Notes To Consolidated Financial Statements
(1) Summary of Significant Accounting Policies
The consolidated financial statements include the accounts of MBT Financial Corp. (the “Corporation”) and its wholly owned subsidiary, Monroe Bank & Trust (the “Bank”). The Bank includes the accounts of its wholly owned subsidiary, MB&T Financial Services, Inc. The Bank operates fourteen banking offices in Monroe County, Michigan and six banking offices in Wayne County, Michigan. The Bank’s primary source of revenue is from providing loans to customers, who are predominantly small and middle-market businesses and middle-income individuals. The Corporation’s sole business segment is community banking.
The accounting and reporting policies of the Bank conform to practice within the banking industry and are in accordance with accounting principles generally accepted in the United States. Preparation of financial statements in conformity with generally accepted accounting principles requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes in the near term are the determination of the allowance for loan losses, the fair value of investment securities, the valuation of other real estate owned, and the deferred tax asset.
The significant accounting policies are as follows:
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the Corporation and its subsidiary. All material intercompany transactions and balances have been eliminated. Certain prior year amounts have been reclassified to conform to the current year presentation.
SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK
Most of the Corporation's activities are with customers located within southeast Michigan. Notes 3 and 4 discuss the types of securities and lending that the Corporation engages in. The Corporation does not have any significant concentrations in any one industry or to any one customer.
INVESTMENT SECURITIES
Certificates of deposit in other financial institutions are carried at cost. All certificates of deposit in other financial institutions had balances less than or equal to $250,000 and, as such, were fully insured by the FDIC.
Investment securities that are classified as “held to maturity” are stated at cost, and adjusted for accumulated amortization of premium and accretion of discount. The Bank had the intention and, in Management’s opinion, the ability to hold these investment securities until maturity. In 2018, the Bank sold securities that were classified as "held to maturity", and accordingly reclassified its remaining "held to maturity" portfolio as "available for sale". Investment securities that are classified as “available for sale” are stated at estimated market value, with the related unrealized gains and losses reported as an amount, net of taxes, as a component of stockholders’ equity. The market value of securities is based on quoted market prices. For securities that do not have readily available market values, estimated market values are calculated based on the market values of comparable securities.
Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Declines in the fair value of held-to-maturity and available-for-sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment losses, management considers the length of time and the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, and the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.
Management evaluates securities for other-than-temporary impairment (“OTTI”) on a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. When evaluating investment securities consideration is given to the length of time and the extent to which the fair value has been less than cost, the financial condition and near-term prospects of the issuer, whether the market decline was affected by macroeconomic conditions and whether the Company has the intent to sell the debt security or more likely than not will be required to sell the debt security before its anticipated recovery. In analyzing an issuer’s financial condition, the Company may consider whether the securities are issued by the federal government or its agencies, or U.S. Government sponsored enterprises, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition. The assessment of whether an other-than-temporary decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.
When OTTI occurs, the amount of the OTTI recognized in earnings depends on whether an entity intends to sell the security or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis. If an entity intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, the OTTI shall be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. The previous amortized cost basis less the OTTI recognized in earnings becomes the new amortized cost basis of the investment. If a security is determined to be other-than-temporarily impaired, but the entity does not intend to sell the security, only the credit portion of the estimated loss is recognized in earnings, with the other portion of the loss recognized in other comprehensive income.
LOANS
The Bank grants mortgage, commercial, and consumer loans to customers. Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are reported at their outstanding unpaid principal balances adjusted for charge-offs, the allowance for loan losses, and any deferred fees or costs on originated loans. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the related loan yield using the interest method.
The accrual of interest on loans is discontinued at the time the loan is 90 days delinquent unless the credit is well secured and in the process of collection. In all cases, loans are placed on nonaccrual or charged off at an earlier date if principal or interest is considered doubtful.
All interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash basis or cost recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
FEDERAL HOME LOAN BANK STOCK
The Bank is a member of the Federal Home Loan Bank of Indianapolis (FHLBI). Members are required to own a certain amount of stock based on the level of borrowings and other factors. Stock in the FHLBI is recorded at redemption value which approximates fair value. The Company periodically evaluates the FHLBI stock for impairment based on ultimate recovery of par value. Both cash and stock dividends are reported as income.
LOANS HELD FOR SALE
Loans held for sale consist of fixed rate residential mortgage loans with maturities of 10 to 30 years. Such loans are recorded at the lower of aggregate cost or estimated fair value.
ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management's periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The allowance consists of specific, general, and unallocated components. The specific component relates to loans that are classified as non-accrual or renegotiated. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and is based on historical loss experience, adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probably losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
A loan is considered impaired when, based on current information and events, it is probable that the Corporation will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Troubled debt restructuring of loans is undertaken to improve the likelihood that the loan will be repaid in full under the modified terms in accordance with a reasonable repayment schedule. All modified loans are evaluated to determine whether the loans should be reported as Troubled Debt Restructurings (TDR). A loan is a TDR when the Bank, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession to the borrower by modifying a loan. To make this determination, the Bank must determine whether (a) the borrower is experiencing financial difficulties and (b) the Bank granted the borrower a concession. This determination requires consideration of all of the facts and circumstances surrounding the modification. An overall general decline in the economy or some deterioration in a borrower’s financial condition does not automatically mean the borrower is experiencing financial difficulties.
Large groups of homogeneous loans are collectively evaluated for impairment. Accordingly, the Corporation does not separately identify individual consumer and residential loans for impairment disclosures.
FORECLOSED ASSETS (INCLUDES OTHER REAL ESTATE OWNED)
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at the lower of fair value less costs to sell or the loan carrying amount at the date of the foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by Management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets.
BANK PREMISES AND EQUIPMENT
Bank premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation and amortization are computed generally on the straight-line method over the estimated useful lives of the assets. Upon the sale or other disposition of assets, the cost and related accumulated depreciation are retired and the resulting gain or loss is recognized. Maintenance and repairs are charged to expense as incurred, while renewals and improvements are capitalized. Software costs related to externally developed systems are capitalized at cost less accumulated amortization. Amortization is computed on the straight-line method over the estimated useful life.
BANK OWNED LIFE INSURANCE
Bank owned life insurance policies are stated at the current cash surrender value of the policy, or the policy death proceeds less any obligation to provide a death benefit to an insured’s beneficiaries if that value is less than the cash surrender value. Increases in the asset value are recorded as earnings in other income.
COMPREHENSIVE INCOME
Accounting principles generally require that revenue, expenses, gains, and losses be included in net income. Certain changes in assets and liabilities, however, such as unrealized gains and losses on securities available for sale, and amounts recognized related to postretirement benefit plans (gains and losses, prior service costs, and transition assets or obligations), are reported as a direct adjustment to the equity section of the balance sheet. Such items, along with net income, are components of comprehensive income.
The components of accumulated other comprehensive loss and related tax effects are as follows:
Dollars in thousands
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Net unrealized losses on securities available for sale
|
|
$
|
(11,630
|
)
|
|
$
|
(7,937
|
)
|
|
$
|
(10,143
|
)
|
Post retirement benefit obligations
|
|
|
(657
|
)
|
|
|
(1,818
|
)
|
|
|
(1,256
|
)
|
Tax effect
|
|
|
2,580
|
|
|
|
2,049
|
|
|
|
3,876
|
|
Accumulated other comprehensive loss
|
|
$
|
(9,707
|
)
|
|
$
|
(7,706
|
)
|
|
$
|
(7,523
|
)
|
CASH AND CASH EQUIVALENTS
For the purpose of the consolidated statement of cash flows, cash and cash equivalents include cash and balances due from banks and federal funds sold with original maturities within 90 days.
DEPOSIT LIABILITIES
The estimated fair value of non-maturity deposit accounts, such as checking, savings, and money market demand deposit accounts, is represented by the amounts payable on demand. The estimated fair value of time deposits, such as certificates of deposit and individual retirement accounts, is calculated by discounting the scheduled cash flows using the period-end rates offered on these instruments. As such, the Corporation classifies the estimated fair value of deposit liabilities as Level 2.
INCOME TAXES
Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the various temporary differences between the book and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws.
STOCK-BASED COMPENSATION
The Corporation has several stock based compensation plans (Note 15). The total amount of compensation is measured at the fair value of the awards when granted, and this cost is expensed over the required service period, which is normally the vesting period of the options.
OFF BALANCE SHEET INSTRUMENTS
In the ordinary course of business, the Corporation has entered into commitments to extend credit, including commitments under credit card arrangements, home equity lines of credit, commercial letters of credit and standby letters of credit. Such financial instruments are recorded when they are funded. Additional information regarding Off Balance Sheet Instruments is included in Note 17 in these Notes to Consolidated Financial Statements.
FAIR VALUE
The Corporation measures or monitors many of its assets and liabilities on a fair value basis. Fair value is used on a recurring basis for assets and liabilities that are elected to be accounted for under the Fair Value Option as well as for certain assets and liabilities in which fair value is the primary basis of accounting. Examples of these include derivative instruments and available for sale securities. Additionally, fair value is used on a non-recurring basis to evaluate assets or liabilities for impairment or for disclosure purposes. Examples of these non-recurring uses of fair value include certain loans held for sale accounted for on a lower of cost or market basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Depending on the nature of the asset or liability, the Corporation uses various valuation techniques and assumptions when estimating fair value.
The Corporation applied the following fair value hierarchy:
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. The Corporation’s mutual fund investments where quoted prices are available in an active market generally are classified within Level 1 of the fair value hierarchy.
Level 2 – Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. The Corporation’s borrowed funds and investments in U.S. government agency securities, government sponsored mortgage backed securities, and obligations of states and political subdivisions are generally classified in Level 2 of the fair value hierarchy. Fair values for these instruments are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows.
Level 3 – Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Private equity investments and certain municipal debt obligations are classified within Level 3 of the fair value hierarchy. Fair values are initially valued based on transaction price and are adjusted to reflect exit values.
When determining the fair value measurements for assets and liabilities required or permitted to be recorded at and/or marked to fair value, the Corporation considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability. When possible, the Corporation looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities are not traded in active markets, the Corporation looks to market observable data for similar assets or liabilities. Nevertheless, certain assets and liabilities are not actively traded in observable markets and the Corporation must use alternative valuation techniques to derive a fair value measurement.
RECENT ACCOUNTING PRONOUNCEMENTS
The Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers (Topic 606). The ASU adopts a standardized approach for revenue recognition and was a joint effort with the International Accounting Standards Board (IASB). The new revenue recognition standard is based on a core principle of recognizing revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU does not apply to financial instruments. The ASU is effective for public entities for annual reporting periods beginning after December 15, 2017, including interim periods within that period (therefore, for the year ending December 31, 2018 for the Corporation). The ASU does not apply to financial instruments, which constitute a significant portion of our revenue, and adoption of the standard did not have a material effect on the Corporation’s consolidated financial statements.
In January 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities. This ASU requires an entity to (i) measure equity investments at fair value through net income, with certain exceptions; (ii) present in OCI the changes in instrument-specific credit risk for financial liabilities measured using the fair value option; (iii) present financial assets and financial liabilities by measurement category and form of financial asset; (iv) calculate the fair value of financial instruments for disclosure purposes based on an exit price; and (v) assess a valuation allowance on deferred tax assets related to unrealized losses on available for sale debt securities in combination with other deferred tax assets. This ASU provides an election to subsequently measure certain nonmarketable equity investments at cost less any impairment and adjusted for certain observable price changes. The ASU also requires a qualitative impairment assessment of such equity investments and amends certain fair value disclosure requirements. The Company adopted the ASU effective January 1, 2018, and the adoption did not have a material effect on our financial position or results of operations. The adoption of this guidance resulted in a reclassification of equity securities from available for sale securities to other assets and an insignificant cumulative-effect adjustment that decreased retained earnings, with offsetting related adjustments to deferred taxes and Accumulated Other Comprehensive Loss (AOCL). The fair value of loans has been estimated using an exit price notion as disclosed in Note 11.
In June 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments. The ASU includes increased disclosures and various changes to the accounting and measurement of financial assets including the Company’s loans and available-for-sale and held-to-maturity debt securities. Each financial asset presented on the balance sheet would have a unique allowance for credit losses valuation account that is deducted from the amortized cost basis to present the net carrying value at the amount expected to be collected on the financial asset. The amendments in this ASU also eliminate the probable initial recognition threshold in current GAAP and instead, reflect an entity’s current estimate of all expected credit losses using reasonable and supportable forecasts. The new credit loss guidance will be effective for the Company's year ending December 31, 2020. Upon adoption, the ASU will be applied using a modified retrospective transition method to the beginning of the first reporting period in which the guidance is effective. A prospective transition approach is required for debt securities for which an other-than-temporary impairment had been recognized before the effective date. Early adoption for all institutions is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The standard will likely have a significant effect on the Company's consolidated financial statements as from a onetime adjustment to increase the ALLL upon adoption of the standard and due to increased provision expense at the time loans are originated. Management has begun the process of segmenting the portfolio and developing an implementation timeline. Our bank’s merger with First Merchants Bank will be completed prior to the effective date, and First Merchants will complete the implementation.
In March 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities. The ASU shortens the amortization period for certain purchased callable debt securities held at a premium to the earliest call date rather than maturity. The standard is effective for fiscal years beginning after December 15, 2018 and early adoption is permitted. Adoption of the standard will not have a material effect on the Company’s consolidated financial statements.
(2) Cash
and
Due
from
Banks
The Bank is required by regulatory agencies to maintain legal reserve requirements based on the level of balances in deposit categories. Cash balances restricted from usage due to these requirements were $4,240,000 and $4,941,000 at December 31, 2018 and 2017, respectively. Cash and due from banks includes uninsured deposits held at correspondent banks of $7,674,000 and $9,657,000 at December 31, 2018 and 2017, respectively.
