Earnings per Common Share
The calculation of earnings per common share and diluted earnings per common share for the
three
months ended
March 31, 2019
and
2018
is presented below.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2019
|
|
2018
|
|
Net (loss) income
|
$
|
(15,223
|
)
|
|
$
|
284,524
|
|
|
|
|
|
|
|
Weighted average common shares outstanding and diluted common shares outstanding
|
2,417,143
|
|
|
2,410,295
|
|
|
|
|
|
|
|
Basic earnings (losses) per common share
|
$
|
(0.01
|
)
|
|
$
|
0.12
|
|
|
Diluted earnings (losses) per common share
|
$
|
(0.01
|
)
|
|
$
|
0.12
|
|
|
|
|
|
|
|
Unearned Employee Stock Ownership Plan (ESOP) shares are not considered outstanding and are therefore not taken into account when computing earnings per share. Unearned ESOP shares are presented as a reduction to stockholders’ equity and represent shares to be allocated to ESOP participants in future periods for services provided to the Company. ESOP shares that have been committed to be released are considered outstanding and included for the purposes of computing basic and diluted earnings per share.
|
Employee Stock Ownership Plan
The Company has an employee stock ownership plan (ESOP) covering substantially all employees. The cost of shares issued to the ESOP but not yet allocated to the participants is presented in the consolidated balance sheet as a reduction of stockholders' equity. Compensation expense is recorded based on the market price of the shares as they are committed to be released for allocation to participant accounts and dividends paid for unallocated shares.
The shares of stock purchased by the ESOP are held in a suspense account until they are released for allocation among participants. The shares will be released annually from the suspense account and the released shares will be allocated to the participants on the basis of each participant’s compensation for the year of allocation. As shares are released from collateral, the Company recognizes compensation expense equal to the average market price of the shares during the period and the shares will be outstanding for earnings-per-share purposes. The shares not released are reported as unearned ESOP shares in the stockholders’ equity section on the consolidated balance sheets. At
March 31, 2019
there were
22,249
allocated shares and
148,890
unallocated shares. The fair value of unallocated ESOP shares at
March 31, 2019
was
$1,228,000
.
Subsequent Events
The Company has evaluated subsequent events through May 14, 2019, which is the date the consolidated financial statements were issued. There are no subsequent events requiring recognition or disclosure in the consolidated financial statements by the Company.
Current Accounting Developments
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 660):
Summary and Amendments that Create Revenue from Contracts with Customers (Topic 606) and Other Assets and Deferred Costs-Contracts with Customers (Subtopic 340-40).
The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the Codification. This update is effective for interim and annual periods beginning after December 15, 2018.
The Company adopted the guidance
effective January 1, 2019, using the modified retrospective method.
The Company's revenue is primarily composed of interest income on financial instruments, including investment securities and loans, which are excluded from the scope of this update. Also excluded from the scope of the update is revenue from bank-owned life insurance, loan fees and letter of credit fees. Deposit account related fees, including service charges, debit card usage fees, overdraft fees and wire transfer fees are within the scope of the guidance; however, revenue recognition practices did not change under the guidance, as deposit agreements are considered day-to-day contracts. Deposit account transaction related fees will continue to be recognized as the services are performed. Other noninterest income sources of revenue are considered immaterial. Implementation of the guidance did not change current business practices. Implementation of the guidance did not have a material impact on the Company's consolidated financial statements.
In January 2016, the FASB issued ASU No. 2016-01, Financial Instruments-Overall (Subtopic 825-10):
Recognition and Measurement of Financial Assets and Financial Liabilities.
