|
$
|
20,493
|
|
|
$
|
304
|
|
Commercial/agricultural non-real estate
|
6,927
|
|
|
6,927
|
|
|
9
|
|
|
4,595
|
|
|
106
|
|
|||||
Residential real estate
|
10,205
|
|
|
10,205
|
|
|
156
|
|
|
9,195
|
|
|
105
|
|
|||||
Consumer non-real estate
|
373
|
|
|
373
|
|
|
37
|
|
|
380
|
|
|
5
|
|
|||||
Total
|
$
|
47,334
|
|
|
$
|
47,334
|
|
|
$
|
227
|
|
|
$
|
34,663
|
|
|
$
|
520
|
|
|
|
December 31
|
|
December 31
|
||||
|
|
2019
|
|
2018
|
||||
Troubled debt restructure loans:
|
|
|
|
|
|
|||
Accrual status
|
|
$
|
5,396
|
|
|
$
|
6,055
|
|
Non-accrual status
|
|
7,198
|
|
|
2,667
|
|
||
Total
|
|
$
|
12,594
|
|
|
$
|
8,722
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
Twelve months ended December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial/Agricultural real estate
|
|
18
|
|
|
$
|
2,028
|
|
|
$
|
159
|
|
|
$
|
3,224
|
|
|
$
|
—
|
|
|
$
|
5,411
|
|
|
$
|
5,411
|
|
|
$
|
317,867
|
|
Commercial/Agricultural non-real estate
|
|
11
|
|
|
184
|
|
|
364
|
|
|
996
|
|
|
—
|
|
|
1,544
|
|
|
1,544
|
|
|
98,152
|
|
|||||||
Residential real estate
|
|
14
|
|
|
823
|
|
|
—
|
|
|
212
|
|
|
—
|
|
|
1,035
|
|
|
1,035
|
|
|
42,035
|
|
|||||||
Consumer non-real estate
|
|
1
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|||||||
Totals
|
|
44
|
|
|
$
|
3,037
|
|
|
$
|
523
|
|
|
$
|
4,432
|
|
|
$
|
—
|
|
|
$
|
7,992
|
|
|
$
|
7,992
|
|
|
$
|
458,054
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
Three months ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial/Agricultural real estate
|
|
2
|
|
|
$
|
—
|
|
|
$
|
581
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
602
|
|
|
$
|
602
|
|
|
$
|
—
|
|
Commercial/Agricultural non-real estate
|
|
1
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
24
|
|
|
—
|
|
|||||||
Residential real estate
|
|
4
|
|
|
240
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
240
|
|
|
240
|
|
|
—
|
|
|||||||
Consumer non-real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Totals
|
|
7
|
|
|
$
|
264
|
|
|
$
|
581
|
|
|
$
|
—
|
|
|
$
|
21
|
|
|
$
|
866
|
|
|
$
|
866
|
|
|
$
|
—
|
|
|
|
Number of Contracts
|
|
Modified Rate
|
|
Modified Payment
|
|
Modified Under- writing
|
|
Other
|
|
Pre-Modification Outstanding Recorded Investment
|
|
Post-Modification Outstanding Recorded Investment
|
|
Specific Reserve
|
|||||||||||||||
Twelve months ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
TDRs:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial/Agricultural real estate
|
|
12
|
|
|
$
|
377
|
|
|
$
|
410
|
|
|
$
|
780
|
|
|
$
|
339
|
|
|
$
|
1,906
|
|
|
$
|
1,906
|
|
|
$
|
5
|
|
Commercial/Agricultural non-real estate
|
|
9
|
|
|
714
|
|
|
807
|
|
|
611
|
|
|
—
|
|
|
2,132
|
|
|
2,132
|
|
|
—
|
|
|||||||
Residential real estate
|
|
14
|
|
|
851
|
|
|
—
|
|
|
12
|
|
|
195
|
|
|
1,058
|
|
|
1,058
|
|
|
36
|
|
|||||||
Consumer non-real estate
|
|
1
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
—
|
|
|||||||
Totals
|
|
36
|
|
|
$
|
1,946
|
|
|
$
|
1,217
|
|
|
$
|
1,403
|
|
|
$
|
534
|
|
|
$
|
5,100
|
|
|
$
|
5,100
|
|
|
$
|
41
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
|
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications |
|
Recorded
Investment |
||||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
|
27
|
|
|
$
|
6,599
|
|
|
19
|
|
|
$
|
2,787
|
|
Commercial/Agricultural non-real estate
|
|
16
|
|
|
2,338
|
|
|
10
|
|
|
1,733
|
|
||
Residential real estate
|
|
43
|
|
|
3,589
|
|
|
41
|
|
|
4,103
|
|
||
Consumer non-real estate
|
|
7
|
|
|
68
|
|
|
13
|
|
|
99
|
|
||
Total loans
|
|
93
|
|
|
$
|
12,594
|
|
|
83
|
|
|
$
|
8,722
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||
|
Number of
Modifications
|
|
Recorded
Investment
|
|
Number of
Modifications
|
|
Recorded
Investment
|
||||||
Troubled debt restructurings:
|
|
|
|
|
|
|
|
||||||
Commercial/Agricultural real estate
|
13
|
|
|
$
|
4,868
|
|
|
4
|
|
|
$
|
577
|
|
Commercial/Agricultural non-real estate
|
14
|
|
|
1,973
|
|
|
8
|
|
|
1,305
|
|
||
Residential real estate
|
3
|
|
|
357
|
|
|
7
|
|
|
785
|
|
||
Consumer non-real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Total troubled debt restructurings
|
30
|
|
|
$
|
7,198
|
|
|
19
|
|
|
$
|
2,667
|
|
|
December 31, 2019
|
|
Accountable for under ASC 310-30 (PCI loans)
|
|
|
Outstanding balance
|
38,268
|
|
Carrying amount
|
31,978
|
|
Accountable for under ASC 310-20 (non-PCI loans)
|
|
|
Outstanding balance
|
386,476
|
|
Carrying amount
|
383,275
|
|
Total acquired loans
|
|
|
Outstanding balance
|
424,744
|
|
Carrying amount
|
415,253
|
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
|
September 30, 2018
|
|
|||
Balance at beginning of period
|
$
|
3,163
|
|
|
$
|
2,325
|
|
|
$
|
2,893
|
|
Acquisitions
|
814
|
|
|
1,020
|
|
|
—
|
|
|||
Reclass from non-accretable difference
|
80
|
|
|
—
|
|
|
—
|
|
|||
Accretion
|
(856
|
)
|
|
(182
|
)
|
|
(568
|
)
|
|||
Balance at end of period
|
$
|
3,201
|
|
|
$
|
3,163
|
|
|