(3)
Investment Securities
The following is a summary of the Bank’s investment securities portfolio as of December 31, 2018 and 2017 (000s omitted):
|
|
Held to Maturity
|
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
Estimated
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Obligations of States and Political Subdivisions
|
|
|
36,663
|
|
|
|
666
|
|
|
|
(322
|
)
|
|
|
37,007
|
|
Corporate Debt Securities
|
|
|
500
|
|
|
|
-
|
|
|
|
(21
|
)
|
|
|
479
|
|
|
|
$
|
37,163
|
|
|
$
|
666
|
|
|
$
|
(343
|
)
|
|
$
|
37,486
|
|
|
|
Available for Sale
|
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
Estimated
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Obligations of U.S. Government Agencies
|
|
$
|
134,160
|
|
|
$
|
1
|
|
|
$
|
(5,926
|
)
|
|
$
|
128,235
|
|
Mortgage Backed Securities issued by U.S. Government Agencies
|
|
|
196,224
|
|
|
|
32
|
|
|
|
(5,702
|
)
|
|
|
190,554
|
|
Obligations of States and Political Subdivisions
|
|
|
69,309
|
|
|
|
604
|
|
|
|
(804
|
)
|
|
|
69,109
|
|
Corporate Debt Securities
|
|
|
13,552
|
|
|
|
173
|
|
|
|
(10
|
)
|
|
|
13,715
|
|
|
|
$
|
413,245
|
|
|
$
|
810
|
|
|
$
|
(12,442
|
)
|
|
$
|
401,613
|
|
|
|
Available for Sale
|
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
Estimated
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
Obligations of U.S. Government Agencies
|
|
$
|
140,090
|
|
|
$
|
32
|
|
|
$
|
(4,242
|
)
|
|
$
|
135,880
|
|
Mortgage Backed Securities issued by U.S. Government Agencies
|
|
|
248,649
|
|
|
|
3
|
|
|
|
(3,875
|
)
|
|
|
244,777
|
|
Obligations of States and Political Subdivisions
|
|
|
37,308
|
|
|
|
48
|
|
|
|
(373
|
)
|
|
|
36,983
|
|
Corporate Debt Securities
|
|
|
22,662
|
|
|
|
462
|
|
|
|
(41
|
)
|
|
|
23,083
|
|
Other Securities
|
|
|
2,044
|
|
|
|
49
|
|
|
|
-
|
|
|
|
2,093
|
|
|
|
$
|
450,753
|
|
|
$
|
594
|
|
|
$
|
(8,531
|
)
|
|
$
|
442,816
|
|
The amortized cost, estimated fair value, and weighted average yield of securities at December 31, 2018, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties (000s omitted).
|
|
Held to Maturity
|
|
|
Available for Sale
|
|
|
|
|
|
|
|
Estimated
|
|
|
Weighted
|
|
|
|
|
|
|
Estimated
|
|
|
Weighted
|
|
|
|
Amortized
|
|
|
Fair
|
|
|
Average
|
|
|
Amortized
|
|
|
Fair
|
|
|
Average
|
|
|
|
Cost
|
|
|
Value
|
|
|
Yield
|
|
|
Cost
|
|
|
Value
|
|
|
Yield
|
|
Maturing within
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
0.00
|
%
|
|
$
|
8,443
|
|
|
$
|
8,476
|
|
|
|
2.10
|
%
|
1 through 5 years
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
66,285
|
|
|
|
64,725
|
|
|
|
1.96
|
%
|
6 through 10 years
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
102,721
|
|
|
|
98,566
|
|
|
|
2.43
|
%
|
Over 10 years
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
39,572
|
|
|
|
39,292
|
|
|
|
2.84
|
%
|
Total
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
217,021
|
|
|
|
211,059
|
|
|
|
2.35
|
%
|
Mortgage Backed Securities
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
|
|
196,224
|
|
|
|
190,554
|
|
|
|
2.35
|
%
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
0.00
|
%
|
|
$
|
413,245
|
|
|
$
|
401,613
|
|
|
|
2.35
|
%
|
The investment securities portfolio is evaluated for impairment throughout the year. Impairment is recorded against individual securities, unless the decrease in fair value is attributable to interest rates or the lack of an active market, and management determines that the Company has the intent and ability to hold the investment for a period of time sufficient to allow for an anticipated recovery in the fair value. The fair values of investments with an amortized cost in excess of their fair values at December 31, 2018 and December 31, 2017 are as follows (000s omitted):
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
Obligations of United States Government Agencies
|
|
$
|
3,946
|
|
|
$
|
65
|
|
|
$
|
117,750
|
|
|
$
|
5,861
|
|
|
$
|
121,696
|
|
|
$
|
5,926
|
|
Mortgage Backed Securities issued by U.S. Government Agencies
|
|
|
19,945
|
|
|
|
131
|
|
|
|
165,604
|
|
|
|
5,571
|
|
|
|
185,549
|
|
|
|
5,702
|
|
Obligations of States and Political Subdivisions
|
|
|
32,260
|
|
|
|
573
|
|
|
|
5,955
|
|
|
|
231
|
|
|
|
38,215
|
|
|
|
804
|
|
Corporate Debt Securities
|
|
|
490
|
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
490
|
|
|
|
10
|
|
|
|
$
|
56,641
|
|
|
$
|
779
|
|
|
$
|
289,309
|
|
|
$
|
11,663
|
|
|
$
|
345,950
|
|
|
$
|
12,442
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 months
|
|
|
12 months or longer
|
|
|
Total
|
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
|
Aggregate
Fair Value
|
|
|
Gross
Unrealized
Losses
|
|
Obligations of United States Government Agencies
|
|
$
|
25,257
|
|
|
$
|
286
|
|
|
$
|
105,329
|
|
|
$
|
3,956
|
|
|
$
|
130,586
|
|
|
$
|
4,242
|
|
Mortgage Backed Securities issued by U.S. Government Agencies
|
|
|
161,792
|
|
|
|
1,725
|
|
|
|
81,157
|
|
|
|
2,150
|
|
|
|
242,949
|
|
|
|
3,875
|
|
Obligations of States and Political Subdivisions
|
|
|
23,898
|
|
|
|
357
|
|
|
|
16,741
|
|
|
|
338
|
|
|
|
40,639
|
|
|
|
695
|
|
Corporate Debt Securities
|
|
|
4,560
|
|
|
|
39
|
|
|
|
2,009
|
|
|
|
23
|
|
|
|
6,569
|
|
|
|
62
|
|
|
|
$
|
215,507
|
|
|
$
|
2,407
|
|
|
$
|
205,236
|
|
|
$
|
6,467
|
|
|
$
|
420,743
|
|
|
$
|
8,874
|
|
The amount of investment securities issued by government agencies, states, and political subdivisions with unrealized losses and the amount of unrealized losses on those investment securities are primarily the result of market interest rates and not the result of the credit quality of the issuers of the securities. The company has the ability and intent to hold these securities until recovery, which may be until maturity. The fair value of these securities is expected to recover as the securities approach maturity. As of December 31, 2018 and December 31, 2017, there were 165 and 205 securities in an unrealized loss position, respectively.
Investment securities carried at $105,873,000 and $103,850,000 were pledged or set aside to secure borrowings, public and trust deposits, and for other purposes required by law at December 31, 2018 and December 31, 2017, respectively.
At December 31, 2018, Obligations of U. S. Government Agencies included securities issued by the Federal Home Loan Banks with an estimated market value of $93,158,000 and securities issued by the Federal Farm Credit Banks with an estimated fair value of $35,084,000. At December 31, 2018, Mortgage Backed Securities issued by U. S. Government Agencies included securities issued by the Government National Mortgage Association with an estimated fair value of $187,715,000. At December 31, 2017, Obligations of U. S. Government Agencies included securities issued by the Federal Home Loan Banks with an estimated fair value of $100,045,000 and securities issued by the Federal Farm Credit Banks with an estimated fair value of $35,841,000. At December 31, 2017, Mortgage Backed Securities issued by U. S. Government Agencies included securities issued by the Government National Mortgage Association with an estimated fair value of $244,781,000.
For the years ended December 31, 2018, 2017, and 2016, proceeds from sales of securities amounted to $47,642,000, $188,665,000, and $36,114,000, respectively. Gross realized gains amounted to $116,000, $752,000, and $2,346,000, respectively. Gross realized losses amounted to $930,000, $1,298,000, and $195,000, respectively. The tax provision (benefit) applicable to these net realized gains and losses amounted to ($171,000), ($186,000), and $731,000, respectively.
(4)
Loans
Loan balances outstanding as of December 31 consist of the following (000s omitted):
|
|
2018
|
|
|
2017
|
|
Residential real estate loans
|
|
$
|
230,008
|
|
|
$
|
222,014
|
|
Commercial real estate loans
|
|
|
279,294
|
|
|
|
269,644
|
|
Construction real estate loans
|
|
|
27,400
|
|
|
|
23,558
|
|
Agriculture and agricultural real estate loans
|
|
|
22,486
|
|
|
|
21,231
|
|
Commercial and industrial loans
|
|
|
162,026
|
|
|
|
122,219
|
|
Loans to individuals for household, family, and other personal expenditures
|
|
|
47,446
|
|
|
|
36,313
|
|
Total loans, gross
|
|
$
|
768,660
|
|
|
$
|
694,979
|
|
Less: Allowance for loan losses
|
|
|
7,771
|
|
|
|
7,666
|
|
Loans, net of allowance for loan losses
|
|
$
|
760,889
|
|
|
$
|
687,313
|
|
Included in Loans are loans to certain officers, directors, and companies in which such officers and directors have 10 percent or more beneficial ownership in the aggregate amount of $90,000 and $3,456,000 at December 31, 2018 and 2017, respectively. In 2018, new loans and other additions amounted to $62,000, and repayments and other reductions amounted to $3,428,000. In 2017, new loans and other additions amounted to $634,000, and repayments and other reductions amounted to $2,832,000. In Management’s judgment, these loans were made on substantially the same terms and conditions as those made to other borrowers, and do not represent more than the normal risk of collectibility or present other unfavorable features.
No loans were pledged to secure debt or for any other purposes as of December 31, 2018 and December 31, 2017.
(5)
Allowance For Loan Losses
and Credit Quality of Loans
The Company separates its loan portfolio into segments to perform the calculation and analysis of the allowance for loan losses. The six segments analyzed are Agriculture and Agricultural Real Estate, Commercial, Commercial Real Estate, Construction Real Estate, Residential Real Estate, and Consumer and Other. The Agriculture and Agricultural Real Estate segment includes all loans to finance agricultural production and all loans secured by agricultural real estate. This segment does not include loans to finance agriculture that are secured by residential real estate, which are included in the Residential Real Estate segment. The Commercial segment includes loans to finance commercial and industrial businesses that are not secured by real estate. The Commercial Real Estate segment includes loans secured by non-farm, non-residential real estate. The Construction Real Estate segment includes loans to finance construction and land development. This includes residential and commercial construction and land development. The Residential Real Estate segment includes all loans, other than construction loans, that are secured by single family and multi-family residential real estate properties. The Consumer and Other segment includes all loans not included in any other segment. These are primarily loans to consumers for household, family, and other personal expenditures, such as autos, boats, and recreational vehicles.