The update enhances the reporting model for financial instruments to provide users of financial statements with more decision-useful information by updating certain aspects or recognition, measurement, presentation and disclosure of financial instruments. Among other changes, the update requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, and clarifies that entities should evaluate the need for a valuation allowance on a deferred tax asset related to available for sale securities in combination with the entities' other deferred tax assets. This update was effective for the Company interim and annual periods beginning after December 15, 2018. The Company adopted the guidance effective January 1, 2019, using the modified retrospective method. Upon adoption, the fair value of the Company's loan portfolio is now presented using an exit price method. Also, the Company is no longer required to disclose the methodologies used for estimating fair value of financial assets and liabilities that are not measured at fair value on a recurring or nonrecurring basis. The remaining requirements of this update did not have a material impact on the Company's consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) The guidance in the update supersedes the requirements in ASC Topic 840, Leases. The guidance is intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet for leases with terms more than 12 months. For public companies, this update will be effective for interim and annual periods beginning after December 15, 2018. The Company currently has no leases. In July 2018, the FASB issued ASU No. 2018-11, Targeted Improvements, which amends ASC 842, Leases. This update provides for an adoption option that will not require earlier periods to be restated at the adoption date. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit
L
osses (Topic 326):
Measurement of Credit Losses on Financial Instruments.
The ASU requires that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management’s current estimate of credit losses that are expected to occur over the remaining life of a financial asset. This is in contrast to existing guidance whereby credit losses generally are not recognized until they are incurred. This update will be effective for fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
In March 2017, the FASB issued ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20),
Premium Amortization on Purchased Callable Debt Securities.
The amendments in this ASU shorten the amortization period for certain callable debt securities purchased at a premium. Upon adoption of the standard, premiums on these qualifying callable debt securities will be amortized to the earliest call date. Discounts on purchased debt securities will continue to be accreted to maturity. The amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. Upon
transition, entities should apply the guidance on a modified retrospective basis, with a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption and provide the disclosures required for a change in accounting principle. The Company is currently assessing the impact that this guidance will have on its consolidated financial statements.
In February 2018, the FASB issued ASU No. 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220):
Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income.
The amendment in this update allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the December 22, 2017, enactment of Public Law 115-97, commonly know as the Tax Cut and Jobs Act (Tax Act), which reduced the federal corporate income tax rate and became effective in 2018. For public companies, the update was effective for annual periods beginning after December 15, 2018, with early adoption permitted. The amendment can be adopted at the beginning of the period or on a retrospective basis. The Company adopted the amendment effective January 1, 2018, using the beginning of period method. The reclassified amount was
$61,135
.
In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820):
Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement.
The amendments in this update modify the disclosure requirements for fair value measurements by removing, modifying, or adding certain disclosures. The update is effective for interim and annual periods in fiscal years beginning after December 15, 2019, with early adoption permitted for the removed disclosures and delayed adoption until fiscal year 2020 permitted for the new disclosures. The removed and modified disclosures will be adopted on a retrospective basis, and the new disclosures will be adopted on a prospective basis. The adoption will not have a material effect on the Company's consolidated financial statements.
(2) Securities Available-for-Sale
Securities available-for-sale at
March 31, 2019
and
December 31, 2018
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Amortized cost
|
|
Gross unrealized gains
|
|
Gross unrealized losses
|
|
Fair value
|
March 31, 2019:
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
3,740,704
|
|
|
$
|
10,227
|
|
|
$
|
12,816
|
|
|
$
|
3,738,115
|
|
Mortgage-backed securities*
|
|
25,146,794
|
|
|
6,741
|
|
|
600,019
|
|
|
24,553,516
|
|
Municipal bonds
|
|
13,805,897
|
|
|
70,014
|
|
|
81,125
|
|
|
13,794,786
|
|
Corporate bonds
|
|
998,364
|
|
|
13,919
|
|
|
—
|
|
|
1,012,283
|
|
|
|
$
|
43,691,759
|
|
|
$
|
100,901
|
|
|
$
|
693,960
|
|
|
$
|
43,098,700
|
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
3,740,431
|
|
|
$
|
8,531
|
|
|
$
|
34,913
|
|
|
$
|
3,714,049
|
|
Mortgage-backed securities*
|
|
26,511,033
|
|
|
3,911
|
|
|
866,060
|
|
|
25,648,884
|
|
Municipal bonds
|
|
14,484,479
|
|
|
29,095
|
|
|
254,466
|
|
|
14,259,108
|
|
|
|
$
|
44,735,943
|
|
|
$
|
41,537
|
|
|
$
|
1,155,439
|
|
|
$
|
43,622,041
|
|
|
|
|
*All mortgage-backed securities are issued by FNMA, FHLMC, or GNMA and are backed by residential mortgage loans.