$
|
2,325
|
|
|
Acquired Credit Impaired Loans
|
Acquired Performing Loans
|
|
Total Acquired Loans
|
||||||
Contractually required cash flows at acquisition
|
$
|
18,355
|
|
$
|
111,919
|
|
|
$
|
130,274
|
|
Non-accretable difference (expected losses and foregone interest)
|
(2,728
|
)
|
—
|
|
|
(2,728
|
)
|
|||
Cash flows expected to be collected at acquisition
|
15,627
|
|
111,919
|
|
|
127,546
|
|
|||
Accretable yield
|
—
|
|
(814
|
)
|
|
(814
|
)
|
|||
Fair value of acquired loans at acquisition
|
$
|
15,627
|
|
111,105
|
|
|
$
|
126,732
|
|
|
Acquired Credit Impaired Loans
|
Acquired Performing Loans
|
|
Total Acquired Loans
|
||||||
Contractually required cash flows at acquisition
|
$
|
20,266
|
|
$
|
183,317
|
|
|
$
|
203,583
|
|
Non-accretable difference (expected losses and foregone interest)
|
(2,704
|
)
|
—
|
|
|
(2,704
|
)
|
|||
Cash flows expected to be collected at acquisition
|
17,562
|
|
183,317
|
|
|
200,879
|
|
|||
Accretable yield
|
—
|
|
(1,020
|
)
|
|
(1,020
|
)
|
|||
Fair value of acquired loans at acquisition
|
$
|
17,562
|
|
182,297
|
|
|
$
|
199,859
|
|
|
|
As of and for the twelve months ended
|
|
As of and for the three months ended
|
|
As of and for the twelve months ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Mortgage servicing rights:
|
|
|
|
|
|
|
||||||
Mortgage servicing assets, net; beginning of period
|
|
$
|
4,486
|
|
|
$
|
1,840
|
|
|
$
|
1,886
|
|
MSR asset acquired
|
|
—
|
|
|
2,721
|
|
|
—
|
|
|||
Increase in MSR assets resulting from transfers of financial assets
|
|
904
|
|
|
100
|
|
|
289
|
|
|||
Amortization during the period
|
|
(849
|
)
|
|
(175
|
)
|
|
(335
|
)
|
|||
|
|
4,541
|
|
|
4,486
|
|
|
1,840
|
|
|||
Valuation Allowances:
|
|
|
|
|
|
|
||||||
Balance at beginning of period
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Additions
|
|
(259
|
)
|
|
—
|
|
|
—
|
|
|||
Recoveries
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Write-downs
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Balance at end of period
|
|
(259
|
)
|
|
—
|
|
|
—
|
|
|||
Mortgage servicing assets, net; end of period
|
|
$
|
4,282
|
|
|
$
|
4,486
|
|
|
$
|
1,840
|
|
Fair value of MSR asset; end of period
|
|
$
|
4,309
|
|
|
$
|
5,214
|
|
|
$
|
2,669
|
|
Residential mortgage loans serviced for others
|
|
$
|
524,715
|
|
|
$
|
518,476
|
|
|
$
|
281,289
|
|
Net book value of MSR asset to loans serviced for others
|
|
0.82
|
%
|
|
0.87
|
%
|
|
0.65
|
%
|
|
|
Amortization Expense
|
||
2020
|
|
$
|
987
|
|
2021
|
|
841
|
|
|
2022
|
|
696
|
|
|
2023
|
|
557
|
|
|
2024
|
|
418
|
|
|
After 2024
|
|
783
|
|
|
Total
|
|
$
|
4,282
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Land
|
|
$
|
4,361
|
|
|
$
|
2,335
|
|
|
$
|
1,369
|
|
Buildings
|
|
15,781
|
|
|
11,026
|
|
|
8,838
|
|
|||
Furniture, equipment and vehicles
|
|
6,701
|
|
|
5,926
|
|
|
5,334
|
|
|||
Subtotals
|
|
26,843
|
|
|
19,287
|
|
|
15,541
|
|
|||
Less--Accumulated depreciation
|
|
(5,737
|
)
|
|
(5,774
|
)
|
|
(5,507
|
)
|
|||
Office properties and equipment, net
|
|
$
|
21,106
|
|
|
$
|
13,513
|
|
|
$
|
10,034
|
|
|
|
Year ended
|
|
Three months ended
|
|
Year ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Balance at beginning of period
|
|
$
|
31,474
|
|
|
$
|
10,444
|
|
|
$
|
10,444
|
|
F&M acquisition (see Note 2)
|
|
24
|
|
|
—
|
|
|
—
|
|
|||
United Bank acquisition (see Note 2)
|
|
—
|
|
|
21,030
|
|
|
—
|
|
|||
Balance at end of period
|
|
$
|
31,498
|
|
|
$
|
31,474
|
|
|
$
|
10,444
|
|
|
|
Year ended
|
|
Three months ended
|
|
Year ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Gross carrying amount
|
|
$
|
12,798
|
|
|
$
|
11,216
|
|
|
$
|
8,195
|
|
Accumulated amortization
|
|
(5,211
|
)
|
|
(3,715
|
)
|
|
(3,390
|
)
|
|||
Net book value
|
|
$
|
7,587
|
|
|
$
|
7,501
|
|
|
$
|
4,805
|
|
Additions during the period (1)
|
|
$
|
1,582
|
|
|
$
|
3,021
|
|
|
$
|
—
|
|
Amortization during the period
|
|
$
|
1,496
|
|
|
$
|
325
|
|
|
$
|
644
|
|
|
|
Intangible Assets
|
||
2020
|
|
$
|
1,648
|
|
2021
|
|
1,648
|
|
|
2022
|
|
1,501
|
|
|
2023
|
|
806
|
|
|
2024
|
|
767
|
|
|
After 2024
|
|
1,217
|
|
|
Total
|
|
$
|
7,587
|
|
Fiscal years ending December 31,
|
|
||
2020
|
$
|
611
|
|
2021
|
473
|
|
|
2022
|
437
|
|
|
2023
|
391
|
|
|
2024
|
338
|
|
|
Thereafter
|
1,168
|
|
|
Total lease payments
|
3,418
|
|
|
Less: effects of discounting
|
(573
|
)
|
|
Lease liability recognized
|
$
|
2,845
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
Non-interest bearing demand deposits
|
|
$
|
168,157
|
|
|
$
|
155,405
|
|
Interest bearing demand deposits
|
|
223,102
|
|
|
169,310
|
|
||
Savings accounts
|
|
156,599
|
|
|
192,310
|
|
||
Money market accounts
|
|
246,430
|
|
|
126,021
|
|
||
Certificate accounts
|
|
401,414
|
|
|
364,466
|
|
||
Total deposits
|
|
$
|
1,195,702
|
|
|
$
|
1,007,512
|
|
Brokered deposits included above:
|
|
$
|
50,377
|
|
|
$
|
55,330
|
|
2020
|
|
$
|
237,501
|
|
2021
|
|
90,891
|
|
|
2022
|