Activity in the allowance for loan losses for the years ended December 31, 2018, 2017, and 2016 was as follows (000s omitted):
2018
|
|
Agriculture
and
Agricultural
Real Estate
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Construction
Real Estate
|
|
|
Residential
Real Estate
|
|
|
Consumer
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
195
|
|
|
$
|
1,443
|
|
|
$
|
3,297
|
|
|
$
|
491
|
|
|
$
|
1,279
|
|
|
$
|
961
|
|
|
$
|
7,666
|
|
Charge-offs
|
|
|
-
|
|
|
|
-
|
|
|
|
(320
|
)
|
|
|
-
|
|
|
|
(108
|
)
|
|
|
(54
|
)
|
|
|
(482
|
)
|
Recoveries
|
|
|
5
|
|
|
|
95
|
|
|
|
329
|
|
|
|
59
|
|
|
|
138
|
|
|
|
61
|
|
|
|
687
|
|
Provision
|
|
|
5
|
|
|
|
(272
|
)
|
|
|
(294
|
)
|
|
|
(366
|
)
|
|
|
(91
|
)
|
|
|
918
|
|
|
|
(100
|
)
|
Ending balance
|
|
$
|
205
|
|
|
$
|
1,266
|
|
|
$
|
3,012
|
|
|
$
|
184
|
|
|
$
|
1,218
|
|
|
$
|
1,886
|
|
|
$
|
7,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
-
|
|
|
$
|
142
|
|
|
$
|
146
|
|
|
$
|
4
|
|
|
$
|
94
|
|
|
$
|
143
|
|
|
$
|
529
|
|
Ending balance collectively evaluated for impairment
|
|
|
205
|
|
|
|
1,124
|
|
|
|
2,866
|
|
|
|
180
|
|
|
|
1,124
|
|
|
|
1,743
|
|
|
|
7,242
|
|
Ending balance
|
|
$
|
205
|
|
|
$
|
1,266
|
|
|
$
|
3,012
|
|
|
$
|
184
|
|
|
$
|
1,218
|
|
|
$
|
1,886
|
|
|
$
|
7,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
2,622
|
|
|
$
|
226
|
|
|
$
|
3,162
|
|
|
$
|
32
|
|
|
$
|
3,321
|
|
|
$
|
397
|
|
|
$
|
9,760
|
|
Ending balance collectively evaluated for impairment
|
|
|
19,864
|
|
|
|
161,800
|
|
|
|
276,132
|
|
|
|
27,368
|
|
|
|
226,687
|
|
|
|
47,049
|
|
|
|
758,900
|
|
Ending balance
|
|
$
|
22,486
|
|
|
$
|
162,026
|
|
|
$
|
279,294
|
|
|
$
|
27,400
|
|
|
$
|
230,008
|
|
|
$
|
47,446
|
|
|
$
|
768,660
|
|
2017
|
|
Agriculture
and
Agricultural
Real Estate
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Construction
Real Estate
|
|
|
Residential
Real Estate
|
|
|
Consumer
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
201
|
|
|
$
|
1,632
|
|
|
$
|
3,336
|
|
|
$
|
525
|
|
|
$
|
1,599
|
|
|
$
|
1,165
|
|
|
$
|
8,458
|
|
Charge-offs
|
|
|
-
|
|
|
|
(6
|
)
|
|
|
(572
|
)
|
|
|
-
|
|
|
|
(113
|
)
|
|
|
(137
|
)
|
|
|
(828
|
)
|
Recoveries
|
|
|
81
|
|
|
|
139
|
|
|
|
190
|
|
|
|
54
|
|
|
|
198
|
|
|
|
74
|
|
|
|
736
|
|
Provision
|
|
|
(87
|
)
|
|
|
(322
|
)
|
|
|
343
|
|
|
|
(88
|
)
|
|
|
(405
|
)
|
|
|
(141
|
)
|
|
|
(700
|
)
|
Ending balance
|
|
$
|
195
|
|
|
$
|
1,443
|
|
|
$
|
3,297
|
|
|
$
|
491
|
|
|
$
|
1,279
|
|
|
$
|
961
|
|
|
$
|
7,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
1
|
|
|
$
|
148
|
|
|
$
|
219
|
|
|
$
|
360
|
|
|
$
|
177
|
|
|
$
|
205
|
|
|
$
|
1,110
|
|
Ending balance collectively evaluated for impairment
|
|
|
194
|
|
|
|
1,295
|
|
|
|
3,078
|
|
|
|
131
|
|
|
|
1,102
|
|
|
|
756
|
|
|
|
6,556
|
|
Ending balance
|
|
$
|
195
|
|
|
$
|
1,443
|
|
|
$
|
3,297
|
|
|
$
|
491
|
|
|
$
|
1,279
|
|
|
$
|
961
|
|
|
$
|
7,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
1,070
|
|
|
$
|
265
|
|
|
$
|
3,753
|
|
|
$
|
1,603
|
|
|
$
|
5,221
|
|
|
$
|
432
|
|
|
$
|
12,344
|
|
Ending balance collectively evaluated for impairment
|
|
|
20,161
|
|
|
|
121,954
|
|
|
|
265,891
|
|
|
|
21,955
|
|
|
|
216,793
|
|
|
|
35,881
|
|
|
|
682,635
|
|
Ending balance
|
|
$
|
21,231
|
|
|
$
|
122,219
|
|
|
$
|
269,644
|
|
|
$
|
23,558
|
|
|
$
|
222,014
|
|
|
$
|
36,313
|
|
|
$
|
694,979
|
|
2016
|
|
Agriculture
and
Agricultural
Real Estate
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Construction
Real Estate
|
|
|
Residential
Real Estate
|
|
|
Consumer
and Other
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
389
|
|
|
$
|
2,279
|
|
|
$
|
4,350
|
|
|
$
|
420
|
|
|
$
|
2,235
|
|
|
$
|
1,223
|
|
|
$
|
10,896
|
|
Charge-offs
|
|
|
(221
|
)
|
|
|
(26
|
)
|
|
|
(742
|
)
|
|
|
-
|
|
|
|
(319
|
)
|
|
|
(155
|
)
|
|
|
(1,463
|
)
|
Recoveries
|
|
|
6
|
|
|
|
150
|
|
|
|
194
|
|
|
|
151
|
|
|
|
588
|
|
|
|
136
|
|
|
|
1,225
|
|
Provision
|
|
|
27
|
|
|
|
(771
|
)
|
|
|
(466
|
)
|
|
|
(46
|
)
|
|
|
(905
|
)
|
|
|
(39
|
)
|
|
|
(2,200
|
)
|
Ending balance
|
|
$
|
201
|
|
|
$
|
1,632
|
|
|
$
|
3,336
|
|
|
$
|
525
|
|
|
$
|
1,599
|
|
|
$
|
1,165
|
|
|
$
|
8,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
5
|
|
|
$
|
199
|
|
|
$
|
129
|
|
|
$
|
388
|
|
|
$
|
236
|
|
|
$
|
184
|
|
|
$
|
1,141
|
|
Ending balance collectively evaluated for impairment
|
|
|
196
|
|
|
|
1,433
|
|
|
|
3,207
|
|
|
|
137
|
|
|
|
1,363
|
|
|
|
981
|
|
|
|
7,317
|
|
Ending balance
|
|
$
|
201
|
|
|
$
|
1,632
|
|
|
$
|
3,336
|
|
|
$
|
525
|
|
|
$
|
1,599
|
|
|
$
|
1,165
|
|
|
$
|
8,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance individually evaluated for impairment
|
|
$
|
1,212
|
|
|
$
|
355
|
|
|
$
|
6,853
|
|
|
$
|
1,717
|
|
|
$
|
7,098
|
|
|
$
|
476
|
|
|
$
|
17,711
|
|
Ending balance collectively evaluated for impairment
|
|
|
20,306
|
|
|
|
96,406
|
|
|
|
245,316
|
|
|
|
17,737
|
|
|
|
209,338
|
|
|
|
45,523
|
|
|
|
634,626
|
|
Ending balance
|
|
$
|
21,518
|
|
|
$
|
96,761
|
|
|
$
|
252,169
|
|
|
$
|
19,454
|
|
|
$
|
216,436
|
|
|
$
|
45,999
|
|
|
$
|
652,337
|
|
Each period the provision for loan losses in the statement of operations results from the combination of an estimate by Management of loan losses that occurred during the current period and the ongoing adjustment of prior estimates of losses occurring in prior periods.
The provision for loan losses increases the allowance for loan losses, a valuation account which appears on the consolidated balance sheets. As the specific customer and amount of a loan loss is confirmed by gathering additional information, taking collateral in full or partial settlement of the loan, bankruptcy of the borrower, etc., the loan is charged off, reducing the allowance for loan losses. If, subsequent to a charge off, the Bank is able to collect additional amounts from the customer or sell collateral worth more than earlier estimated, a recovery is recorded.
To serve as a basis for making this provision, the Bank maintains an extensive credit risk monitoring process that considers several factors including: current economic conditions affecting the Bank’s customers, the payment performance of individual loans and pools of homogeneous loans, portfolio seasoning, changes in collateral values, and detailed reviews of specific loan relationships.
The Company utilizes an internal loan grading system to assign a risk grade to commercial loans and each credit relationship with more than $250,000 of aggregate credit exposure. Grades 10 through 45 are considered “pass” credits and grades 50 through 90 are considered “watch” credits and are subject to greater scrutiny. Loans with grades 60 and higher are considered substandard and most are evaluated for impairment. A description of the general characteristics of each grade is as follows:
|
●
|
Grade 10 – Excellent – Loans secured by marketable collateral, with adequate margin, or supported by strong financial statements. Probability of serious financial deterioration is unlikely. Possess a sound repayment source and a secondary source. This classification will also include all loans secured by certificates of deposit or cash equivalents.
|
|
●
|
Grade 20 – Satisfactory – Loans that have less than average risk and clearly demonstrate adequate debt service coverage. These loans may have some vulnerability, but are sufficiently strong to have minimal deterioration if adverse factors are encountered, and are expected to be fully collectable.
|
|
●
|
Grade 30 – Average – Loans that have a reasonable amount of risk and may exhibit vulnerability to deterioration if adverse factors are encountered. These loans should demonstrate adequate debt service coverage but warrant a higher level of monitoring to ensure that weaknesses do not advance.
|
|
●
|
Grades 40 and 45 – Pass/Watch – Loans that are considered “pass credits” yet appear on the “watch list”. Credit deficiency or potential weakness may include a lack of current or complete financial information. The level of risk is considered acceptable so long as the loan is given additional management supervision.
|
|
●
|
Grades 50 and 55 – Watch – Loans that possess some credit deficiency or potential weakness that if not corrected, could increase risk in the future. The source of loan repayment is sufficient but may be considered inadequate by the Bank’s standards.
|
|
●
|
Grade 60 – Substandard – Loans that exhibit one or more of the following characteristics: (1) uncertainty of repayment from primary source and financial deterioration currently underway; (2) inadequate current net worth and paying capacity of the obligor; (3) reliance on secondary source of repayment such as collateral liquidation or guarantees; (4) distinct possibility the Bank will sustain loss if deficiencies are not corrected; (5) unusual courses of action are needed to maintain probability of repayment; (6) insufficient cash flow to repay principal but continuing to pay interest; (7) the Bank is subordinated or unsecured due to flaws in documentation; (8) loans are restructured or are on nonaccrual status due to concessions to the borrower when compared to normal terms; (9) the Bank is contemplating foreclosure or legal action due to deterioration in the loan; or (10) there is deterioration in conditions and the borrower is highly vulnerable to these conditions.
|
|
●
|
Grade 70 – Doubtful – Loans that exhibit one or more of the following characteristics: (1) loans with the weaknesses of Substandard loans and collection or liquidation is not probable to result in payment in full; (2) the primary source of repayment is gone and the quality of the secondary source is doubtful; or (3) the possibility of loss is high, but important pending factors may strengthen the loan.
|
|
●
|
Grades 80 and 90 - Loss – Loans are considered uncollectible and of such little value that carrying them on the Bank’s financial statements is not feasible.
|
The assessment of compensating factors may result in a rating plus or minus one grade from those listed above. These factors include, but are not limited to collateral, guarantors, environmental conditions, history, plan/projection reasonableness, quality of information, and payment delinquency.
The portfolio segments in each credit risk grade as of December 31, 2018 and 2017 are as follows (000s omitted):
2018
|
|
Agriculture
and
Agricultural
Real Estate
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Construction
Real Estate
|
|
|
Residential
Real Estate
|
|
|
Consumer
and Other
|
|
|
Total
|
|
Not Rated
|
|
$
|
-
|
|
|
$
|
3,652
|
|
|
$
|
60
|
|
|
$
|
12,878
|
|
|
$
|
147,167
|
|
|
$
|
42,259
|
|
|
$
|
206,016
|
|
10
|
|
|
-
|
|
|
|
6,877
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,877
|
|
20
|
|
|
64
|
|
|
|
117
|
|
|
|
196
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
377
|
|
30
|
|
|
481
|
|
|
|
47,263
|
|
|
|
24,899
|
|
|
|
-
|
|
|
|
1,268
|
|
|
|
3,556
|
|
|
|
77,467
|
|
40
|
|
|
16,038
|
|
|
|
97,598
|
|
|
|
219,079
|
|
|
|
11,555
|
|
|
|
74,141
|
|
|
|
1,618
|
|
|
|
420,029
|
|
45
|
|
|
1,472
|
|
|
|
2,024
|
|
|
|
19,462
|
|
|
|
1,381
|
|
|
|
2,623
|
|
|
|
-
|
|
|
|
26,962
|
|
50
|
|
|
1,852
|
|
|
|
3,851
|
|
|
|
9,084
|
|
|
|
249
|
|
|
|
1,896
|
|
|
|
-
|
|
|
|
16,932
|
|
55
|
|
|
-
|
|
|
|
305
|
|
|
|
2,132
|
|
|
|
-
|
|
|
|
713
|
|
|
|
-
|
|
|
|
3,150
|
|
60
|
|
|
2,579
|
|
|
|
339
|
|
|
|
4,380
|
|
|
|
1,337
|
|
|
|
2,200
|
|
|
|
13
|
|
|
|
10,848
|
|
70
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
80
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
90
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
22,486
|
|
|
$
|
162,026
|
|
|
$
|
279,294
|
|
|
$
|
27,400
|
|
|
$
|
230,008
|
|
|
$
|
47,446
|
|
|
$
|
768,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
20,305
|
|
|
$
|
161,749
|
|
|
$
|
276,021
|
|
|
$
|
27,368
|
|
|
$
|
226,119
|
|
|
$
|
47,037
|
|
|
$
|
758,599
|
|
Nonperforming
|
|
|
2,181
|
|
|
|
277
|
|
|
|
3,273
|
|
|
|
32
|
|
|
|
3,889
|
|
|
|
409
|
|
|
|
10,061
|
|
Total
|
|
$
|
22,486
|
|
|
$
|
162,026
|
|
|
$
|
279,294
|
|
|
$
|
27,400
|
|
|
$
|
230,008
|
|
|
$
|
47,446
|
|
|
$
|
768,660
|
|
2017
|
|
Agriculture
and
Agricultural
Real Estate
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Construction
Real Estate
|
|
|
Residential
Real Estate
|
|
|
Consumer
and Other
|
|
|
Total
|
|
Not Rated
|
|
$
|
-
|
|
|
$
|
1,341
|
|
|
$
|
160
|
|
|
$
|
13,903
|
|
|
$
|
135,311
|
|
|
$
|
30,359
|
|
|
$
|
181,074
|
|
10
|
|
|
-
|
|
|
|
6,870
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
6,870
|
|
20
|
|
|
281
|
|
|
|
293
|
|
|
|
353
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
927
|
|
30
|
|
|
503
|
|
|
|
29,655
|
|
|
|
6,300
|
|
|
|
-
|
|
|
|
941
|
|
|
|
3,972
|
|
|
|
41,371
|
|
40
|
|
|
14,819
|
|
|
|
76,792
|
|
|
|
223,468
|
|
|
|
4,857
|
|
|
|
72,634
|
|
|
|
1,947
|
|
|
|
394,517
|
|
45
|
|
|
1,414
|
|
|
|
2,391
|
|
|
|
12,244
|
|
|
|
1,528
|
|
|
|
5,363
|
|
|
|
-
|
|
|
|
22,940
|
|
50
|
|
|
1,864
|
|
|
|
3,778
|
|
|
|
21,802
|
|
|
|
1,667
|
|
|
|
3,590
|
|
|
|
6
|
|
|
|
32,707
|
|
55
|
|
|
1,441
|
|
|
|
594
|
|
|
|
1,857
|
|
|
|
1,537
|
|
|
|
867
|
|
|
|
2
|
|
|
|
6,298
|
|
60
|
|
|
909
|
|
|
|
505
|
|
|
|
3,460
|
|
|
|
66
|
|
|
|
3,308
|
|
|
|
27
|
|
|
|
8,275
|
|
70
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
80
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
90
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
21,231
|
|
|
$
|
122,219
|
|
|
$
|
269,644
|
|
|
$
|
23,558
|
|
|
$
|
222,014
|
|
|
$
|
36,313
|
|
|
$
|
694,979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
20,665
|
|
|
$
|
121,768
|
|
|
$
|
265,801
|
|
|
$
|
21,955
|
|
|
$
|
215,643
|
|
|
$
|
35,861
|
|
|
$
|
681,693
|
|
Nonperforming
|
|
|
566
|
|
|
|
451
|
|
|
|
3,843
|
|
|
|
1,603
|
|
|
|
6,371
|
|
|
|
452
|
|
|
|
13,286
|
|
Total
|
|
$
|
21,231
|
|
|
$
|
122,219
|
|
|
$
|
269,644
|
|
|
$
|
23,558
|
|
|
$
|
222,014
|
|
|
$
|
36,313
|
|
|
$
|
694,979
|
|
Loans are considered past due when contractually required payment of interest or principal has not been received. The amount classified as past due is the entire principal balance outstanding of the loan, not just the amount of payments that are past due. The following is a summary of past due loans as of December 31, 2018 and 2017 (000s omitted):
2018
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
>=90 Days
Past Due
|
|
|
Total Past
Due
|
|
|
Current
|
|
|
Total Loans
|
|
|
Recorded
Investment
>=90 Days Past
Due and
Accruing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
632
|
|
|
$
|
1,235
|
|
|
$
|
-
|
|
|
$
|
1,867
|
|
|
$
|
20,619
|
|
|
$
|
22,486
|
|
|
$
|
-
|
|
Commercial
|
|
|
186
|
|
|
|
110
|
|
|
|
31
|
|
|
|
327
|
|
|
|
161,699
|
|
|
|
162,026
|
|
|
|
-
|
|
Commercial Real Estate
|
|
|
804
|
|
|
|
-
|
|
|
|
1,849
|
|
|
|
2,653
|
|
|
|
276,641
|
|
|
|
279,294
|
|
|
|
-
|
|
Construction Real Estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
27,400
|
|
|
|
27,400
|
|
|
|
-
|
|
Residential Real Estate
|
|
|
1,217
|
|
|
|
340
|
|
|
|
376
|
|
|
|
1,933
|
|
|
|
228,075
|
|
|
|
230,008
|
|
|
|
-
|
|
Consumer and Other
|
|
|
79
|
|
|
|
13
|
|
|
|
-
|
|
|
|
92
|
|
|
|
47,354
|
|
|
|
47,446
|
|
|
|
-
|
|
Total
|
|
$
|
2,918
|
|
|
$
|
1,698
|
|
|
$
|
2,256
|
|
|
$
|
6,872
|
|
|
$
|
761,788
|
|
|
$
|
768,660
|
|
|
$
|
-
|
|
2017
|
|
30-59 Days
Past Due
|
|
|
60-89 Days
Past Due
|
|
|
>=90 Days
Past Due
|
|
|
Total Past
Due
|
|
|
Current
|
|
|
Total Loans
|
|
|
Recorded
Investment
>=90 Days Past
Due and
Accruing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
21,231
|
|
|
$
|
21,231
|
|
|
$
|
-
|
|
Commercial
|
|
|
111
|
|
|
|
8
|
|
|
|
5
|
|
|
|
124
|
|
|
|
122,095
|
|
|
|
122,219
|
|
|
|
3
|
|
Commercial Real Estate
|
|
|
834
|
|
|
|
783
|
|
|
|
56
|
|
|
|
1,673
|
|
|
|
267,971
|
|
|
|
269,644
|
|
|
|
-
|
|
Construction Real Estate
|
|
|
17
|
|
|
|
-
|
|
|
|
-
|
|
|
|
17
|
|
|
|
23,541
|
|
|
|
23,558
|
|
|
|
-
|
|
Residential Real Estate
|
|
|
1,361
|
|
|
|
58
|
|
|
|
871
|
|
|
|
2,290
|
|
|
|
219,724
|
|
|
|
222,014
|
|
|
|
-
|
|
Consumer and Other
|
|
|
55
|
|
|
|
2
|
|
|
|
-
|
|
|
|
57
|
|
|
|
36,256
|
|
|
|
36,313
|
|
|
|
-
|
|
Total
|
|
$
|
2,378
|
|
|
$
|
851
|
|
|
$
|
932
|
|
|
$
|
4,161
|
|
|
$
|
690,818
|
|
|
$
|
694,979
|
|
|
$
|
3
|
|
Loans are placed on non-accrual status when, in the opinion of Management, the collection of additional interest is doubtful. Loans are automatically placed on non-accrual status upon becoming ninety days past due, however, loans may be placed on non-accrual status regardless of whether or not they are past due. All cash received on non-accrual loans is applied to the principal balance. Loans are considered for return to accrual status on an individual basis when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.