|
The amortized cost and estimated fair value of securities available-for-sale at
March 31, 2019
are shown below by contractual maturity. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
Amortized
cost
|
|
Fair value
|
Due in one year or less
|
$
|
2,926,752
|
|
|
$
|
2,936,795
|
|
Due after one year through five years
|
1,981,826
|
|
|
1,996,468
|
|
Due after five years, but less than ten years
|
7,299,136
|
|
|
7,291,215
|
|
Due after ten years
|
5,338,887
|
|
|
5,308,423
|
|
|
17,546,601
|
|
|
17,532,901
|
|
Mortgage-backed securities
|
25,146,794
|
|
|
24,553,516
|
|
Corporate bonds
|
998,364
|
|
|
1,012,283
|
|
|
$
|
43,691,759
|
|
|
$
|
43,098,700
|
|
The details of the sales of investment securities for the
three
months ended
March 31, 2019
and
2018
are summarized in the following table.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2019
|
|
2018
|
|
Proceeds from sales
|
$
|
1,700,899
|
|
|
$
|
2,121,241
|
|
|
Gross gains on sales
|
11,073
|
|
|
—
|
|
|
Gross losses on sales
|
564
|
|
|
14,465
|
|
|
At
March 31, 2019
and
December 31, 2018
, accrued interest receivable for securities available-for-sale totaled
$331,443
and
$231,087
, respectively.
The following tables show the Company’s available-for-sale investments’ gross unrealized losses and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position at
March 31, 2019
and
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
Up to 12 months
|
|
Greater than 12 months
|
|
Total
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,227,888
|
|
|
$
|
12,816
|
|
|
$
|
1,227,888
|
|
|
$
|
12,816
|
|
Mortgage-backed securities
|
1,719,658
|
|
|
14,131
|
|
|
20,661,492
|
|
|
585,888
|
|
|
22,381,150
|
|
|
600,019
|
|
Municipal bonds
|
—
|
|
|
—
|
|
|
8,017,017
|
|
|
81,125
|
|
|
8,017,017
|
|
|
81,125
|
|
Total
|
$
|
1,719,658
|
|
|
$
|
14,131
|
|
|
$
|
29,906,397
|
|
|
$
|
679,829
|
|
|
$
|
31,626,055
|
|
|
$
|
693,960
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
Up to 12 months
|
|
Greater than 12 months
|
|
Total
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
|
Fair value
|
|
Gross unrealized loss
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,205,518
|
|
|
$
|
34,913
|
|
|
$
|
1,205,518
|
|
|
$
|
34,913
|
|
Mortgage-backed securities
|
3,393,192
|
|
|
36,192
|
|
|
20,903,713
|
|
|
829,868
|
|
|
24,296,905
|
|
|
866,060
|
|
Municipal bonds
|
4,400,121
|
|
|
102,524
|
|
|
6,694,327
|
|
|
151,942
|
|
|
11,094,448
|
|
|
254,466
|
|
Total
|
$
|
7,793,313
|
|
|
$
|
138,716
|
|
|
$
|
28,803,558
|
|
|
$
|
1,016,723
|
|
|
$
|
36,596,871
|
|
|
$
|
1,155,439
|
|
The Company’s assessment of other‑than‑temporary impairment is based on its reasonable judgment of the specific facts and circumstances impacting each individual security at the time such assessments are made. The Company reviews and considers factual information, including expected cash flows, the structure of the security, the credit quality of the underlying assets, and the current and anticipated market conditions.
The Company does not intend to sell its available-for-sale investment securities and it is not likely that the Company will be required to sell them before the recovery of its cost. Due to the issuers’ continued satisfactions of their obligations under the securities in accordance with their contractual terms and the expectation that they will continue to do so, and management’s intent and ability to hold these securities for a period of time sufficient to allow for any anticipated recovery in fair value, the Company believes that the investment securities identified in the tables above were temporarily impaired as of
March 31, 2019
and
December 31, 2018
.