|
68,527
|
|
|
2023
|
|
1,913
|
|
|
2024
|
|
2,582
|
|
|
After 2024
|
|
—
|
|
|
Total
|
|
$
|
401,414
|
|
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
|
|
2019
|
|
2018
|
||||||||||||||||
|
|
Stated Maturity
|
|
Amount
|
|
Range of Stated Rates
|
|
Amount
|
|
Range of Stated Rates
|
||||||||||||
Federal Home Loan Bank advances (1), (2), (3), (4), (5)
|
|
2019
|
|
$
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
$
|
99,000
|
|
|
2.49
|
%
|
|
2.61
|
%
|
|
|
2020
|
|
69,000
|
|
|
1.67
|
%
|
|
2.05
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2021
|
|
4,000
|
|
|
1.85
|
%
|
|
2.16
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2022
|
|
15,000
|
|
|
2.34
|
%
|
|
2.45
|
%
|
|
11,000
|
|
|
2.45
|
%
|
|
2.45
|
%
|
||
|
|
2023
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2024
|
|
530
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
|
|
2029
|
|
42,500
|
|
|
1.00
|
%
|
|
1.13
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
||
Subtotal
|
|
|
|
$
|
131,030
|
|
|
|
|
|
|
$
|
110,000
|
|
|
|
|
|
||||
Unamortized discount on acquired notes
|
|
|
|
$
|
(59
|
)
|
|
|
|
|
|
$
|
(187
|
)
|
|
|
|
|
||||
Federal Home Loan Bank advances, net
|
|
|
|
$
|
130,971
|
|
|
|
|
|
|
$
|
109,813
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Senior Notes (6)
|
|
2031
|
|
$
|
28,856
|
|
|
4.00
|
%
|
|
4.75
|
%
|
|
$
|
10,000
|
|
|
4.50
|
%
|
|
4.75
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Subordinated Notes (7)
|
|
2027
|
|
$
|
15,000
|
|
|
6.75
|
%
|
|
6.75
|
%
|
|
$
|
15,000
|
|
|
6.75
|
%
|
|
6.75
|
%
|
Unamortized debt issuance costs
|
|
|
|
$
|
(296
|
)
|
|
|
|
|
|
$
|
(353
|
)
|
|
|
|
|
||||
Total other borrowings
|
|
|
|
$
|
14,704
|
|
|
|
|
|
|
$
|
14,647
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Totals
|
|
|
|
$
|
174,531
|
|
|
|
|
|
|
$
|
134,460
|
|
|
|
|
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
160,302,000
|
|
|
13.1
|
%
|
|
$
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
122,718,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
149,982,000
|
|
|
12.2
|
%
|
|
73,631,000
|
|
|
> =
|
|
6.0
|
%
|
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
149,982,000
|
|
|
12.2
|
%
|
|
55,223,000
|
|
|
> =
|
|
4.5
|
%
|
|
79,767,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
149,982,000
|
|
|
10.4
|
%
|
|
57,834,000
|
|
|
> =
|
|
4.0
|
%
|
|
72,293,000
|
|
|
> =
|
|
5.0
|
%
|
|||
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
126,440,000
|
|
|
12.7
|
%
|
|
$
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
118,836,000
|
|
|
11.9
|
%
|
|
59,738,000
|
|
|
> =
|
|
6.0
|
%
|
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
118,836,000
|
|
|
11.9
|
%
|
|
44,804,000
|
|
|
> =
|
|
4.5
|
%
|
|
64,716,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
118,836,000
|
|
|
9.7
|
%
|
|
48,976,000
|
|
|
> =
|
|
4.0
|
%
|
|
61,220,000
|
|
|
> =
|
|
5.0
|
%
|
|
|
Actual
|
|
For Capital Adequacy
Purposes |
|
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|
Amount
|
|
|
|
Ratio
|
|||||||||
As of December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
137,259,000
|
|
|
11.2
|
%
|
|
$
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
122,718,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
111,939,000
|
|
|
9.1
|
%
|
|
73,631,000
|
|
|
> =
|
|
6.0
|
%
|
|
98,174,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
111,939,000
|
|
|
9.1
|
%
|
|
55,223,000
|
|
|
> =
|
|
4.5
|
%
|
|
79,767,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
111,939,000
|
|
|
7.7
|
%
|
|
57,834,000
|
|
|
> =
|
|
4.0
|
%
|
|
72,293,000
|
|
|
> =
|
|
5.0
|
%
|
|||
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total capital (to risk weighted assets)
|
|
$
|
123,657,000
|
|
|
12.4
|
%
|
|
$
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|
$
|
99,563,000
|
|
|
> =
|
|
10.0
|
%
|
Tier 1 capital (to risk weighted assets)
|
|
101,053,000
|
|
|
10.2
|
%
|
|
59,738,000
|
|
|
> =
|
|
6.0
|
%
|
|
79,651,000
|
|
|
> =
|
|
8.0
|
%
|
|||
Common equity tier 1 capital (to risk weighted assets)
|
|
101,053,000
|
|
|
10.2
|
%
|
|
44,804,000
|
|
|
> =
|
|
4.5
|
%
|
|
64,716,000
|
|
|
> =
|
|
6.5
|
%
|
|||
Tier 1 leverage ratio (to adjusted total assets)
|
|
101,053,000
|
|
|
8.3
|
%
|
|
48,976,000
|
|
|
> =
|
|
4.0
|
%
|
|
61,220,000
|
|
|
> =
|
|
5.0
|
%
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Cash dividends per share
|
|
$
|
0.20
|
|
|
$
|
—
|
|
|
$
|
0.20
|
|
Stockholder record date
|
|
02/08/2019
|
|
|
NA
|
|
|
02/09/2018
|
|
|||
Dividend payment date
|
|
03/08/2019
|
|
|
NA
|
|
|
03/08/2018
|
|
|
|
Contract or Notional
Amount at December 31, |
|
Contract or Notional
Amount at December 31, |
||||
|
|
2019
|
|
2018
|
||||
Commitments to extend credit
|
|
$
|
243,642
|
|
|
$
|
204,683
|
|
Commercial standby letter of credit
|
|
$
|
3,011
|
|
|
$
|
3,118
|
|
Restricted Common Stock Awards
|
|||||||||||||||||||||
|
|
Year ended
|
|
Transition period ended