The following is a summary of non-accrual loans as of December 31, 2018 and 2017 (000s omitted):
|
|
2018
|
|
|
2017
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
1,624
|
|
|
$
|
-
|
|
Commercial
|
|
|
106
|
|
|
|
243
|
|
Commercial Real Estate
|
|
|
2,907
|
|
|
|
1,580
|
|
Construction Real Estate
|
|
|
5
|
|
|
|
33
|
|
Residential Real Estate
|
|
|
912
|
|
|
|
1,783
|
|
Consumer and Other
|
|
|
12
|
|
|
|
19
|
|
Total
|
|
$
|
5,566
|
|
|
$
|
3,658
|
|
For loans deemed to be impaired due to an expectation that all contractual payments will probably not be received, impairment is measured by comparing the Bank’s recorded investment in the loan to the present value of expected cash flows discounted at the loan’s effective interest rate, the fair value of the collateral, or the loan’s observable market price.
The following is a summary of impaired loans as of December 31, 2018, 2017 and 2016 (000s omitted):
2018
|
|
Recorded
Investment
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
2,388
|
|
|
$
|
2,384
|
|
|
$
|
-
|
|
|
$
|
2,359
|
|
|
$
|
85
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial Real Estate
|
|
|
1,863
|
|
|
|
1,871
|
|
|
|
-
|
|
|
|
1,860
|
|
|
|
40
|
|
Construction Real Estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Residential Real Estate
|
|
|
3,015
|
|
|
|
3,174
|
|
|
|
-
|
|
|
|
3,271
|
|
|
|
165
|
|
Consumer and Other
|
|
|
58
|
|
|
|
59
|
|
|
|
-
|
|
|
|
63
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
|
234
|
|
|
|
234
|
|
|
|
-
|
|
|
|
237
|
|
|
|
13
|
|
Commercial
|
|
|
226
|
|
|
|
234
|
|
|
|
142
|
|
|
|
241
|
|
|
|
10
|
|
Commercial Real Estate
|
|
|
1,299
|
|
|
|
1,380
|
|
|
|
146
|
|
|
|
1,427
|
|
|
|
90
|
|
Construction Real Estate
|
|
|
32
|
|
|
|
67
|
|
|
|
4
|
|
|
|
59
|
|
|
|
4
|
|
Residential Real Estate
|
|
|
306
|
|
|
|
316
|
|
|
|
94
|
|
|
|
322
|
|
|
|
14
|
|
Consumer and Other
|
|
|
339
|
|
|
|
339
|
|
|
|
143
|
|
|
|
348
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
2,622
|
|
|
$
|
2,618
|
|
|
$
|
-
|
|
|
$
|
2,596
|
|
|
$
|
98
|
|
Commercial
|
|
|
226
|
|
|
|
234
|
|
|
|
142
|
|
|
|
241
|
|
|
|
10
|
|
Commercial Real Estate
|
|
|
3,162
|
|
|
|
3,251
|
|
|
|
146
|
|
|
|
3,287
|
|
|
|
130
|
|
Construction Real Estate
|
|
|
32
|
|
|
|
67
|
|
|
|
4
|
|
|
|
59
|
|
|
|
4
|
|
Residential Real Estate
|
|
|
3,321
|
|
|
|
3,490
|
|
|
|
94
|
|
|
|
3,593
|
|
|
|
179
|
|
Consumer and Other
|
|
|
397
|
|
|
|
398
|
|
|
|
143
|
|
|
|
411
|
|
|
|
15
|
|
Total Impaired Loans
|
|
$
|
9,760
|
|
|
$
|
10,058
|
|
|
$
|
529
|
|
|
$
|
10,187
|
|
|
$
|
436
|
|
2017
|
|
Recorded
Investment
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
829
|
|
|
$
|
826
|
|
|
$
|
-
|
|
|
$
|
849
|
|
|
$
|
42
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial Real Estate
|
|
|
1,977
|
|
|
|
2,034
|
|
|
|
-
|
|
|
|
2,175
|
|
|
|
83
|
|
Construction Real Estate
|
|
|
17
|
|
|
|
21
|
|
|
|
-
|
|
|
|
83
|
|
|
|
6
|
|
Residential Real Estate
|
|
|
3,757
|
|
|
|
3,935
|
|
|
|
-
|
|
|
|
4,048
|
|
|
|
198
|
|
Consumer and Other
|
|
|
30
|
|
|
|
30
|
|
|
|
-
|
|
|
|
32
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
|
241
|
|
|
|
240
|
|
|
|
1
|
|
|
|
243
|
|
|
|
13
|
|
Commercial
|
|
|
265
|
|
|
|
268
|
|
|
|
148
|
|
|
|
280
|
|
|
|
12
|
|
Commercial Real Estate
|
|
|
1,776
|
|
|
|
1,783
|
|
|
|
219
|
|
|
|
1,840
|
|
|
|
69
|
|
Construction Real Estate
|
|
|
1,586
|
|
|
|
1,619
|
|
|
|
360
|
|
|
|
1,629
|
|
|
|
76
|
|
Residential Real Estate
|
|
|
1,464
|
|
|
|
1,515
|
|
|
|
177
|
|
|
|
1,517
|
|
|
|
65
|
|
Consumer and Other
|
|
|
402
|
|
|
|
403
|
|
|
|
205
|
|
|
|
416
|
|
|
|
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
1,070
|
|
|
$
|
1,066
|
|
|
$
|
1
|
|
|
$
|
1,092
|
|
|
$
|
55
|
|
Commercial
|
|
|
265
|
|
|
|
268
|
|
|
|
148
|
|
|
|
280
|
|
|
|
12
|
|
Commercial Real Estate
|
|
|
3,753
|
|
|
|
3,817
|
|
|
|
219
|
|
|
|
4,015
|
|
|
|
152
|
|
Construction Real Estate
|
|
|
1,603
|
|
|
|
1,640
|
|
|
|
360
|
|
|
|
1,712
|
|
|
|
82
|
|
Residential Real Estate
|
|
|
5,221
|
|
|
|
5,450
|
|
|
|
177
|
|
|
|
5,565
|
|
|
|
263
|
|
Consumer and Other
|
|
|
432
|
|
|
|
433
|
|
|
|
205
|
|
|
|
448
|
|
|
|
20
|
|
Total Impaired Loans
|
|
$
|
12,344
|
|
|
$
|
12,674
|
|
|
$
|
1,110
|
|
|
$
|
13,112
|
|
|
$
|
584
|
|
2016
|
|
Recorded
Investment
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
966
|
|
|
$
|
1,164
|
|
|
$
|
-
|
|
|
$
|
1,021
|
|
|
$
|
46
|
|
Commercial
|
|
|
88
|
|
|
|
140
|
|
|
|
-
|
|
|
|
123
|
|
|
|
10
|
|
Commercial Real Estate
|
|
|
4,295
|
|
|
|
4,502
|
|
|
|
-
|
|
|
|
4,525
|
|
|
|
201
|
|
Construction Real Estate
|
|
|
144
|
|
|
|
177
|
|
|
|
-
|
|
|
|
171
|
|
|
|
9
|
|
Residential Real Estate
|
|
|
4,916
|
|
|
|
5,157
|
|
|
|
-
|
|
|
|
5,269
|
|
|
|
247
|
|
Consumer and Other
|
|
|
11
|
|
|
|
11
|
|
|
|
-
|
|
|
|
14
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
|
246
|
|
|
|
246
|
|
|
|
5
|
|
|
|
248
|
|
|
|
13
|
|
Commercial
|
|
|
267
|
|
|
|
274
|
|
|
|
199
|
|
|
|
417
|
|
|
|
15
|
|
Commercial Real Estate
|
|
|
2,558
|
|
|
|
2,610
|
|
|
|
129
|
|
|
|
2,745
|
|
|
|
111
|
|
Construction Real Estate
|
|
|
1,573
|
|
|
|
1,573
|
|
|
|
388
|
|
|
|
1,591
|
|
|
|
73
|
|
Residential Real Estate
|
|
|
2,182
|
|
|
|
2,224
|
|
|
|
236
|
|
|
|
2,281
|
|
|
|
87
|
|
Consumer and Other
|
|
|
465
|
|
|
|
465
|
|
|
|
184
|
|
|
|
482
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agriculture and Agricultural Real Estate
|
|
$
|
1,212
|
|
|
$
|
1,410
|
|
|
$
|
5
|
|
|
$
|
1,269
|
|
|
$
|
59
|
|
Commercial
|
|
|
355
|
|
|
|
414
|
|
|
|
199
|
|
|
|
540
|
|
|
|
25
|
|
Commercial Real Estate
|
|
|
6,853
|
|
|
|
7,112
|
|
|
|
129
|
|
|
|
7,270
|
|
|
|
312
|
|
Construction Real Estate
|
|
|
1,717
|
|
|
|
1,750
|
|
|
|
388
|
|
|
|
1,762
|
|
|
|
82
|
|
Residential Real Estate
|
|
|
7,098
|
|
|
|
7,381
|
|
|
|
236
|
|
|
|
7,550
|
|
|
|
334
|
|
Consumer and Other
|
|
|
476
|
|
|
|
476
|
|
|
|
184
|
|
|
|
496
|
|
|
|
24
|
|
Total Impaired Loans
|
|
$
|
17,711
|
|
|
$
|
18,543
|
|
|
$
|
1,141
|
|
|
$
|
18,887
|
|
|
$
|
836
|
|
The Bank may agree to modify the terms of a loan in order to improve the Bank’s ability to collect amounts due. These modifications may include reduction of the interest rate, extension of the loan term, or in some cases, reduction of the principal balance. Modifications that are performed due to the debtor’s financial difficulties are considered Troubled Debt Restructurings (TDRs).