At
March 31, 2019
and
December 31, 2018
, loans receivable consisted of the following segments:
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
Loans:
|
|
|
|
One-to-four family residential
|
$
|
56,541,012
|
|
|
$
|
52,335,005
|
|
Non-owner occupied one-to-four family residential
|
3,211,965
|
|
|
3,013,417
|
|
Commercial real estate
|
5,367,251
|
|
|
2,162,851
|
|
Consumer
|
6,911,695
|
|
|
6,801,419
|
|
Total loans receivable
|
72,031,923
|
|
|
64,312,692
|
|
Premiums on loans purchased
|
16,284
|
|
|
30,318
|
|
Deferred loan costs (fees)
|
(31,581
|
)
|
|
(28,042
|
)
|
Allowance for loan losses
|
(528,958
|
)
|
|
(508,920
|
)
|
|
$
|
71,487,668
|
|
|
$
|
63,806,048
|
|
Accrued interest receivable on loans receivable was
$180,569
and
$193,822
at
March 31, 2019
and
December 31, 2018
, respectively.
The loan portfolio included
$40.3 million
of fixed rate loans as of
March 31, 2019
and
$39.1 million
as of
December 31, 2018
. The loan portfolio also included
$31.7 million
and
$25.2 million
of variable rate loans as of
March 31, 2019
and
December 31, 2018
, respectively.
The Company originates residential, commercial real estate loans and other consumer loans, primarily in its Hamilton County, and Buchanan County, Iowa market areas and their adjacent counties. A substantial portion of its borrowers’ ability to repay their loans is dependent upon economic conditions in the Company’s market area.
Allowance for Loan Losses
The following tables present the balance in the allowance for loan losses and recorded investment in loans by portfolio segment and based on impairment method as of
March 31, 2019
and
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
One-to-four family residential
|
|
Non-owner occupied on-to-four family residential
|
|
Commercial
real estate
|
|
Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
367,973
|
|
|
13,245
|
|
|
53,218
|
|
|
94,522
|
|
|
528,958
|
|
Total
|
$
|
367,973
|
|
|
$
|
13,245
|
|
|
$
|
53,218
|
|
|
$
|
94,522
|
|
|
$
|
528,958
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
56,541,012
|
|
|
3,211,965
|
|
|
5,367,251
|
|
|
6,911,695
|
|
|
72,031,923
|
|
Total
|
$
|
56,541,012
|
|
|
$
|
3,211,965
|
|
|
$
|
5,367,251
|
|
|
$
|
6,911,695
|
|
|
$
|
72,031,923
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
One-to-four family residential
|
|
Non-owner occupied on-to-four family residential
|
|
Commercial
real estate
|
|
Consumer
|
|
Total
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
407,086
|
|
|
13,252
|
|
|
19,110
|
|
|
69,472
|
|
|
508,920
|
|
Total
|
$
|
407,086
|
|
|
$
|
13,252
|
|
|
$
|
19,110
|
|
|
$
|
69,472
|
|
|
$
|
508,920
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable:
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Collectively evaluated for impairment
|
52,335,005
|
|
|
3,013,417
|
|
|
2,162,851
|
|
|
6,801,419
|
|
|
64,312,692
|
|
Total
|
$
|
52,335,005
|
|
|
$
|
3,013,417
|
|
|
$
|
2,162,851
|
|
|
$
|
6,801,419
|
|
|
$
|
64,312,692
|
|
Activity in the allowance for loan losses by segment for the
three
months ended
March 31, 2019
and
2018
is summarized in the following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2019
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
*
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
407,086
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(39,113
|
)
|
|
$
|
367,973
|
|
Non-owner occupied one-to-four family residential
|
13,252
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
13,245
|
|
Commercial real estate
|
19,110
|
|
|
—
|
|
|
—
|
|
|
34,108
|
|
|
53,218
|
|
Consumer
|
69,472
|
|
|
9,962
|
|
|
—
|
|
|
35,012
|
|
|
94,522
|
|
Total
|
$
|
508,920
|
|
|
$
|
9,962
|
|
|
$
|
—
|
|
|
$
|
30,000
|
|
|
$
|
528,958
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2018
|
|
Beginning Balance
|
|
Charge-offs
|
|
Recoveries
|
|
Provisions
|
*
|
Ending Balance
|
Loans:
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
393,341
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,969