|
|
Year ended
|
|||||||||||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
|||||||||||||||
|
|
Number of Shares
|
|
Weighted
Average Grant Price |
|
Number of Shares
|
|
Weighted
Average Grant Price |
|
Number of Shares
|
|
Weighted
Average Grant Price |
|||||||||
Restricted Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Unvested and outstanding at beginning of year
|
|
75,407
|
|
|
$
|
13.24
|
|
|
52,172
|
|
|
$
|
13.29
|
|
|
42,378
|
|
|
$
|
12.07
|
|
Granted
|
|
12,847
|
|
|
11.50
|
|
|
27,514
|
|
|
13.15
|
|
|
33,230
|
|
|
13.77
|
|
|||
Vested
|
|
(32,630
|
)
|
|
12.89
|
|
|
(4,279
|
)
|
|
13.30
|
|
|
(11,589
|
)
|
|
13.12
|
|
|||
Forfeited
|
|
(12,167
|
)
|
|
13.28
|
|
|
—
|
|
|
—
|
|
|
(11,847
|
)
|
|
10.45
|
|
|||
Unvested and outstanding at end of year
|
|
43,457
|
|
|
$
|
12.76
|
|
|
75,407
|
|
|
$
|
13.24
|
|
|
52,172
|
|
|
$
|
13.29
|
|
Common Stock Option Awards
|
|||||||||||||
|
|
Option Shares
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual
Term
|
|
Aggregate
Intrinsic
Value
|
|||||
Year ended December 31, 2019
|
|
|
|
|
|
|
|
|
|||||
Outstanding at beginning of year
|
|
108,930
|
|
|
$
|
10.15
|
|
|
|
|
|
||
Exercised
|
|
(28,430
|
)
|
|
7.12
|
|
|
|
|
|
|||
Forfeited or expired
|
|
(2,400
|
)
|
|
12.38
|
|
|
|
|
|
|||
Outstanding at end of year
|
|
78,100
|
|
|
$
|
11.18
|
|
|
6.55
|
|
|
|
|
Exercisable at end of year
|
|
44,700
|
|
|
$
|
10.73
|
|
|
6.3
|
|
$
|
67
|
|
Fully vested and expected to vest
|
|
78,100
|
|
|
$
|
11.18
|
|
|
6.55
|
|
$
|
81
|
|
Transition period ended December 31, 2018
|
|
|
|
|
|
|
|
|
|||||
Outstanding at beginning of year
|
|
121,670
|
|
|
$
|
9.82
|
|
|
|
|
|
||
Exercised
|
|
(12,740
|
)
|
|
7.04
|
|
|
|
|
|
|||
Outstanding at end of year
|
|
108,930
|
|
|
$
|
10.15
|
|
|
5.82
|
|
|
||
Exercisable at end of year
|
|
56,230
|
|
|
$
|
8.83
|
|
|
4.01
|
|
$
|
116
|
|
Fully vested and expected to vest
|
|
108,930
|
|
|
$
|
10.15
|
|
|
5.82
|
|
$
|
82
|
|
Year ended September 30, 2018
|
|
|
|
|
|
|
|
|
|||||
Outstanding at beginning of year
|
|
146,606
|
|
|
$
|
9.45
|
|
|
|
|
|
||
Granted
|
|
8,000
|
|
|
13.60
|
|
|
|
|
|
|||
Exercised
|
|
(6,042
|
)
|
|
8.11
|
|
|
|
|
|
|||
Forfeited or expired
|
|
(26,894
|
)
|
|
9.31
|
|
|
|
|
|
|||
Outstanding at end of year
|
|
121,670
|
|
|
$
|
9.82
|
|
|
5.48
|
|
|
|
|
Exercisable at end of year
|
|
67,370
|
|
|
$
|
8.38
|
|
|
3.42
|
|
$
|
379
|
|
Fully vested and expected to vest
|
|
121,670
|
|
|
$
|
9.82
|
|
|
5.48
|
|
$
|
508
|
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Intrinsic value of options exercised
|
|
$
|
130
|
|
|
$
|
81
|
|
|
$
|
33
|
|
Cash received from options exercised
|
|
$
|
203
|
|
|
$
|
90
|
|
|
$
|
50
|
|
Tax benefit realized from options exercised
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
|
|
|
2019
|
|
2018
|
|
2018
|
|
Dividend yield
|
|
NA
|
|
NA
|
|
1.18
|
%
|
Risk-free interest rate
|
|
NA
|
|
NA
|
|
2.4
|
%
|
Weighted average expected life (years)
|
|
NA
|
|
NA
|
|
10
|
|
Expected volatility
|
|
NA
|
|
NA
|
|
2.3
|
%
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Current tax provision
|
|
|
|
|
|
|
||||||
Federal
|
|
$
|
2,535
|
|
|
$
|
574
|
|
|
$
|
1,989
|
|
State
|
|
1,081
|
|
|
194
|
|
|
530
|
|
|||
|
|
3,616
|
|
|
768
|
|
|
2,519
|
|
|||
Deferred tax provision (benefit)
|
|
|
|
|
|
|
||||||
Federal
|
|
(305
|
)
|
|
(153
|
)
|
|
(410
|
)
|
|||
Bank owned life insurance - Tax Act clarification
|
|
(300
|
)
|
|
—
|
|
|
—
|
|
|||
Federal deferred tax adjustment - Tax Act
|
|
—
|
|
|
—
|
|
|
338
|
|
|||
State
|
|
(197
|
)
|
|
(54
|
)
|
|
(121
|
)
|
|||
|
|
(802
|
)
|
|
(207
|
)
|
|
(193
|
)
|
|||
Total
|
|
$
|
2,814
|
|
|
$
|
561
|
|
|
$
|
2,326
|
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
|||||||||||||||
|
|
2019
|
|
2018
|
|
2018
|
|||||||||||||||
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|
Amount
|
|
Rate
|
|||||||||
Tax expense at statutory rate
|
|
$
|
2,577
|
|
|
21.0
|
%
|
|
$
|
383
|
|
|
21.0
|
%
|
|
$
|
1,619
|
|
|
24.5
|
%
|
State income taxes, net of federal
|
|
813
|
|
|
6.6
|
%
|
|
140
|
|
|
7.7
|
%
|
|
409
|
|
|
6.2
|
%
|
|||
Bank owned life insurance - Tax Act clarification
|
|
(300
|
)
|
|
(2.4
|
)%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
Bank owned life insurance
|
|
(116
|
)
|
|
(0.9
|
)%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
Deferred tax adjustment - related to the Tax Act
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
0.0
|
%
|
|
338
|
|
|
5.1
|
%
|
|||
Tax exempt interest
|
|
(153
|
)
|
|
(1.3
|
)%
|
|
(44
|
)
|
|
(2.4
|
)%
|
|
(198
|
)
|
|
(3.0
|
)%
|
|||
Other
|
|
(7
|
)
|
|
(0.1
|
)%
|
|
82
|
|
|
4.5
|
%
|
|
158
|
|
|
2.4
|
%
|
|||
Total
|
|
$
|
2,814
|
|
|
22.9
|
%
|
|
$
|
561
|
|
|
30.8
|
%
|
|
$
|
2,326
|
|
|
35.2
|
%
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Deferred tax assets:
|
|
|
|
|
|
|
||||||
Allowance for loan losses
|
|
$
|
2,694
|
|
|
$
|
2,091
|
|
|
$
|
1,822