Loans that were classified as TDRs during the years ended December 31, 2018 and December 31, 2017 are as follows (000s omitted from dollar amounts):
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
Number of
Contracts
|
|
|
Pre-
Modification
Recorded
Principal
Balance
|
|
|
Post-
Modification
Recorded
Principal
Balance
|
|
|
Number of
Contracts
|
|
|
Pre-
Modification
Recorded
Principal
Balance
|
|
|
Post-
Modification
Recorded
Principal
Balance
|
|
Agriculture and Agricultural Real Estate
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3
|
|
|
|
95
|
|
|
|
80
|
|
Commercial Real Estate
|
|
|
2
|
|
|
|
341
|
|
|
|
281
|
|
|
|
6
|
|
|
|
1,052
|
|
|
|
891
|
|
Construction Real Estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
21
|
|
|
|
17
|
|
Residential Real Estate
|
|
|
3
|
|
|
|
250
|
|
|
|
78
|
|
|
|
7
|
|
|
|
440
|
|
|
|
273
|
|
Consumer and Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
32
|
|
|
|
7
|
|
Total
|
|
|
5
|
|
|
$
|
591
|
|
|
$
|
359
|
|
|
|
19
|
|
|
$
|
1,640
|
|
|
$
|
1,268
|
|
The Bank considers TDRs that become past due under the modified terms as defaulted. Loans that became TDRs during the years ended December 31, 2018 and December 31, 2017 that subsequently defaulted during the years ended December 31, 2018 and December 31, 2017, respectively, are as follows (000s omitted from dollar amounts):
|
|
December 31, 2018
|
|
|
December 31, 2017
|
|
|
|
Number of
Contracts
|
|
|
Recorded
Principal
Balance
|
|
|
Number of
Contracts
|
|
|
Recorded
Principal
Balance
|
|
Agriculture and Agricultural Real Estate
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial Real Estate
|
|
|
2
|
|
|
|
281
|
|
|
|
-
|
|
|
|
-
|
|
Construction Real Estate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Residential Real Estate
|
|
|
-
|
|
|
|
-
|
|
|
|
1
|
|
|
|
98
|
|
Consumer and Other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
|
2
|
|
|
$
|
281
|
|
|
|
1
|
|
|
$
|
98
|
|
A modification of a loan constitutes a TDR when a borrower is experiencing financial difficulty and the modification constitutes a concession. The Corporation offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral, a co-borrower, or a guarantor may be requested. Loans modified in a TDR are typically already on nonaccrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR for the Corporation may have the financial effect of increasing the specific allowance associated with the loan. The allowance for impaired loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent or on the present value of expected future cash flows discounted at the loan’s effective interest rate. Management exercises significant judgment in developing these estimates.
The regulatory guidance requires loans to be accounted for as collateral-dependent loans when borrowers have filed Chapter 7 bankruptcy, the debt has been discharged and the borrower has not reaffirmed the debt, regardless of the delinquency status of the loan. The filing of bankruptcy by the borrower is evidence of financial difficulty and the discharge of the obligation by the bankruptcy court is deemed to be a concession granted to the borrower.
At December 31, 2018 the Corporation had no commitments to lend additional funds to the related debtors whose terms have been modified in a TDR.
(6) Bank Premises and Equipment
Bank premises and equipment as of year-end are as follows (000s omitted):
|
|
2018
|
|
|
2017
|
|
Land, buildings and improvements
|
|
$
|
46,849
|
|
|
$
|
46,057
|
|
Equipment, furniture and fixtures
|
|
|
25,784
|
|
|
|
25,819
|
|
Total Bank premises and equipment
|
|
$
|
72,633
|
|
|
$
|
71,876
|
|
Less accumulated depreciation
|
|
|
45,783
|
|
|
|
44,476
|
|
Bank premises and equipment, net
|
|
$
|
26,850
|
|
|
$
|
27,400
|
|
Bank Premises and Equipment includes Construction in Progress of $1,768,000 as of December 31, 2018 and $1,070,000 as of December 31, 2017. The projects in progress will be completed in 2019. The estimated cost to complete all projects in process as of December 31, 2018 is $1,131,000.
The Company has entered into lease commitments for office and ATM locations. Rental expense charged to operations was $156,000, $163,000, and $179,000, for the years ended December 31, 2018, 2017, and 2016, respectively. The future minimum lease payments are as follows:
Year
|
|
Minimum
Payment
|
|
2019
|
|
$
|
123,000
|
|
2020
|
|
|
50,000
|
|
2021
|
|
|
36,000
|
|
2022
|
|
|
30,000
|
|
2023
|
|
|
12,000
|
|
Thereafter
|
|
|
4,000
|
|
Total
|
|
$
|
255,000
|
|
(7)
Deposits
Interest expense on time certificates of deposit of $250,000 or more in the year 2018 amounted to $150,000, as compared with $159,000 in 2017, and $156,000 in 2016. At December 31, 2018, the balance of time certificates of deposit of $250,000 or more was $15,540,000, as compared with $16,747,000 at December 31, 2017. The amount of time deposits with a remaining term of more than 1 year was $56,359,000 at December 31, 2018 and $68,534,000 at December 31, 2017. The following table shows the scheduled maturities of Certificates of Deposit as of December 31, 2018 (000s omitted):
|
|
Under $250,000
|
|
|
$250,000 and
over
|
|
2019
|
|
$
|
52,537
|
|
|
$
|
11,545
|
|
2020
|
|
|
27,293
|
|
|
|
1,933
|
|
2021
|
|
|
12,381
|
|
|
|
1,048
|
|
2022
|
|
|
7,038
|
|
|
|
606
|
|
2023
|
|
|
5,652
|
|
|
|
408
|
|
Thereafter
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
104,901
|
|
|
$
|
15,540
|
|
The Bank did not have any brokered certificates of deposit as of December 31, 2018 and 2017.
(
8
) Federal Home Loan Bank Advances
and Repurchase Agreements
The Bank had one fixed rate advance for $10,000,000 at 2.54%, maturing in 2028 outstanding as of December 31, 2018. The Bank did not have any advances outstanding from the Federal Home Loan Bank of Indianapolis as of December 31, 2017 and 2016.
The Bank maintains an overdraft line of credit with the Federal Home Loan Bank of Indianapolis. The amount of credit outstanding was $0 as of December 31, 2018 and 2017. The amount of credit available was $20,000,000 as of December 31, 2018 and 2017. The interest rate on the line of credit is equal to the variable advance rate and is only charged on amounts advanced. The variable advance rate was 2.87% on December 31, 2018 and 1.67% on December 31, 2017. The line of credit was subject to the provisions and conditions of the credit policy of the Federal Home Loan Bank of Indianapolis.
As of December 31, 2018 investment securities with a carrying value of $44,696,000 were pledged to secure the Federal Home Loan Bank line of credit and advances. As of December 31, 2017 investment securities with a carrying value of $21,805,000 were pledged to secure the Federal Home Loan Bank line of credit.
The Bank did not have any borrowings under Repurchase Agreements as of December 31, 2018 and December 31, 2017.
(
9
)
Retirement Plans and Postr
etirement
Benefit
Plans
In 2000, the Bank implemented a retirement plan that included both a money purchase pension plan, as well as a voluntary profit sharing 401(k) plan for all employees who meet certain age and length of service eligibility requirements. In 2002, the Bank amended its retirement plan to freeze the money purchase plan and retain the 401(k) plan. To ensure that the plan meets the Safe Harbor provisions of the applicable sections of the Internal Revenue Code, the Bank contributes an amount equal to 4% of the employee’s base salary to the 401(k) plan for all eligible employees who contribute at least 5% of their salary. In addition, an employee may contribute from 1 to 75 percent of his or her base salary, up to a maximum of $24,500 in 2018. In 2018, 2017, and 2016, the Bank made a matching contribution of 100% on the first 3% of employee deferrals and 50% on the next 2% of deferrals. Depending on the Bank’s profitability, an additional profit sharing contribution may be made by the Bank to the 401(k) plan. There were no profit sharing contributions in 2018, 2017, and 2016. The total retirement plan expense was $550,000, for the year ended December 31, 2018, $509,000 for the year ended December 31, 2017, and $512,000 for the year ended December 31, 2016.
The Bank has a postretirement benefit plan that generally provides for the continuation of medical premium payments for all employees hired before January 1, 2007 who retire from the Bank at age 55 or older, upon meeting certain length of service eligibility requirements. The Bank does not fund its postretirement benefit obligation. Rather, payments are made as costs are incurred by covered retirees. The amount of benefits paid under the postretirement benefit plan was $265,000 in 2018, $206,000 in 2017, and $205,000 in 2016. The amount of insurance premium paid by the Bank for retirees is capped at 200% of the cost of the premium as of December 31, 1992.
A reconciliation of the accumulated postretirement benefit obligation (“APBO”) to the amounts recorded in the consolidated balance sheets in Interest Payable and Other Liabilities at December 31 is as follows (000s omitted):
|
|
2018
|
|
|
2017
|
|
APBO
|
|
$
|
3,685
|
|
|
$
|
4,111
|
|
Unrecognized net gain (loss)
|
|
|
27
|
|
|
|
(474
|
)
|
Accrued benefit cost at fiscal year end
|
|
$
|
3,712
|
|
|
$
|
3,637
|
|
Components of the Bank’s postretirement benefit expense were as follows:
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Service cost
|
|
$
|
101
|
|
|
$
|
117
|
|
|
$
|
128
|
|
Interest cost
|
|
|
140
|
|
|
|
156
|
|
|
|
142
|
|
Amortization of gains
|
|
|
3
|
|
|
|
-
|
|
|
|
-
|
|
Net postretirement benefit expense
|
|
$
|
244
|
|
|
$
|
273
|
|
|
$
|
270
|
|
The APBO as of December 31, 2018 and 2017 was calculated using an assumed discount rates of 4.25% and 3.50 %, respectively. Based on the provisions of the plan, the Bank’s expense is capped at 200% of the 1992 expense, with all expenses above the cap incurred by the retiree. The expense reached the cap in 2004, and accordingly the impact of an increase in health care costs on the APBO was not calculated.
The Bank Owned Life Insurance policies fund a Death Benefit Only (DBO) obligation that the Bank has with 5 of its active directors, 5 retired directors, 9 active executives, and 15 retired executives. The DBO plan, which replaced previous split dollar agreements, provides a taxable death benefit. The benefit for directors is grossed up to provide a net benefit to each director’s beneficiaries based on that director’s length of service on the board. The directors’ net death benefits are $500,000 for director service of less than 3 years, $600,000 for service up to 5 years, $750,000 for service up to 10 years, and $1,000,000 for director service of 10 years or more. The active directors who participate in the DBO plan have all waived the postretirement benefit with the condition that the postretirement benefit would be reinstated in the event of a change in control of the company. The executives’ beneficiaries will receive a grossed up benefit that will provide a net benefit equal to two times the executive’s base salary if death occurs during employment and a postretirement benefit equal to the executive’s final annual salary rate at the time of retirement if death occurs after retirement.
Information for the postretirement death benefits and health care benefits is as follows as of the December 31 measurement date (000s):
|
|
Postretirement Death Benefit
Obligations
|
|
|
Postretirement Health Care
Benefits
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in benefit obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit obligation at beginning of year
|
|
$
|
6,950
|
|
|
$
|
6,185
|
|
|
$
|
4,111
|
|
|
$
|
3,745
|
|
Service cost
|
|
|
12
|
|
|
|
7
|
|
|
|
101
|
|
|
|
117
|
|
Interest cost
|
|
|
238
|
|
|
|
242
|
|
|
|
140
|
|
|
|
156
|
|
Actuarial loss (gain)
|
|
|
(499
|
)
|
|
|
516
|
|
|
|
(498
|
)
|
|
|
207
|
|
Benefits paid, net of participants' contributions
|
|
|
(138
|
)
|
|
|
-
|
|
|
|
(169
|
)
|
|
|
(114
|
)
|
Benefit obligation at end of year
|
|
$
|
6,563
|
|
|
$
|
6,950
|
|
|
$
|
3,685
|
|
|
$
|
4,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in accrued benefit cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued benefit cost at beginning of year
|
|
$
|
5,606
|
|
|
$
|
5,196
|
|
|
$
|
3,637
|
|
|
$
|
3,478
|
|
Service cost
|
|
|
12
|
|
|
|
7
|
|
|
|
101
|
|
|
|
117
|
|
Interest cost
|
|
|
238
|
|
|
|
242
|
|
|
|
140
|
|
|
|
156
|
|
Amortization
|
|
|
161
|
|
|
|
161
|
|
|
|
3
|
|
|
|
-
|
|
Employer contributions
|
|
|
(138
|
)
|
|
|
-
|
|
|
|
(169
|
)
|
|
|
(114
|
)
|
Net gain
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Accrued benefit cost at end of year
|
|
$
|
5,879
|
|
|
$
|
5,606
|
|
|
$
|
3,712
|
|
|
$
|
3,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Employer contributions
|
|
|
138
|
|
|
|
-
|
|
|
|
169
|
|
|
|
114
|
|
Plan participants' contributions
|
|
|
-
|
|
|
|
-
|
|
|
|
96
|
|
|
|
92
|
|
Benefits paid during year
|
|
|
(138
|
)
|
|
|
-
|
|
|
|
(265
|
)
|
|
|
(206
|
)
|
Fair value of plan assets at end of year
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funded status at end of year
|
|
$
|
(6,563
|
)
|
|
$
|
(6,950
|
)
|
|
$
|
(3,685
|
)
|
|
$
|
(4,111
|
)
|
Amounts recognized in other liabilities as of December 31 consist of (000s):
|
|
Postretirement Death Benefit
Obligations
|
|
|
Postretirement Health Care
Benefits
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Assets
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Liabilities
|
|
|
6,563
|
|
|
|
6,950
|
|
|
|
3,685
|
|
|
|
4,111
|
|
Total
|
|
$
|
6,563
|
|
|
$
|
6,950
|
|
|
$
|
3,685
|
|
|
$
|
4,111
|
|
Amounts recognized in accumulated other comprehensive income as of December 31 consist of (000s):
|
|
Postretirement Death Benefit
Obligations
|
|
|
Postretirement Health Care
Benefits
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
Net loss (gain)
|
|
$
|
(309
|
)
|
|
$
|
190
|
|
|
$
|
(27
|
)
|
|
$
|
474
|
|
Transition obligation (asset)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Prior service cost (credit)
|
|
|
993
|
|
|
|
1,154
|
|
|
|
-
|
|
|
|
-
|
|
Total included in AOCI
|
|
$
|
684
|
|
|
$
|
1,344
|
|
|
$
|
(27
|
)
|
|
$
|
474
|
|
The projected payments under each postretirement plan for the next 10 years are as follows:
Year
|
|
|
Postretirement Death
Benefit Obligations
|
|
|
Postretirement Health
Care Benefits
|
|
2019
|
|
|
|
|
$
|
356,000
|
|
|
$
|
150,000
|
|
2020
|
|
|
|
|
|
367,000
|
|
|
|
166,000
|
|
2021
|
|
|
|
|
|
385,000
|
|
|
|
176,000
|
|
2022
|
|
|
|
|
|
396,000
|
|
|
|
183,000
|
|
2023
|
|
|
|
|
|
404,000
|
|
|
|
188,000
|
|
2024
|
-
|
2028
|
|
|
|
2,021,000
|
|
|
|
1,037,000
|
|
(1
0
) Stockholders’ Equity
During 2018, the Company issued 125,871 shares of its no par value common stock under its stock incentive plan, including for its Employee Stock Purchase Plan, employee years of service awards, and its directors’ deferred compensation plan. The aggregate value of these shares was $1,330,000.