|
|
|
$
|
402,310
|
|
Non-owner occupied one-to-four family residential
|
25,893
|
|
|
—
|
|
|
—
|
|
|
1,000
|
|
|
26,893
|
|
Commercial real estate
|
33,204
|
|
|
—
|
|
|
—
|
|
|
(949
|
)
|
|
32,255
|
|
Consumer
|
85,881
|
|
|
792
|
|
|
—
|
|
|
10,480
|
|
|
95,569
|
|
Total
|
$
|
538,319
|
|
|
$
|
792
|
|
|
$
|
—
|
|
|
$
|
19,500
|
|
|
$
|
557,027
|
|
|
|
|
* The negative provisions for the various segments are either related to the decline in outstanding balances in each of those portfolio segments during the time periods disclosed and/or improvement in the credit quality factors related to those portfolio segments.
|
|
|
(a)
|
Loan Portfolio Segment Risk Characteristics
|
One-to-four family residential
: The Company generally retains most residential mortgage loans that are originated for its own portfolio. The market value of real estate securing residential real estate loans can fluctuate as a result of market conditions in the geographic area in which the real estate is located. Adverse developments affecting real estate values in the Company’s market could increase credit risk associated with its loan portfolio. Additionally, real estate lending typically involves large loan principal amounts and the repayment of the loans generally is dependent, in large part, on the borrower’s continuing financial stability, and is therefore more likely to be affected by adverse personal circumstances.
Non-owner occupied one-to-four family residential:
The Company originates fixed-rate and adjustable-rate loans secured by non-owner occupied one-to-four family properties. These loans may have a term of up to
25 years
. Generally the Bank will lend up to
75%
of the property’s appraised value. Appraised values are determined by an outside independent appraiser. In deciding to originate a loan secured by a non-owner occupied one-to-four family residential property, management reviews the creditworthiness of the borrower and the expected cash flows from the property securing the loan, the cash flow requirements of the borrower and the value of the property securing the loan. This segment is generally secured by one-to-four family properties.
Commercial real estate:
On a very limited basis, the Company originates fixed-rate and adjustable-rate commercial real estate and land loans. These loans may have a term of up to
20 years
. Generally the Bank will lend up to
75%
of the property’s appraised value. Appraised values are determined by an outside independent appraiser. This segment is generally secured by retail, industrial, service or other commercial properties and loans secured by raw land, including timber.
Consumer
: Consumer loans typically have shorter terms, lower balances, higher yields, and higher rates of default. Consumer loan collections are dependent on the borrower’s continuing financial stability, and are therefore more likely to be affected by adverse personal circumstances. This segment consists mainly of loans collateralized by automobiles. The collateral securing these loans, may depreciate over time, may be difficult to recover and may fluctuate in value based on condition.
The Company requires a loan to be at least partially charged off as soon as it becomes apparent that some loss will be incurred, or when its collectability is sufficiently questionable that it no longer is considered a bankable asset. The primary considerations when determining if and how much of a loan should be charged off are as follows: (1) the potential for future cash flows; (2) the value of any collateral; and (3) the strength of any co-makers or guarantors.
|
|
(c)
|
Troubled Debt Restructurings (TDR)
|
All loans deemed troubled debt restructurings, or “TDR”, are considered impaired, and are evaluated for collateral sufficiency. A loan is considered a TDR when the Bank, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Bank would not otherwise consider. There were
no
new troubled debt restructurings in the first
three
months of
2019
and 2018.