|
|
Deferred loan costs/fees
|
|
209
|
|
|
83
|
|
|
47
|
|
|||
Director/officer compensation plans
|
|
83
|
|
|
143
|
|
|
126
|
|
|||
Net unrealized loss on securities available for sale
|
|
179
|
|
|
698
|
|
|
1,027
|
|
|||
Economic performance accruals
|
|
504
|
|
|
273
|
|
|
273
|
|
|||
Other real estate
|
|
31
|
|
|
53
|
|
|
58
|
|
|||
Deferred revenue
|
|
87
|
|
|
110
|
|
|
111
|
|
|||
Loan Discounts
|
|
2,391
|
|
|
1,750
|
|
|
846
|
|
|||
FHLB Advances
|
|
107
|
|
|
104
|
|
|
—
|
|
|||
Lease Liability
|
|
768
|
|
|
—
|
|
|
—
|
|
|||
Other
|
|
58
|
|
|
17
|
|
|
10
|
|
|||
Deferred tax assets
|
|
$
|
7,111
|
|
|
$
|
5,322
|
|
|
$
|
4,320
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
||||||
Office properties and equipment
|
|
(1,574
|
)
|
|
(971
|
)
|
|
(742
|
)
|
|||
Federal Home Loan Bank stock
|
|
(129
|
)
|
|
(94
|
)
|
|
(88
|
)
|
|||
Core Deposit Intangible
|
|
(1,937
|
)
|
|
(1,771
|
)
|
|
(987
|
)
|
|||
Bank Owned Life Insurance
|
|
—
|
|
|
(282
|
)
|
|
—
|
|
|||
Net gain on equity securities
|
|
(456
|
)
|
|
—
|
|
|
—
|
|
|||
Prepaid expenses
|
|
(137
|
)
|
|
(159
|
)
|
|
(155
|
)
|
|||
Mortgage servicing rights
|
|
(1,177
|
)
|
|
(1,234
|
)
|
|
(496
|
)
|
|||
Leases; right of use asset
|
|
(753
|
)
|
|
—
|
|
|
—
|
|
|||
Other acquired intangibles
|
|
(111
|
)
|
|
(96
|
)
|
|
(152
|
)
|
|||
Deferred tax liabilities
|
|
$
|
(6,274
|
)
|
|
$
|
(4,607
|
)
|
|
$
|
(2,620
|
)
|
Net deferred tax assets
|
|
$
|
837
|
|
|
$
|
715
|
|
|
$
|
1,700
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
December 31, 2019
|
|
|
|
|
|
|
|
||||||||
Investment securities:
|
|
|
|
|
|
|
|
||||||||
U.S. government agency obligations
|
$
|
51,805
|
|
|
$
|
—
|
|
|
$
|
51,805
|
|
|
$
|
—
|
|
Obligations of states and political subdivisions
|
281
|
|
|
—
|
|
|
281
|
|
|
—
|
|
||||
Mortgage-backed securities
|
71,331
|
|
|
—
|
|
|
71,331
|
|
|
—
|
|
||||
Corporate debt securities
|
18,725
|
|
|
—
|
|
|
18,725
|
|
|
—
|
|
||||
Corporate asset based securities
|
26,854
|
|
|
—
|
|
|
26,854
|
|
|
—
|
|
||||
Trust preferred securities
|
11,123
|
|
|
—
|
|
|
11,123
|
|
|
—
|
|
||||
Total
|
$
|
180,119
|
|
|
$
|
—
|
|
|
$
|
180,119
|
|
|
$
|
—
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Investment securities:
|
|
|
|
|
|
|
|
||||||||
U.S. government agency obligations
|
$
|
45,298
|
|
|
$
|
—
|
|
|
$
|
45,298
|
|
|
$
|
—
|
|
Obligations of states and political subdivisions
|
34,728
|
|
|
—
|
|
|
34,728
|
|
|
—
|
|
||||
Mortgage-backed securities
|
41,350
|
|
|
—
|
|
|
41,350
|
|
|
—
|
|
||||
Agency Securities
|
148
|
|
|
—
|
|
|
148
|
|
|
—
|
|
||||
Corporate debt securities
|
6,305
|
|
|
—
|
|
|
6,305
|
|
|
—
|
|
||||
Corporate asset based securities
|
18,896
|
|
|
—
|
|
|
18,896
|
|
|
—
|
|
||||
Total
|
$
|
146,725
|
|
|
$
|
—
|
|
|
$
|
146,725
|
|
|
$
|
—
|
|
|
|
Fair
Value
|
|
Quoted Prices in
Active Markets
for Identical
Instruments
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
December 31, 2019
|
|
|
|
|
|
|
|
||||||||
Foreclosed and repossessed assets, net
|
$
|
1,460
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,460
|
|
Impaired loans with allocated allowances
|
4,131
|
|
|
—
|
|
|
—
|
|
|
4,131
|
|
||||
Mortgage servicing rights
|
4,309
|
|
|
—
|
|
|
—
|
|
|
4,309
|
|
||||
Total
|
$
|
9,900
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,900
|
|
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Foreclosed and repossessed assets, net
|
$
|
2,570
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,570
|
|
Impaired loans with allocated allowances
|
2,485
|
|
|
—
|
|
|
—
|
|
|
2,485
|
|
||||
Mortgage servicing rights
|
5,214
|
|
|
—
|
|
|
—
|
|
|
5,214
|
|
||||
Total
|
$
|
10,269
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,269
|
|
|
Fair
Value
|
|
Valuation Techniques (1)
|
|
Significant Unobservable Inputs (2)
|
|
Range
|
||
December 31, 2019
|
|
|
|
|
|
|
|
||
Foreclosed and repossessed assets, net
|
$
|
1,460
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
Impaired loans with allocated allowances
|
$
|
4,131
|
|
|
Appraisal value / Internal collateral valuations
|
|
Estimated costs to sell
|
|
10 - 15%
|
Mortgage servicing rights
|
$
|
4,309
|
|
|
Discounted cash flows
|
|
Prepayment Speeds & Discounted rates
|
|
9.5% - 12.5%
|
December 31, 2018
|
|
|
|
|
|
|
|
||
Foreclosed and repossessed assets, net
|
$
|
2,570
|
|
|
Appraisal value
|
|
Estimated costs to sell
|
|
10 - 15%
|
Impaired loans with allocated allowances
|
$
|
2,485
|
|
|
Appraisal value / Internal collateral valuations
|
|
Estimated costs to sell
|
|
10 - 15%
|
Mortgage servicing rights
|
$
|
5,214
|
|
|
Discounted cash flows
|
|
Prepayment Speeds & Discounted rates
|
|
9.5% - 12.5%
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Valuation Method Used
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
(Level I)
|
$
|
55,840
|
|
|
$
|
55,840
|
|
|
$
|
45,778
|
|
|
$
|
45,778
|
|
Other interest-bearing deposits
|