During 2017, the Company issued 129,962 shares of its no par value common stock under its stock incentive plan, including for its Employee Stock Purchase Plan, employee years of service awards, and its directors’ deferred compensation plan. The aggregate value of these shares was $1,447,000.
(1
1
) Disclosures about Fair Value of Financial Instruments
Certain of the Bank’s assets and liabilities are financial instruments that have fair values that differ from their carrying values in the accompanying consolidated balance sheets. These fair values, along with the methods and assumptions used to estimate such fair values, are discussed below. The fair values of all financial instruments not discussed below are estimated to be equal to their carrying amounts as of December 31, 2018 and 2017.
CASH AND CASH EQUIVALENTS
The carrying amounts of cash and cash equivalents approximate fair values.
TIME DEPOSITS IN OTHER BANKS
Time Deposits in Other Banks consists of marketable certificates of deposit in other banks that were purchased as investments. Fair value for the Bank’s investment in time deposits in other banks was determined using the market value in active markets, where available. When not available, fair values are estimated using the fair value hierarchy. In the fair value hierarchy, Level 2 fair values are determined using observable inputs other than Level 1 market prices, such as quoted prices for similar assets. Level 3 values are determined using unobservable inputs, such as discounted cash flow projections, for securities with no market activity.
INVESTMENT SECURITIES
Fair value for the Bank’s investment securities was determined using the market value in active markets, where available. When not available, fair values are estimated using the fair value hierarchy. In the fair value hierarchy, Level 2 fair values are determined using observable inputs other than Level 1 market prices, such as quoted prices for similar assets. Level 3 values are determined using unobservable inputs, such as discounted cash flow projections, for securities with no market activity. These estimated market values are disclosed in Note 3 and the required fair value disclosures are in Note 19. The carrying value of Federal Home Loan Bank of Indianapolis stock approximates fair value based on the redemption provisions of the issuer.
LOANS AND LOANS HELD FOR SALE
Loans Held for Sale consists of fixed rate mortgage loans originated by the Bank. The fair value of Loans Held for Sale is the estimated value the Bank will receive upon sale of the loan. The fair value of all other loans is estimated by discounting the future cash flows associated with the loans, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The discount rate assumption used as of December 31, 2018 includes a spread to represent the exit costs associated with selling loans. The discount rate assumption used as of December 31, 2017 does not include an exit cost.
DEPOSIT LIABILITIES
The fair values for demand deposits are, by definition, equal to the amount payable on demand at the reporting date (i.e. the carrying amounts). The carrying amounts of variable rate certificates of deposit approximate their fair values at the reporting date. Fair values of fixed rate, fixed maturity, certificates of deposit is estimated by discounting the related cash flows using the rates currently offered for deposits of similar remaining maturities.
FEDERAL HOME LOAN BANK ADVANCES
The estimated fair value of the Federal Home Loan Bank Advances is estimated by discounting the related cash flows using the rates currently available for similarly structured borrowings with similar maturities.
ACCRUED INTEREST
The carrying amounts of accrued interest approximate fair value.
OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS
The fair values of commitments to extend credit and standby letters of credit and financial guarantees written are estimated using the fees currently charged to engage into similar agreements. The fair values of these instruments are not significant.
FAIR VALUES
The carrying amounts and approximate fair values as of December 31, 2018 and December 31, 2017 are as follows (000s omitted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
December 31, 2018
|
|
Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Fair Value
|
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
51,842
|
|
|
$
|
51,842
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
51,842
|
|
Time Deposits in Other Banks
|
|
|
10,796
|
|
|
|
-
|
|
|
|
10,548
|
|
|
|
-
|
|
|
|
10,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities - Available for Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government Agencies
|
|
|
128,235
|
|
|
|
-
|
|
|
|
128,235
|
|
|
|
-
|
|
|
|
128,235
|
|
MBS issued by U.S. Government Agencies
|
|
|
190,554
|
|
|
|
-
|
|
|
|
190,554
|
|
|
|
-
|
|
|
|
190,554
|
|
Obligations of States and Political Subdivisions
|
|
|
69,109
|
|
|
|
-
|
|
|
|
69,109
|
|
|
|
-
|
|
|
|
69,109
|
|
Corporate Debt Securities
|
|
|
13,715
|
|
|
|
-
|
|
|
|
13,715
|
|
|
|
-
|
|
|
|
13,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Securities
|
|
|
7,415
|
|
|
|
2,042
|
|
|
|
5,373
|
|
|
|
-
|
|
|
|
7,415
|
|
Loans Held for Sale
|
|
|
488
|
|
|
|
-
|
|
|
|
-
|
|
|
|
502
|
|
|
|
502
|
|
Loans, net
1
|
|
|
760,889
|
|
|
|
-
|
|
|
|
-
|
|
|
|
750,249
|
|
|
|
750,249
|
|
Accrued Interest Receivable
|
|
|
4,413
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,413
|
|
|
|
4,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Bearing Deposits
|
|
|
297,704
|
|
|
|
297,704
|
|
|
|
-
|
|
|
|
-
|
|
|
|
297,704
|
|
Interest Bearings Deposits
|
|
|
885,206
|
|
|
|
-
|
|
|
|
885,886
|
|
|
|
-
|
|
|
|
885,886
|
|
Federal Home Loan Bank Advances
|
|
|
10,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,042
|
|
|
|
10,042
|
|
Accrued Interest Payable
|
|
|
65
|
|
|
|
-
|
|
|
|
-
|
|
|
|
65
|
|
|
|
65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Carrying
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
December 31, 2017
|
|
Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Fair Value
|
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
53,010
|
|
|
$
|
53,010
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
53,010
|
|
Time Deposits in Other Banks
|
|
|
15,196
|
|
|
|
-
|
|
|
|
15,082
|
|
|
|
-
|
|
|
|
15,082
|
|
Securities - Held to Maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of States and Political Subdivisions
|
|
|
36,663
|
|
|
|
-
|
|
|
|
2,407
|
|
|
|
34,600
|
|
|
|
37,007
|
|
Corporate Debt Securities
|
|
|
500
|
|
|
|
-
|
|
|
|
479
|
|
|
|
-
|
|
|
|
479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities - Available for Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations of U.S. Government Agencies
|
|
|
135,880
|
|
|
|
-
|
|
|
|
135,880
|
|
|
|
-
|
|
|
|
135,880
|
|
MBS issued by U.S. Government Agencies
|
|
|
244,777
|
|
|
|
-
|
|
|
|
244,777
|
|
|
|
-
|
|
|
|
244,777
|
|
Obligations of States and Political Subdivisions
|
|
|
36,983
|
|
|
|
-
|
|
|
|
36,983
|
|
|
|
-
|
|
|
|
36,983
|
|
Corporate Debt Securities
|
|
|
23,083
|
|
|
|
-
|
|
|
|
23,083
|
|
|
|
-
|
|
|
|
23,083
|
|
Other Securities
|
|
|
2,093
|
|
|
|
2,093
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,093
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank Stock
|
|
|
4,148
|
|
|
|
-
|
|
|
|
4,148
|
|
|
|
-
|
|
|
|
4,148
|
|
Loans Held for Sale
|
|
|
346
|
|
|
|
-
|
|
|
|
-
|
|
|
|
356
|
|
|
|
356
|
|
Loans, net
1
|
|
|
687,313
|
|
|
|
-
|
|
|
|
-
|
|
|
|
657,684
|
|
|
|
657,684
|
|
Accrued Interest Receivable
|
|
|
4,169
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,169
|
|
|
|
4,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Bearing Deposits
|
|
|
299,838
|
|
|
|
299,838
|
|
|
|
-
|
|
|
|
-
|
|
|
|
299,838
|
|
Interest Bearings Deposits
|
|
|
898,326
|
|
|
|
-
|
|
|
|
899,481
|
|
|
|
-
|
|
|
|
899,481
|
|
Accrued Interest Payable
|
|
|
61
|
|
|
|
-
|
|
|
|
-
|
|
|
|
61
|
|
|
|
61
|
|
1
The estimated fair value of loans, net as of December 31, 2018 reflects an exit price assumption. The December 31, 2017 fair value estimate is not based on an exit price assumption.
(12)
|
Federal Income Taxes
|
Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be reversed. The Corporation and the Bank file a consolidated federal income tax return.
The current and deferred components of the provision for Federal income taxes were as follows (000s omitted):
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Current
|
|
$
|
3,658
|
|
|
$
|
1,826
|
|
|
$
|
2,725
|
|
Deferred
|
|
|
287
|
|
|
|
3,797
|
|
|
|
3,512
|
|
Remeasurement of deferred taxes
|
|
|
-
|
|
|
|
4,278
|
|
|
|
-
|
|
Tax expense
|
|
$
|
3,945
|
|
|
$
|
9,901
|
|
|
$
|
6,237
|
|
The effective tax rate differs from the statutory rate applicable to corporations as a result of permanent differences between accounting and taxable income as follows:
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Statutory rate
|
|
|
21.0
|
%
|
|
|
34.0
|
%
|
|
|
34.0
|
%
|
Municipal interest income
|
|
|
(1.6
|
)
|
|
|
(2.1
|
)
|
|
|
(2.0
|
)
|
Other, net
|
|
|
(1.2
|
)
|
|
|
(4.5
|
)
|
|
|
(1.9
|
)
|
Remeasurement of deferred taxes
|
|
|
-
|
|
|
|
20.9
|
|
|
|
-
|
|
Effective tax rate
|
|
|
18.2
|
%
|
|
|
48.3
|
%
|
|
|
30.1
|
%
|
In accordance with ASC 740, the Company is required to establish a valuation allowance for deferred tax assets when it is “more likely than not” that a portion or the entire deferred tax asset will not be realized. The evaluation requires significant judgment and extensive analysis of all available positive and negative evidence, the forecast of future income, applicable tax planning strategies, and assessments of current and future economic and business conditions. The Company did not maintain a valuation allowance on its deferred tax assets during the years ended December 31, 2018, 2017, and 2016.
In the ordinary course of business, the Company enters into certain transactions that have tax consequences. From time to time, the Internal Revenue Service (IRS) questions and/or challenges the tax positions taken by the Company with respect to those transactions. The Company believes that its tax returns were filed based upon applicable statutes, regulations, and case law in effect at the time of the transactions. The IRS, an administrative authority of a court, if presented with the transactions could disagree with the Company’s interpretation of the tax law.
The components of the net deferred federal income tax asset (included in Interest Receivable and Other Assets on the accompanying consolidated balance sheets) at December 31 are as follows (000s omitted):
|
|
2018
|
|
|
2017
|
|
Deferred federal income tax assets:
|
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
$
|
1,702
|
|
|
$
|
1,680
|
|
Net deferred loan origination fees
|
|
|
(11
|
)
|
|
|
74
|
|
Tax versus book depreciation differences
|
|
|
(28
|
)
|
|
|
59
|
|
Net unrealized losses on securities available for sale
|
|
|
2,442
|
|
|
|
1,667
|
|
Accrued postretirement benefits
|
|
|
2,372
|
|
|
|
2,242
|
|
Postretirement benefits in other comprehensive income
|
|
|
138
|
|
|
|
382
|
|
Alternative minimum tax
|
|
|
-
|
|
|
|
-
|
|
Non-accrual loan interest
|
|
|
152
|
|
|
|
158
|
|
Other real estate owned
|
|
|
35
|
|
|
|
325
|
|
Other, net
|
|
|
504
|
|
|
|
512
|
|
Total deferred federal tax asset
|
|
$
|
7,306
|
|
|
$
|
7,099
|
|
|
|
|
|
|
|
|
|
|
Deferred federal income tax liabilities:
|
|
|
|
|
|
|
|
|
Accretion of bond discount
|
|
$
|
(31
|
)
|
|
$
|
(27
|
)
|
Prepaid expenses
|
|
|
(116
|
)
|
|
|
(157
|
)
|
Other
|
|
|
(83
|
)
|
|
|
(83
|
)
|
Total deferred federal tax liabilities
|
|
$
|
(230
|
)
|
|
$
|
(267
|
)
|
Net deferred federal income tax asset
|
|
$
|
7,076
|
|
|
$
|
6,832
|
|
The Tax Cuts and Jobs Act of 2017 lowered the corporate tax rate to 21 percent, repealed the corporate Alternative Minimum Tax (AMT), and allows for a federal refund of any AMT credit carryforwards. As of December 31, 2017, the Corporation reclassified $2,343,000 from deferred tax assets to other assets.
(1
3
) Regulatory Capital Requirements
The Corporation and the Bank are subject to various regulatory capital requirements administered by the Federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory (and possibly additional discretionary) actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Corporation and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the accompanying tables) of Total and Tier 1 capital to risk weighted assets and of Tier 1 capital to average assets.
In 2013, the federal banking agencies issued revisions to the existing capital rules to incorporate certain changes to the Basel capital framework, including Basel III and other elements. The intent is to strengthen the definition of regulatory capital, increase risk based capital requirements, and make selected changes to the calculation of risk weighted assets. Beginning January 1, 2015, banks transitioned to the new rules and reported results with the first Call Report of 2015. As part of the new rules there are several provisions affecting the Company, such as implementation of a new common equity tier 1 ratio, the start of a capital conservation buffer, and increased prompt corrective action capital adequacy thresholds.
As of December 31, 2018 and 2017, the Bank’s capital ratios exceeded the required minimums to be considered well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum Total risk based, Tier 1 risk based, and Tier 1 leverage ratios as set forth in the tables, as well as meeting other requirements specified by the federal banking regulators, including not being subject to any written agreement or order issued by the FDIC pursuant to section 8 of the Federal Deposit Insurance Act.
The Bank is considered to be “Well Capitalized” as of December 31, 2018 and 2017, and there are no conditions or events since December 31, 2018 that Management believes have changed the Bank’s category.