|
|
(d)
|
Loans Measured Individually for Impairment
|
Loans that are deemed to be impaired are reserved for with the necessary allocation. All loans deemed troubled debt restructurings are considered impaired. Generally loans for 1-4 family residential and consumer are collectively evaluated for impairment.
|
|
(e)
|
Loans Measured Collectively for Impairment
|
All loans not evaluated individually for impairment are grouped together by type and further segmented by risk classification. The Company’s historical loss experiences for each portfolio segment are calculated using a 12 quarter rolling average loss rate for estimating losses adjusted for qualitative factors. The qualitative factors consider economic and business conditions, changes in nature and volume of the loan portfolio, concentrations, collateral values, level and trends in delinquencies, external factors, lending policies, experience of lending staff, and monitoring of credit quality.
The following tables set forth the composition of each class of the Company’s loans by internally assigned credit quality indicators.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
Special
mention/watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
March 31, 2019:
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
55,049,481
|
|
|
$
|
1,041,190
|
|
|
$
|
450,341
|
|
|
$
|
—
|
|
|
$
|
56,541,012
|
|
Non-owner occupied one-to-four family residential
|
3,069,186
|
|
|
142,779
|
|
|
—
|
|
|
—
|
|
|
3,211,965
|
|
Commercial real estate
|
5,367,251
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,367,251
|
|
Consumer
|
6,799,104
|
|
|
106,904
|
|
|
5,687
|
|
|
—
|
|
|
6,911,695
|
|
Total
|
$
|
70,285,022
|
|
|
$
|
1,290,873
|
|
|
$
|
456,028
|
|
|
$
|
—
|
|
|
$
|
72,031,923
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
Special
mention/watch
|
|
Substandard
|
|
Doubtful
|
|
Total
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
50,712,926
|
|
|
$
|
1,041,019
|
|
|
$
|
581,060
|
|
|
$
|
—
|
|
|
$
|
52,335,005
|
|
Non-owner occupied one-to-four family residential
|
2,876,981
|
|
|
136,436
|
|
|
—
|
|
|
—
|
|
|
3,013,417
|
|
Commercial real estate
|
2,162,851
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,162,851
|
|
Consumer
|
6,301,242
|
|
|
436,522
|
|
|
63,655
|
|
|
—
|
|
|
6,801,419
|
|
Total
|
$
|
62,054,000
|
|
|
$
|
1,613,977
|
|
|
$
|
644,715
|
|
|
$
|
—
|
|
|
$
|
64,312,692
|
|
Special Mention/Watch – Loans classified as special mention/watch are assets that do not warrant adverse classification but possess credit deficiencies or potential weakness deserving close attention.
Substandard – Substandard loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well‑defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful – Loans classified doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable, and improbable.
The Company had
no
impaired loans as of
March 31, 2019
and
December 31, 2018
.
No
interest income was recorded on impaired loans during
2019
or
2018
.
|
|
(f)
|
Nonaccrual and Delinquent Loans
|
Loans are placed on nonaccrual status when (1) payment in full of principal and interest is no longer expected or (2) principal or interest has been in default for
90
or more (unless the loan is well secured with marketable collateral) and in the process of collection.
A nonaccrual asset may be restored to an accrual status when all past-due principal and interest has been paid and the borrower has demonstrated satisfactory payment performance (excluding renewals and modifications that involve the capitalizing of interest).
Delinquency status of a loan is determined by the number of days that have elapsed past the loan’s payment due date, using the following classification groupings: 30-59 days, 60-89 days, and 90 days or more. Loans shown in the 30‑59 day’s and 60‑89 day’s columns in the table below reflect contractual delinquency status only, and include loans considered nonperforming due to classification as a TDR or being placed on nonaccrual.