(Level II)
|
4,744
|
|
|
4,792
|
|
|
7,460
|
|
|
6,704
|
|
||||
Securities available for sale "AFS"
|
(Level II)
|
180,119
|
|
|
180,119
|
|
|
146,725
|
|
|
146,725
|
|
||||
Securities held to maturity "HTM"
|
(Level II)
|
2,851
|
|
|
2,957
|
|
|
4,850
|
|
|
4,872
|
|
||||
Equity securities with readily determinable fair value
|
(Level I)
|
246
|
|
|
246
|
|
|
—
|
|
|
—
|
|
||||
Other investments
|
(Level II)
|
15,005
|
|
|
15,005
|
|
|
11,261
|
|
|
11,261
|
|
||||
Loans receivable, net
|
(Level III)
|
1,167,060
|
|
|
1,161,660
|
|
|
984,952
|
|
|
988,072
|
|
||||
Loans held for sale
|
(Level II)
|
5,893
|
|
|
5,893
|
|
|
1,927
|
|
|
1,927
|
|
||||
Mortgage servicing rights
|
(Level III)
|
4,282
|
|
|
4,309
|
|
|
4,486
|
|
|
5,214
|
|
||||
Accrued interest receivable
|
(Level I)
|
4,738
|
|
|
4,738
|
|
|
4,307
|
|
|
4,307
|
|
||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
||||||||
Deposits
|
(Level III)
|
$
|
1,195,702
|
|
|
$
|
1,192,777
|
|
|
$
|
1,007,512
|
|
|
$
|
1,005,488
|
|
FHLB advances
|
(Level II)
|
130,971
|
|
|
131,593
|
|
|
109,813
|
|
|
109,665
|
|
||||
Other borrowings
|
(Level I)
|
43,560
|
|
|
43,560
|
|
|
24,647
|
|
|
24,647
|
|
||||
Other liabilities
|
(Level I)
|
10,010
|
|
|
10,010
|
|
|
7,359
|
|
|
7,359
|
|
||||
Accrued interest payable
|
(Level I)
|
453
|
|
|
453
|
|
|
406
|
|
|
406
|
|
|
|
Year ended
|
|
Three months ended
|
|
Year ended
|
||||||
|
|
December 31, 2019
|
|
December 31, 2018
|
|
September 30, 2018
|
||||||
Basic
|
|
|
|
|
|
|
||||||
Net income attributable to common shareholders
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Weighted average common shares outstanding (1)
|
|
11,114,328
|
|
|
10,942,920
|
|
|
5,943,891
|
|
|||
Basic earnings per share
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
|
$
|
0.72
|
|
Diluted
|
|
|
|
|
|
|
||||||
Net income attributable to common shareholders
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Weighted average common shares outstanding (1)
|
|
11,114,328
|
|
|
10,942,920
|
|
|
5,943,891
|
|
|||
Add: Dilutive preferred shares impact prior to common stock conversion (2)
|
|
—
|
|
|
—
|
|
|
1,356,164
|
|
|||
Add: Dilutive stock options outstanding
|
|
6,961
|
|
|
24,466
|
|
|
35,192
|
|
|||
Average shares and dilutive potential common shares (1)(2)
|
|
11,121,289
|
|
|
10,967,386
|
|
|
7,335,247
|
|
|||
Diluted earnings per share
|
|
$
|
0.85
|
|
|
$
|
0.12
|
|
|
$
|
0.58
|
|
Additional common stock option shares that have not been included due to their antidilutive effect
|
|
26,200
|
|
|
28,000
|
|
|
—
|
|
|
|
For the year ended, December 31,
|
|
For the three months ended, December 31,
|
|
For the year ended, September 30,
|
||||||||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||||||||||||||||||||||||||
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
|
Before-Tax
Amount
|
|
Tax
Expense
|
|
Net-of-Tax
Amount
|
||||||||||||||||||
Unrealized gains (losses) on securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net unrealized gains (losses) arising during the period
|
|
$
|
1,681
|
|
|
(462
|
)
|
|
$
|
1,219
|
|
|
$
|
1,193
|
|
|
$
|
(328
|
)
|
|
$
|
865
|
|
|
$
|
(3,134
|
)
|
|
$
|
844
|
|
|
$
|
(2,290
|
)
|
|
Less: reclassification adjustment for gains (losses) included in net income
|
|
271
|
|
|
(75
|
)
|
|
196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
5
|
|
|
(12
|
)
|
|||||||||
Other comprehensive income (loss)
|
|
$
|
1,952
|
|
|
$
|
(537
|
)
|
|
$
|
1,415
|
|
|
$
|
1,193
|
|
|
$
|
(328
|
)
|
|
$
|
865
|
|
|
$
|
(3,151
|
)
|
|
$
|
849
|
|
|
$
|
(2,302
|
)
|
|
|
Unrealized Losses on Securities
|
|
Accumulated Other
Comprehensive
Loss
|
||||
Balance, October 1, 2017
|
|
$
|
(267
|
)
|
|
$
|
(267
|
)
|
Current year-to-date other comprehensive loss, net of tax
|
|
(2,302
|
)
|
|
(2,302
|
)
|
||
Reclassification of certain deferred tax effects due to adoption of ASU 2018-01 (1)
|
|
—
|
|
|
(137
|
)
|
||
Ending Balance, September 30, 2018
|
|
$
|
(2,569
|
)
|
|
$
|
(2,706
|
)
|
Current year-to-date other comprehensive income, net of tax
|
|
865
|
|
|
865
|
|
||
Ending balance, December 31, 2018
|
|
$
|
(1,704
|
)
|
|
$
|
(1,841
|
)
|
Current year-to-date other comprehensive income, net of tax
|
|
1,415
|
|
|
1,415
|
|
||
Adoption of ASU 2016-01; Equity securities (2)
|
|
(45
|
)
|
|
(45
|
)
|
||
Ending balance, December 31, 2019
|
|
$
|
(334
|
)
|
|
$
|
(471
|
)
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
Unrealized gains and losses
|
|
|
|
|
||
Sale of securities
|
|
$
|
271
|
|
|
Net gain on sale of available for sale securities
|
Tax effect
|
|
(75
|
)
|
|
Provision for income taxes
|
|
Total reclassifications for the period
|
|
$
|
196
|
|
|
Net gain attributable to common shareholders
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
Unrealized gains and losses
|
|
|
|
|
||
Sale of securities
|
|
$
|
—
|
|
|
Net gain on sale of available for sale securities
|
Tax effect
|
|
—
|
|