The Corporation’s and Bank’s actual capital amounts and ratios are also presented in the table (000s omitted in dollar amounts).
|
|
Actual
|
|
|
Minimum to Qualify as
Well Capitalized
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
As of December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk Based Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
145,480
|
|
|
|
15.79
|
%
|
|
$
|
92,111
|
|
|
|
10
|
%
|
Monroe Bank & Trust
|
|
|
143,583
|
|
|
|
15.61
|
%
|
|
|
91,976
|
|
|
|
10
|
%
|
Tier 1 Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
137,374
|
|
|
|
14.91
|
%
|
|
|
73,689
|
|
|
|
8
|
%
|
Monroe Bank & Trust
|
|
|
135,477
|
|
|
|
14.73
|
%
|
|
|
73,580
|
|
|
|
8
|
%
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
137,374
|
|
|
|
14.91
|
%
|
|
|
59,872
|
|
|
|
6.5
|
%
|
Monroe Bank & Trust
|
|
|
135,477
|
|
|
|
14.73
|
%
|
|
|
59,784
|
|
|
|
6.5
|
%
|
Tier 1 Capital to Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
137,374
|
|
|
|
10.28
|
%
|
|
|
66,824
|
|
|
|
5
|
%
|
Monroe Bank & Trust
|
|
|
135,477
|
|
|
|
10.15
|
%
|
|
|
66,741
|
|
|
|
5
|
%
|
|
|
Actual
|
|
|
Minimum to Qualify as
Well Capitalized
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
As of December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Risk Based Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
148,387
|
|
|
|
17.39
|
%
|
|
$
|
85,350
|
|
|
|
10
|
%
|
Monroe Bank & Trust
|
|
|
146,842
|
|
|
|
17.21
|
%
|
|
|
85,343
|
|
|
|
10
|
%
|
Tier 1 Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
140,364
|
|
|
|
16.45
|
%
|
|
|
68,280
|
|
|
|
8
|
%
|
Monroe Bank & Trust
|
|
|
138,819
|
|
|
|
16.27
|
%
|
|
|
68,274
|
|
|
|
8
|
%
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
140,364
|
|
|
|
16.45
|
%
|
|
|
55,477
|
|
|
|
6.5
|
%
|
Monroe Bank & Trust
|
|
|
138,819
|
|
|
|
16.27
|
%
|
|
|
55,473
|
|
|
|
6.5
|
%
|
Tier 1 Capital to Average Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
140,364
|
|
|
|
10.44
|
%
|
|
|
67,229
|
|
|
|
5
|
%
|
Monroe Bank & Trust
|
|
|
138,819
|
|
|
|
10.33
|
%
|
|
|
67,216
|
|
|
|
5
|
%
|
(1
4
) Earnings
Per Share
The calculation of earnings per common share for the years ended December 31 is as follows:
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
17,699,000
|
|
|
$
|
10,609,000
|
|
|
$
|
14,501,000
|
|
Less preferred dividends
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net income applicable to common stock
|
|
$
|
17,699,000
|
|
|
$
|
10,609,000
|
|
|
$
|
14,501,000
|
|
Average common shares outstanding
|
|
|
22,976,393
|
|
|
|
22,860,767
|
|
|
|
22,802,325
|
|
Income per common share - basic
|
|
$
|
0.77
|
|
|
$
|
0.46
|
|
|
$
|
0.64
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
17,699,000
|
|
|
$
|
10,609,000
|
|
|
$
|
14,501,000
|
|
Less preferred dividends
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net income applicable to common stock
|
|
$
|
17,699,000
|
|
|
$
|
10,609,000
|
|
|
$
|
14,501,000
|
|
Average common shares outstanding
|
|
|
22,976,393
|
|
|
|
22,860,767
|
|
|
|
22,802,325
|
|
Stock based compensation adjustment
|
|
|
92,661
|
|
|
|
158,949
|
|
|
|
134,868
|
|
Average common shares outstanding - diluted
|
|
|
23,069,054
|
|
|
|
23,019,716
|
|
|
|
22,937,193
|
|
Income per common share - diluted
|
|
$
|
0.77
|
|
|
$
|
0.46
|
|
|
$
|
0.63
|
|
Stock awards totaling 94,000, 91,500 and 213,101 shares were not included in the computation of diluted earnings per share in the years ended December 31, 2018, 2017, and 2016, respectively, because they were antidilutive.
(1
5
) Stock-Based Compensation Plan
The MBT Financial Corp. 2008 Stock Incentive Plan was approved by shareholders at the May 1, 2008 Annual meeting of shareholders of MBT Financial Corp. This plan authorized the Board of Directors to grant equity incentive awards to key employees and non-employee directors. Such grants could be made until May 1, 2018 for up to 1,000,000 shares of the Corporation’s common stock. At the May 7, 2015 Annual Meeting of Shareholders, this plan was amended to increase the number of shares available for awards to 1,500,000. At the May 3, 2018 Annual Meeting of Shareholders, The MBT Financial Corp. 2018 Stock Incentive Plan was approved by the shareholders. The 2018 plan replaced the expiring 2008 plan, authorizing the Board of Directors to grant equity incentive awards for up to 1,500,000 shares of the Company’s common stock until May 3, 2028.
The amount that may be awarded to any one individual is limited to 100,000 shares in any one calendar year. As of December 31, 2018, the number of shares available under the plan is 1,481,870.
Grants under the Stock Incentive Plan can be in the form of Stock Options, Stock Only Stock Appreciation Rights (SOSARs), Restricted Stock Awards, or Restricted Stock Unit Awards.
Stock Only Stock Appreciation Rights (SOSARs) –
On February 22, 2018, 105,000 Stock Only Stock Appreciation Rights (SOSARs) were awarded to certain officers in accordance with the MBT Financial Corp. 2008 Stock Incentive Plan. The SOSARs have a term of 10 years and vest in three equal annual installments beginning on December 31, 2018. SOSARs granted under the plan are structured as fixed grants with the exercise price equal to the market value of the underlying stock on the date of the grant, but providing for a cashless exercise. Upon exercise, the officers will generally receive common shares equal in value to the excess of the market value of the shares over the exercise price on the exercise date. The Stock Incentive Plan allows participants to cover their tax obligations by returning shares to the Company at the current fair market value at the time of exercise, which may result in a reduction in equity at the time of issuance.
The fair value of each SOSAR grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for grants in 2018, 2017, and 2016: expected option lives of seven years for all three; expected volatility of 23.64%, 33.54%, and 41.21%; risk-free interest rates of 2.86%, 2.20%, and 1.47%; and dividend yields of 2.18%, 1.83%, and 1.50%.
A summary of the status of SOSARs under the plan is presented in the table below. SOSARs Exercisable at each year end excludes SOSARs that are vested but not in the money.
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Stock Only Stock Appreciation Rights (SOSARs)
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
SOSARs Outstanding, January 1
|
|
|
372,585
|
|
|
$
|
6.82
|
|
|
|
467,118
|
|
|
$
|
5.37
|
|
|
|
609,275
|
|
|
$
|
4.02
|
|
Granted
|
|
|
105,000
|
|
|
|
10.45
|
|
|
|
94,500
|
|
|
|
10.90
|
|
|
|
105,500
|
|
|
|
8.26
|
|
Exercised
|
|
|
125,870
|
|
|
|
4.33
|
|
|
|
172,260
|
|
|
|
5.05
|
|
|
|
238,818
|
|
|
|
3.18
|
|
Forfeited
|
|
|
4,336
|
|
|
|
10.09
|
|
|
|
16,773
|
|
|
|
7.78
|
|
|
|
8,839
|
|
|
|
5.68
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
SOSARs Outstanding, December 31
|
|
|
347,379
|
|
|
$
|
8.78
|
|
|
|
372,585
|
|
|
$
|
6.82
|
|
|
|
467,118
|
|
|
$
|
5.37
|
|
SOSARs Exercisable, December 31
|
|
|
153,879
|
|
|
$
|
6.42
|
|
|
|
250,565
|
|
|
$
|
5.16
|
|
|
|
358,242
|
|
|
$
|
4.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Fair Value of SOSARs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted During Year
|
|
|
|
|
|
$
|
2.36
|
|
|
|
|
|
|
$
|
3.37
|
|
|
|
|
|
|
$
|
3.08
|
|
The SOSARs outstanding as of December 31, 2018 are exercisable at prices ranging from $1.85 to $10.90. The market value of the stock at December 31, 2018 was $9.30, and exercisable SOSARs excludes SOSARs that are vested but not in the money. The number of SOSARs and remaining life at each exercise price are as follows:
|
|
|
|
Outstanding SOSARs
|
|
|
Exercisable SOSARs
|
|
Exercise Price
|
|
|
Shares
|
|
|
Remaining Life
(in years)
|
|
|
Shares
|
|
|
Remaining Life
(in years)
|
|
$
|
1.85
|
|
|
|
2,000
|
|
|
|
2.07
|
|
|
|
2,000
|
|
|
|
2.07
|
|
$
|
2.35
|
|
|
|
5,000
|
|
|
|
4.01
|
|
|
|
5,000
|
|
|
|
4.01
|
|
$
|
4.90
|
|
|
|
24,002
|
|
|
|
5.19
|
|
|
|
24,002
|
|
|
|
5.19
|
|
$
|
4.94
|
|
|
|
21,337
|
|
|
|
6.07
|
|
|
|
21,337
|
|
|
|
6.07
|
|
$
|
5.79
|
|
|
|
36,034
|
|
|
|
6.41
|
|
|
|
36,034
|
|
|
|
6.41
|
|
$
|
8.26
|
|
|
|
65,506
|
|
|
|
7.15
|
|
|
|
65,506
|
|
|
|
7.15
|
|
$
|
10.45
|
|
|
|
105,000
|
|
|
|
9.15
|
|
|
|
-
|
|
|
|
9.15
|
|
$
|
10.90
|
|
|
|
88,500
|
|
|
|
8.15
|
|
|
|
-
|
|
|
|
8.15
|
|
|
|
|
|
|
347,379
|
|
|
|
7.66
|
|
|
|
153,879
|
|
|
|
6.39
|
|
A summary of the status of the Corporation’s non-vested SOSARs as of December 31, 2018 and changes during the year ended December 31, 2018 is as follows:
Nonvested SOSAR Shares
|
|
Shares
|
|
|
Weighted Average
Grant Date Fair
Value
|
|
Nonvested at January 1, 2018
|
|
|
91,536
|
|
|
$
|
3.28
|
|
Granted
|
|
|
105,000
|
|
|
|
2.36
|
|
Vested
|
|
|
(93,989
|
)
|
|
|
2.90
|
|
Forfeited
|
|
|
(3,337
|
)
|
|
|
3.25
|
|
Nonvested at December 31, 2018
|
|
|
99,210
|
|
|
$
|
2.66
|
|
As of December 31, 2018, there was $264,000 of total unrecognized compensation cost related to nonvested SOSARs granted under the Plan. The cost is expected to be recognized over a weighted average period of 1.63 years.
Restricted Stock Awards –
On February 22, 2018, 7,500 restricted shares were awarded to certain non-employee directors in accordance with the MBT Financial Corp. 2008 Stock Incentive Plan. The restricted shares vested on December 31, 2018. The expense for the restricted stock was based on the grant date value of $10.45 and was recognized over the vesting period.
A summary of the status of the Corporation’s non-vested restricted stock awards as of December 31, 2018, 2017, and 2016, and changes during the years then ended is as follows:
Restricted Stock Awards
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Nonvested at January 1
|
|
|
-
|
|
|
|
1,250
|
|
|
|
2,500
|
|
Granted
|
|
|
7,500
|
|
|
|
6,000
|
|
|
|
6,000
|
|
Vested
|
|
|
7,500
|
|
|
|
7,250
|
|
|
|
6,250
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
1,000
|
|
Nonvested at December 31
|
|
|
-
|
|
|
|
-
|
|
|
|
1,250
|
|
The total expense recorded for the restricted stock awards was $78,000 in 2018, $69,000 in 2017, and $50,000 in 2016. The amount of unrecognized compensation cost related to the nonvested portion of restricted stock awards under the plan was $0 as of December 31, 2018, $0 as of December 31, 2017, and $4,000 as of December 31, 2016.
Restricted Stock Unit Awards –
Restricted stock units granted under the plan result in an award of common shares to key employees based on selected performance metrics during the performance period.
Key executives were granted 21,500 Restricted Stock Units (RSUs) on February 22, 2018. The RSUs will vest on December 15, 2020 according to the following schedule based on the Bank’s cumulative earnings per share in the two year performance period ending December 31, 2019:
Two Year Cumulative Basic
EPS for the Two Year
Performance Period Ending
December 31, 2019
|
|
|
Percent of
Target
Achieved
|
|
|
Percent RSUs
Vested
|
|
|
$1.6534
|
|
|
|
100%
|
|
|
|
100%
|
|
|
$1.5707
|
|
|
|
95%
|
|
|
|
83%
|
|
|
$1.4881
|
|
|
|
90%
|
|
|
|
67%
|
|
|
$1.4054
|
|
|
|
85%
|
|
|
|
50%
|
|
|
less than $1.4054
|
|
|
|
|
|
|
|
0%
|
|
Restricted stock units are valued based on the share price at the date of grant multiplied by the number of units granted. The performance objective is expected to be met and 21,500 shares are expected to be awarded upon completion of the vesting period. The grant date value of the stock was $10.45 per share and the total value of the restricted stock units granted in 2018 was $225,000.
Key executives were granted 24,000 Restricted Stock Units (RSUs) on February 23, 2017. The RSUs will vest on December 15, 2019 based on the Bank achieving the performance target of $1.23 cumulative earnings per share in the two year performance period ending December 31, 2018. Restricted stock units are valued based on the share price at the date of the grant multiplied by the number of units granted. The performance objective was achieved, and as a result, 24,000 RSUs were earned and will be awarded upon completion of the vesting period. The grant date value of the stock was $10.90 per share and the total value of the restricted stock units granted in 2017 was $262,000.
Accordingly, the Company recorded expenses of $355,000 in 2018 and $237,000 in 2017 for the RSUs granted. The RSU expense is accrued ratably over the performance and vesting period. The total unrecognized compensation costs associated with non-vested restricted stock units was $237,000 as of December 31, 2018. The Stock Incentive Plan allows participants to cover their tax obligations by returning shares to the Company at the current fair market value at the time of exercise, which may result in a reduction in equity at the time of issuance.
The RSU agreements grant the Compensation Committee of the Board of Directors the right to adjust the reported earnings per share (eps) for extraordinary transactions which may affect eps in order to ensure the pay for performance relationship. The enactment of the Tax Cuts and Jobs Act on December 22, 2017 affected the eps, and on February 22, 2018, the Compensation Committee approved adjusting the reported eps performance by subtracting $0.08 from the eps reported for 2018 in determining the amount of RSUs to be vested under the RSUs awarded in 2017.