The following tables set forth the composition of the Company’s past-due loans at
March 31, 2019
and
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 days
past due
|
|
60-89 days
past due
|
|
90 days
or more
past due
|
|
Total
past due
|
|
Current
|
|
Total loans receivable
|
|
Recorded investment > 90 days and accruing
|
March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
558,307
|
|
|
$
|
155,244
|
|
|
$
|
450,341
|
|
|
$
|
1,163,892
|
|
|
$
|
55,377,120
|
|
|
$
|
56,541,012
|
|
|
$
|
—
|
|
Non-owner occupied one-to-four family residential
|
6,865
|
|
|
—
|
|
|
—
|
|
|
6,865
|
|
|
3,205,100
|
|
|
3,211,965
|
|
|
—
|
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,367,251
|
|
|
5,367,251
|
|
|
—
|
|
Consumer
|
34,810
|
|
|
19,762
|
|
|
5,687
|
|
|
60,259
|
|
|
6,851,436
|
|
|
6,911,695
|
|
|
—
|
|
Total
|
$
|
599,982
|
|
|
$
|
175,006
|
|
|
$
|
456,028
|
|
|
$
|
1,231,016
|
|
|
$
|
70,800,907
|
|
|
$
|
72,031,923
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 days
past due
|
|
60-89 days
past due
|
|
90 days
or more
past due
|
|
Total
past due
|
|
Current
|
|
Total loans receivable
|
|
Recorded investment > 90 days and accruing
|
December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential
|
$
|
706,658
|
|
|
$
|
283,116
|
|
|
$
|
369,058
|
|
|
$
|
1,358,832
|
|
|
$
|
50,976,173
|
|
|
$
|
52,335,005
|
|
|
$
|
—
|
|
Non-owner occupied one-to-four family residential
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,013,417
|
|
|
3,013,417
|
|
|
—
|
|
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,162,851
|
|
|
2,162,851
|
|
|
—
|
|
Consumer
|
229,899
|
|
|
23,400
|
|
|
63,655
|
|
|
316,954
|
|
|
6,484,465
|
|
|
6,801,419
|
|
|
—
|
|
Total
|
$
|
936,557
|
|
|
$
|
306,516
|
|
|
$
|
432,713
|
|
|
$
|
1,675,786
|
|
|
$
|
62,636,906
|
|
|
$
|
64,312,692
|
|
|
$
|
—
|
|
The following tables set forth the composition of the Company’s recorded investment in loans on nonaccrual status as of
March 31, 2019
and
December 31, 2018
.
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
Loans
|
|
|
|
One-to-four family residential
|
$
|
551,940
|
|
|
$
|
581,060
|
|
Non-owner occupied one-to-four family residential
|
—
|
|
|
—
|
|
Commercial real estate
|
—
|
|
|
—
|
|
Consumer
|
5,687
|
|
|
63,655
|
|
Total
|
$
|
557,627
|
|
|
$
|
644,715
|
|
At
March 31, 2019
and
December 31, 2018
, deposits are summarized as follows:
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
Statement savings
|
$
|
13,797,178
|
|
|
$
|
13,461,826
|
|
Money market plus
|
11,213,186
|
|
|
11,153,339
|
|
NOW
|
18,437,407
|
|
|
18,214,876
|
|
Certificates of deposit
|
45,669,493
|
|
|
40,747,784
|
|
|
$
|
89,117,264
|
|
|
$
|
83,577,825
|
|
Included in the NOW accounts were
$5.7 million
and
$4.6 million
of non-interest bearing deposits as of
March 31, 2019
and
December 31, 2018
, respectively.