|
Provision for income taxes
|
|
Total reclassifications for the period
|
|
$
|
—
|
|
|
Net gain attributable to common shareholders
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amounts Reclassified from Accumulated Other Comprehensive Income (Loss)
|
(1)
|
Affected Line Item on the Statement of Operations
|
||
Unrealized gains and losses
|
|
|
|
|
||
Sale of securities
|
|
$
|
(17
|
)
|
|
Net loss on sale of available for sale securities
|
Tax effect
|
|
5
|
|
|
Provision for income taxes
|
|
Total reclassifications for the period
|
|
$
|
(12
|
)
|
|
Net loss attributable to common shareholders
|
|
|
December 31,
|
|
December 31,
|
||||
|
|
2019
|
|
2,018
|
||||
Assets
|
|
|
|
|
||||
Cash and cash equivalents
|
|
$
|
5,253
|
|
|
$
|
6,975
|
|
Investments
|
|
—
|
|
|
—
|
|
||
Other assets
|
|
332
|
|
|
336
|
|
||
Investment in subsidiary
|
|
188,594
|
|
|
155,970
|
|
||
Total assets
|
|
$
|
194,179
|
|
|
$
|
163,281
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
||||
Other borrowings
|
|
$
|
43,560
|
|
|
$
|
24,647
|
|
Other liabilities
|
|
66
|
|
|
447
|
|
||
Total liabilities
|
|
43,626
|
|
|
25,094
|
|
||
Total stockholders’ equity
|
|
150,553
|
|
|
138,187
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
194,179
|
|
|
$
|
163,281
|
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Interest income
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
Interest expense
|
|
2,015
|
|
|
394
|
|
|
1,740
|
|
|||
Net interest expense
|
|
(2,015
|
)
|
|
(394
|
)
|
|
(1,737
|
)
|
|||
Dividend income from bank subsidiary
|
|
7,350
|
|
|
—
|
|
|
—
|
|
|||
Operating income
|
|
—
|
|
|
—
|
|
|
5
|
|
|||
Operating expenses
|
|
(1,596
|
)
|
|
(803
|
)
|
|
(1,333
|
)
|
|||
Net (loss) income before benefit for income taxes and equity in undistributed income (loss) of subsidiaries
|
|
3,739
|
|
|
(1,197
|
)
|
|
(3,065
|
)
|
|||
Benefit for income taxes
|
|
904
|
|
|
201
|
|
|
829
|
|
|||
Net (loss) earnings before equity in undistributed income (loss) of subsidiaries
|
|
4,643
|
|
|
(996
|
)
|
|
(2,236
|
)
|
|||
Equity in undistributed income (loss) of subsidiaries
|
|
4,820
|
|
|
2,257
|
|
|
6,519
|
|
|||
Net income
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
|
|
Year ended December 31,
|
|
Transition period ended December 31,
|
|
Year ended September 30,
|
||||||
|
|
2019
|
|
2018
|
|
2018
|
||||||
Change in cash and cash equivalents:
|
|
|
|
|
|
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
9,463
|
|
|
$
|
1,261
|
|
|
$
|
4,283
|
|
Depreciation expense
|
|
12
|
|
|
—
|
|
|
—
|
|
|||
Stock based compensation expense
|
|
18
|
|
|
5
|
|
|
12
|
|
|||
Adjustments to reconcile net income to net cash provided by operating activities - Equity in undistributed income of subsidiary
|
|
(12,170
|
)
|
|
(2,257
|
)
|
|
(6,519
|
)
|
|||
Decrease (increase) in other assets
|
|
101
|
|
|
(44
|
)
|
|
(223
|
)
|
|||
(Decrease) increase in other liabilities
|
|
(391
|
)
|
|
77
|
|
|
131
|
|
|||
Net cash used in operating activities
|
|
(2,967
|
)
|
|
(958
|
)
|
|
(2,316
|
)
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
Proceeds from maturities of interest bearing deposits
|
|
—
|
|
|
—
|
|
|
1,241
|
|
|||
Proceeds from private placement stock offering, net of issuance costs
|
|
—
|
|
|
—
|
|
|
61,265
|
|
|||
Cash consideration paid in business combination
|
|
(20,970
|
)
|
|
(51,128
|
)
|
|
—
|
|
|||
Net capital expenditures
|
|
—
|
|
|
(12
|
)
|
|
(50
|
)
|
|||
Net cash provided by (used in) investing activities
|
|
(20,970
|
)
|
|
(51,140
|
)
|
|
62,456
|
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
Proceeds from other borrowings, net of issuance costs
|
|
29,913
|
|
|
—
|
|
|
9,911
|
|
|||
Repayments of other borrowings
|
|
(13,000
|
)
|
|
—
|
|
|
(15,611
|
)
|
|||
Repurchase shares of common stock
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||
Surrender of restricted shares of common stock
|
|
(53
|
)
|
|
(8
|
)
|
|
(33
|
)
|
|||
Common Stock options exercised
|
|
203
|
|
|
90
|
|
|
50
|
|
|||
Dividend from bank to holding company
|
|
7,350
|
|
|
—
|
|
|
—
|
|
|||
Cash dividends paid
|
|
(2,198
|
)
|
|
—
|
|
|
(1,181
|
)
|
|||
Net cash (used in) provided by financing activities
|
|
22,215
|
|
|
82
|
|
|
(6,865
|
)
|
|||
Net increase in cash and cash equivalents
|
|
(1,722
|
)
|
|
(52,016
|
)
|
|
53,275
|
|
|||
Cash and cash equivalents at beginning of year
|
|
6,975
|
|
|
58,991
|
|
|
5,716
|
|
|||
Cash and cash equivalents at end of year
|
|
$
|
5,253
|
|
|
$
|
6,975
|
|
|
$
|
58,991
|
|
|
|
Number of
Common Shares
to Be Issued
Upon Exercise of
Outstanding Options,
|
|
Weighted-average
Exercise Price of
Outstanding Options,
|
|
Number of
Common Shares
Available for
Future Issuance
Under Equity
|
||||
Plan Category
|
|
Warrants and Rights (1)
|
|
Warrants and Rights
|
|
Compensation Plans (2)
|
||||
Equity compensation plans approved by security holders
|
|
78,100
|
|
|
$
|
11.18
|
|
|
295,932