The following table presents the recorded expense for all Stock Based Compensation awards for the years ended December 31, and the unrecognized compensation expense for all Stock Based Compensation Plans as of December 31 for each year (000s):
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Recorded expense for all Stock Based Compensation awards
|
|
$
|
683
|
|
|
$
|
614
|
|
|
$
|
548
|
|
Unrecognized compensation expense for all Stock Based Compensation awards
|
|
$
|
501
|
|
|
$
|
557
|
|
|
$
|
524
|
|
(1
6
) Parent Company
Condensed parent company financial statements, which include transactions with the subsidiary, are as follows (000s omitted):
Balance Sheets
|
|
December 31,
|
|
|
|
2018
|
|
|
2017
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
804
|
|
|
$
|
1,596
|
|
Interest Bearing Time Deposits in Other Banks
|
|
|
250
|
|
|
|
250
|
|
Equity Securities
|
|
|
1,225
|
|
|
|
-
|
|
Investment in subsidiary bank
|
|
|
125,770
|
|
|
|
131,113
|
|
Other assets
|
|
|
129
|
|
|
|
68
|
|
Total assets
|
|
$
|
128,178
|
|
|
$
|
133,027
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
511
|
|
|
$
|
369
|
|
Total liabilities
|
|
|
511
|
|
|
|
369
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
127,667
|
|
|
|
132,658
|
|
Total liabilities and stockholders' equity
|
|
$
|
128,178
|
|
|
$
|
133,027
|
|
Statements of
Income
|
|
Years Ended December 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends from subsidiary bank
|
|
$
|
22,100
|
|
|
$
|
20,600
|
|
|
$
|
15,650
|
|
Interest Income
|
|
|
3
|
|
|
|
2
|
|
|
|
-
|
|
Total income
|
|
|
22,103
|
|
|
|
20,602
|
|
|
|
15,650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense
|
|
|
1,178
|
|
|
|
454
|
|
|
|
332
|
|
Total expense
|
|
|
1,178
|
|
|
|
454
|
|
|
|
332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before tax and equity in undistributed net income of subsidiary bank
|
|
|
20,925
|
|
|
|
20,148
|
|
|
|
15,318
|
|
Income tax expense (benefit)
|
|
|
(114
|
)
|
|
|
(158
|
)
|
|
|
(113
|
)
|
Income (Loss) before equity in undistributed net income of subsidiary bank
|
|
|
21,039
|
|
|
|
20,306
|
|
|
|
15,431
|
|
Equity in undistributed net income of subsidiary bank
|
|
|
(3,340
|
)
|
|
|
(9,697
|
)
|
|
|
(930
|
)
|
Net Income
|
|
$
|
17,699
|
|
|
$
|
10,609
|
|
|
$
|
14,501
|
|
Statements of Cash Flows
|
|
Years Ended December 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
2016
|
|
Cash Flows Provided By Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
17,699
|
|
|
$
|
10,609
|
|
|
$
|
14,501
|
|
Equity in undistributed net income of subsidiary bank
|
|
|
3,340
|
|
|
|
9,697
|
|
|
|
930
|
|
Net (decrease) increase in other liabilities
|
|
|
142
|
|
|
|
(505
|
)
|
|
|
387
|
|
Net decrease in other assets
|
|
|
228
|
|
|
|
731
|
|
|
|
376
|
|
Net cash provided by operating activities
|
|
$
|
21,409
|
|
|
$
|
20,532
|
|
|
$
|
16,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows Used For Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of investment securities
|
|
$
|
(1,225
|
)
|
|
$
|
-
|
|
|
$
|
-
|
|
Purchase of time deposits in other banks
|
|
|
-
|
|
|
|
(250
|
)
|
|
|
|
|
Investment in subsidiary
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Net cash used for investing activities
|
|
$
|
(1,225
|
)
|
|
$
|
(250
|
)
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows Provided By Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock
|
|
$
|
375
|
|
|
$
|
354
|
|
|
$
|
221
|
|
Repurchase of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,414
|
)
|
Dividends paid
|
|
|
(21,351
|
)
|
|
|
(21,015
|
)
|
|
|
(14,636
|
)
|
Net cash used for financing activities
|
|
$
|
(20,976
|
)
|
|
$
|
(20,661
|
)
|
|
$
|
(15,829
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease) In Cash And Cash Equivalents
|
|
$
|
(792
|
)
|
|
$
|
(379
|
)
|
|
$
|
365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents At Beginning Of Year
|
|
|
1,596
|
|
|
|
1,975
|
|
|
|
1,610
|
|
Cash And Cash Equivalents At End Of Year
|
|
$
|
804
|
|
|
$
|
1,596
|
|
|
$
|
1,975
|
|
Under current regulations, the Bank is limited in the amount it may loan to the Corporation. Loans to the Corporation may not exceed ten percent of the Bank’s capital stock, surplus, and undivided profits plus the allowance for loan losses. Loans from the Bank to the Corporation are required to be collateralized. Accordingly, at December 31, 2018, Bank funds available for loans to the Corporation amounted to $14,325,000. The Bank has not made any loans to the Corporation.
Federal and state banking laws place certain restrictions on the amount of dividends a bank may make to its parent company. Michigan law limits the amount of dividends that the Bank can pay to the Corporation without regulatory approval to the amount of net income then on hand.
(1
7
) Financial Instruments with Off-Balance Sheet Risk
The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.
The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for its other lending activities.
Financial instruments whose contractual amounts represent off-balance sheet credit risk at December 31 were as follows (000s omitted):
|
|
Contractual Amount
|
|
|
|
2018
|
|
|
2017
|
|
Commitments to extend credit:
|
|
|
|
|
|
|
|
|
Unused portion of commercial lines of credit
|
|
$
|
116,119
|
|
|
$
|
103,080
|
|
Unused portion of credit card lines of credit
|
|
|
6,680
|
|
|
|
5,934
|
|
Unused portion of home equity lines of credit
|
|
|
34,621
|
|
|
|
30,368
|
|
Standby letters of credit and financial guarantees written
|
|
|
1,763
|
|
|
|
1,364
|
|
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Most commercial lines of credit are secured by real estate mortgages or other collateral, generally have fixed expiration dates or other termination clauses, and require payment of a fee. Since the lines of credit may expire without being drawn upon, the total committed amounts do not necessarily represent future cash requirements. Credit card lines of credit have various established expiration dates, but are fundable on demand. Home equity lines of credit are secured by real estate mortgages, a majority of which have ten year expiration dates, but are fundable on demand. The Bank evaluates each customer’s creditworthiness on a case by case basis. The amount of the collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on Management’s credit evaluation of the counter party.
Standby letters of credit written are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support public and private borrowing arrangements and other business transactions. All of the $1,763,000 of the standby letters of credit expire in 2019. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.
Various legal claims also arise from time to time in the normal course of business, which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements.
(1
8
) Quarterly Financial Information (Unaudited) (000s omitted):
2018
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
Total Interest Income
|
|
$
|
10,956
|
|
|
$
|
11,324
|
|
|
$
|
11,892
|
|
|
$
|
12,122
|
|
Total Interest Expense
|
|
|
420
|
|
|
|
491
|
|
|
|
675
|
|
|
|
669
|
|
Net Interest Income
|
|
|
10,536
|
|
|
|
10,833
|
|
|
|
11,217
|
|
|
|
11,453
|
|
Recovery of Loan Losses
|
|
|
(100
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Other Income
|
|
|
3,784
|
|
|
|
4,403
|
|
|
|
4,040
|
|
|
|
3,313
|
|
Other Expenses
|
|
|
9,792
|
|
|
|
9,186
|
|
|
|
9,156
|
|
|
|
9,901
|
|
Income Before Provision For Income Taxes
|
|
|
4,628
|
|
|
|
6,050
|
|
|
|
6,101
|
|
|
|
4,865
|
|
Provision For Income Taxes
|
|
|
726
|
|
|
|
1,105
|
|
|
|
1,127
|
|
|
|
987
|
|
Net Income
|
|
$
|
3,902
|
|
|
$
|
4,945
|
|
|
$
|
4,974
|
|
|
$
|
3,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share
|
|
$
|
0.17
|
|
|
$
|
0.22
|
|
|
$
|
0.21
|
|
|
$
|
0.17
|
|
Diluted Earnings Per Common Share
|
|
$
|
0.17
|
|
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
$
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared Per Share
|
|
$
|
0.66
|
|
|
$
|
0.07
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
2017
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
Total Interest Income
|
|
$
|
10,051
|
|
|
$
|
10,301
|
|
|
$
|
10,658
|
|
|
$
|
10,790
|
|
Total Interest Expense
|
|
|
456
|
|
|
|
437
|
|
|
|
427
|
|
|
|
417
|
|
Net Interest Income
|
|
|
9,595
|
|
|
|
9,864
|
|
|
|
10,231
|
|
|
|
10,373
|
|
Recovery of Loan Losses
|
|
|
(200
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(500
|
)
|
Other Income
|
|
|
3,820
|
|
|
|
4,370
|
|
|
|
4,035
|
|
|
|
3,657
|
|
Other Expenses
|
|
|
9,062
|
|
|
|
9,008
|
|
|
|
8,950
|
|
|
|
9,115
|
|
Income Before Provision For Income Taxes
|
|
|
4,553
|
|
|
|
5,226
|
|
|
|
5,316
|
|
|
|
5,415
|
|
Provision For Income Taxes
|
|
|
1,373
|
|
|
|
1,586
|
|
|
|
1,383
|
|
|
|
5,559
|
|
Net Income
|
|
$
|
3,180
|
|
|
$
|
3,640
|
|
|
$
|
3,933
|
|
|
$
|
(144
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Common Share
|
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
$
|
0.17
|
|
|
$
|
(0.01
|
)
|
Diluted Earnings Per Common Share
|
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
$
|
0.17
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared Per Share
|
|
$
|
0.75
|
|
|
$
|
0.05
|
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
(19) Fair Value Disclosures
The following tables present information about the Corporation’s assets measured at fair value on a recurring basis at December 31, 2018 and 2017, and the valuation techniques used by the Corporation to determine those fair values.
In general, fair values determined by Level 1 inputs use quoted prices in active markets for identical assets that the Corporation has the ability to access.
Fair values determined by Level 2 inputs use other inputs that are observable, either directly or indirectly. These Level 2 inputs include quoted prices for similar assets in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.
Level 3 inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset. The Corporation did not utilize Level 3 inputs to measure the fair values of any assets on a recurring basis at December 31, 2018 and 2017.
In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Corporation’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset. Assets measured at fair value on a recurring basis are as follows (000’s omitted):
Investment Securities Available for Sale at
December 31, 2018
|
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
|
|
Significant Other
Observable
Inputs (Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Obligations of U.S. Government Agencies
|
|
$
|
-
|
|
|
$
|
128,235
|
|
|
$
|
-
|
|
MBS issued by U.S. Government Agencies
|
|
|
|
|
|
|
190,554
|
|
|
|
|
|
Obligations of States and Political Subdivisions
|
|
|
-
|
|
|
|
69,109
|
|
|
|
-
|
|
Corporate Debt Securities
|
|
|
-
|
|
|
|
13,715
|
|
|
|
-
|
|
Total Securities Available for Sale
|
|
$
|
-
|
|
|
$
|
401,613
|
|
|
$
|
-
|
|
Investment Securities Available for Sale at
December 31, 2017
|
|
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
|
|
|
Significant Other
Observable
Inputs (Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Obligations of U.S. Government Agencies
|
|
$
|
-
|
|
|
$
|
135,880
|
|
|
$
|
-
|
|
MBS issued by U.S. Government Agencies
|
|
|
|
|
|
|
244,777
|
|
|
|
|
|
Obligations of States and Political Subdivisions
|
|
|
-
|
|
|
|
36,983
|
|
|
|
-
|
|
Corporate Debt Securities
|
|
|
-
|
|
|
|
23,083
|
|
|
|
-
|
|
Other Securities
|
|
|
2,093
|
|
|
|
-
|
|
|
|
-
|
|
Total Securities Available for Sale
|
|
$
|
2,093
|
|
|
$
|
440,723
|
|
|
$
|
-
|
|
The Company did not purchase any Level 3 available for sale securities during 2018 or 2017.
Both observable and unobservable inputs may be used to determine the fair value of positions classified as Level 3 assets. As a result, the unrealized gains and losses for these assets presented in the tables above may include changes in fair value that were attributable to both observable and unobservable inputs.
The Company also has assets that under certain conditions are subject to measurement at fair value on a non-recurring basis. These assets include held to maturity investments and loans. The Company estimated the fair values of these assets using Level 3 inputs, specifically discounted cash flow projections.
Assets measured at fair value on a nonrecurring basis are as follows (000’s omitted):
|
|
Balance at
December 31,
2018
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant Other
Observable
Inputs (Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
9,760
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,231
|
|
Other Real Estate Owned
|
|
$
|
692
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
692
|
|
|
|
Balance at
December 31,
2017
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant Other
Observable
Inputs (Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
12,344
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
11,234
|
|
Other Real Estate Owned
|
|
$
|
1,412
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,412
|
|
Impaired loans categorized as Level 3 assets consist of non-homogenous loans that are considered impaired. The Corporation estimates the fair value of the loans based on the present value of expected future cash flows using management’s best estimate of key assumptions. These assumptions include future payment ability, timing of payment streams, and estimated realizable values of available collateral (typically based on outside appraisals). Other Real Estate Owned (OREO) consists of property received in full or partial satisfaction of a receivable. The Corporation utilizes outside appraisals to estimate the fair value of OREO properties.
(20
)
Subsequent Events
The Company announced on October 10, 2018 that it entered into an agreement to merge with First Merchants Corporation of Muncie, Indiana. The merger agreement received the required approval of two-thirds of the Company’s shareholders on February 14, 2019 and is expected to close in the first half of 2019. Following the shareholder approval of the merger, the Bank liquidated most of its investment portfolio in the first quarter of 2019. The carrying value of investments sold was $389.0 million, and the Bank realized losses totaling $11.6 million on the sales. As of December 31, 2018, the Bank’s unrealized losses on these securities was $11.9 million. A portion of the securities sold was pledged to collateralize the overdraft line of credit and an advance at the Federal Home Loan Bank of Indianapolis. The Bank terminated the overdraft line of credit and established a $10 million time deposit account at the Federal Home Loan Bank to secure the advance.