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
78,100
|
|
|
$
|
11.18
|
|
|
295,932
|
|
2.1
|
|
2.2
|
|
2.3
|
|
2.4
|
|
2.5
|
|
3.1
|
|
3.2
|
|
3.3
|
3.4
|
|
3.5
|
|
4.1
|
|
4.2
|
|
4.3
|
|
10.1+
|
|
10.3+
|
|
10.4
|
|
10.5+
|
|
10.7+
|
|
10.8+
|
|
10.9+
|
|
10.10
|
|
10.11+
|
|
10.12+
|
|
10.13+
|
|
10.14+
|
|
10.15+
|
|
10.16+
|
|
10.17
|
10.18
|
|
10.19
|
|
10.20
|
|
10.21+
|
|
10.22+
|
|
21
|
|
23
|
|
31.1
|
|
31.2
|
|
32.1*
|
|
101
|
The following materials from Citizens Community Bancorp, Inc.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019 formatted in XBRL (eXtensible Business Reporting Language) and furnished electronically herewith: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations; (iii) Consolidated Statements of Comprehensive Income (Loss); (iv) Consolidated Statements of Changes in Stockholders’ Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements.
|
+
|
A management contract or compensatory plan or arrangement
|
*
|
This certification is not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
|
|
|
CITIZENS COMMUNITY BANCORP, INC.
|
||
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
|
James S. Broucek
|
|
|
|
|
Executive Vice President, Chief Financial Officer, Treasurer and Secretary
(Principal Financial Officer and Principal Accounting Officer) |
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
|
Stephen M. Bianchi
President and Chief Executive Officer, Chairman of the Board (Principal Executive Officer)
|
|
|
|
|
|
Date: March 10, 2020
|
|
By:
|
|
/s/ Richard McHugh
|
|
|
|
|
Richard McHugh
Lead Director |
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ Michael L. Swenson
|
|
|
|
|
Michael L. Swenson
Director
|
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ James R. Lang
|
|
|
|
|
James R. Lang
Director
|
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ Francis E. Felber
|
|
|
|
|
Francis E. Felber
Director
|
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ James D. Moll
|
|
|
|
|
James D. Moll
Director
|
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ Kristina M. Bourget
|
|
|
|
|
Kristina M. Bourget
Director
|
|
|
|
|
|
Date: March 10, 2020
|
|
By:
|
|
/s/ Timothy L. Olson
|
|
|
|
|
Timothy L. Olson
Director
|
|
|
|
||
Date: March 10, 2020
|
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
|
James S. Broucek
Executive Vice President, Chief Financial Officer, Treasurer and Secretary
(Principal Financial Officer and Principal Accounting Officer)
|
(a)
|
remove any director, or the entire Citizens board, from office; provided that a director may only be removed for cause;
|
(b)
|
amend any provision of the Citizens bylaws;
|
(c)
|
approve certain business combinations, as more particularly set forth in Article 9 of the Citizens charter;
|
(d)
|
approve certain acquisitions of equity securities by Interested Persons (as such term is defined in the Citizens charter), as more particularly set forth in Article 11 of the Citizens charter; and
|
(e)
|
amend the provisions of the Citizens charter relating to (i) Citizens preferred stock, (ii) restrictions on the voting rights of Citizens equity securities, (iii) the vote required to approve certain extraordinary actions, (iv) directors, (v) the Citizens bylaws, (vi) the approval of certain business combinations, (vii) the approval of acquisitions of equity securities from interested persons, (viii) the indemnification of directors and officers, (iv) limitations of liability or (x) the vote required to amend any provision of the Citizens charter.
|
Name of Subsidiary
|
|
Jurisdiction of Incorporation or Organization
|
Citizens Community Federal National Association
|
|
Federal (U.S.)
|
Wells Insurance Agency, Inc.
|
|
Minnesota
|
F&M Investment Corp. of Tomah
|
|
Nevada
|
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of Citizens Community Bancorp, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this
|
(e)
|
report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: March 10, 2020
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
Stephen M. Bianchi
|
|
|
|
President and Chief Executive Officer, Chairman of the Board (Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 10-K of Citizens Community Bancorp, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: March 10, 2020
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
James S. Broucek
|
|
|
|
Executive Vice President, Chief Financial Officer, Treasurer and Secretary
(Principal Financial Officer and Principal Accounting Officer) |
Date: March 10, 2020
|
By:
|
|
/s/ Stephen M. Bianchi
|
|
|
|
Stephen M. Bianchi
|
|
|
|
President and Chief Executive Officer, Chairman of the Board (Principal Executive Officer)
|
Date: March 10, 2020
|
By:
|
|
/s/ James S. Broucek
|
|
|
|
James S. Broucek
|
|
|
|
Executive Vice President, Chief Financial Officer, Treasurer and Secretary
(Principal Financial Officer and Principal Accounting Officer) |