|
|
(5)
|
Tax benefit and expense
|
Taxes on income comprise the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
Federal
|
|
State
|
|
Total
|
Current
|
$
|
26,654
|
|
|
$
|
(4,404
|
)
|
|
$
|
22,250
|
|
Deferred
|
(25,094
|
)
|
|
2,515
|
|
|
(22,579
|
)
|
|
$
|
1,560
|
|
|
$
|
(1,889
|
)
|
|
$
|
(329
|
)
|
|
|
|
|
|
|
|
March 31, 2018
|
|
Federal
|
|
State
|
|
Total
|
Current
|
$
|
25,933
|
|
|
$
|
14,300
|
|
|
$
|
40,233
|
|
Deferred
|
65,769
|
|
|
—
|
|
|
65,769
|
|
|
$
|
91,702
|
|
|
$
|
14,300
|
|
|
$
|
106,002
|
|
Taxes on income differ from the amounts computed by applying the federal income tax rate of
21%
to earnings before taxes on income for the following reasons, expressed in dollars:
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
March 31, 2018
|
Federal (benefit) tax at statutory rate
|
$
|
(3,266
|
)
|
|
$
|
82,010
|
|
Items affecting federal income tax rate:
|
|
|
|
State taxes on income, net of federal benefit
|
(1,492
|
)
|
|
11,297
|
|
Tax-exempt income
|
(10,057
|
)
|
|
(11,840
|
)
|
Bank-owned life insurance
|
(4,595
|
)
|
|
(4,895
|
)
|
Valuation allowance
|
—
|
|
|
2,000
|
|
Other
|
19,081
|
|
|
27,430
|
|
|
$
|
(329
|
)
|
|
$
|
106,002
|
|
Federal income tax expense for the periods ended
March 31, 2019
and
December 31, 2018
was computed using the consolidated effective federal tax rate. The Company also recognized income tax expense pertaining to state franchise taxes payable individually by the Bank.
The tax effects of temporary differences that give rise to significant portions of deferred tax assets and deferred tax liabilities at
March 31, 2019
and
December 31, 2018
are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
Deferred tax assets:
|
|
|
|
|
Deferred directors’ fees
|
|
$
|
178,000
|
|
|
$
|
185,000
|
|
Allowance for loan losses
|
|
132,000
|
|
|
127,000
|
|
Net operating loss carryforward
|
|
210,000
|
|
|
191,000
|
|
AMT credit
|
|
8,680
|
|
|
17,360
|
|
Charitable contribution
|
|
59,000
|
|
|
59,000
|
|
Professional fees
|
|
43,000
|
|
|
44,000
|
|
Securities available for sale
|
|
134,113
|
|
|
274,549
|
|
Other
|
|
32,181
|
|
|
19,922
|
|
Gross deferred tax assets
|
|
796,974
|
|
|
917,831
|
|
Valuation allowance
|
|
(88,000
|
)
|
|
(88,000
|
)
|
Net deferred tax assets
|
|
708,974
|
|
|
829,831
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
Prepaid expenses
|
|
(14,000
|
)
|
|
(14,000
|
)
|
FHLB stock dividends
|
|
(25,000
|
)
|
|
(25,000
|
)
|
Fixed assets
|
|
(5,000
|
)
|
|
(8,000
|
)
|
Intangible assets
|
|
(14,000
|
)
|
|
(14,000
|
)
|
Gross deferred tax liabilities
|
|
(58,000
|
)
|
|
(61,000
|
)
|
Net deferred tax assets
|
|
$
|
650,974
|
|
|
$
|
768,831
|
|
Based upon the Company’s level of historical taxable income and anticipated future taxable income over the periods that the deferred tax assets are deductible, management has reviewed whether it is more likely than not the Company will realize the benefits of these deductible differences. Management has determined that a valuation allowance was required for deferred tax assets at
March 31, 2019
and
December 31, 2018
, related to the charitable contribution carryforward and Iowa corporate net operating loss carryovers. The charitable contribution expires in varying amounts between
2020
and 2023.
As of
December 31, 2018
, the Company had
no
material unrecognized tax benefits. The evaluation was performed for those tax years that remain open to audit. The Company files a consolidated tax return for federal purposes and separate tax returns for the State of Iowa purposes.
Under previous law, the provisions of the IRS and similar sections of Iowa law permitted the Bank to deduct from taxable income an allowance for bad debts based on 8% of taxable income before such deduction or actual loss experience. Legislation passed in 1996 eliminated the percentage of taxable income method as an option for computing bad debt deductions for 1996 and in future years.
Deferred taxes have been provided for the difference between tax bad debt reserves and the loan loss allowances recorded in the financial statements subsequent to December 31, 1987. However, at
March 31, 2019
and
December 31, 2018
, retained earnings contain certain historical additions to bad debt reserves for income tax purposes of approximately
$2,134,000
as of December 31, 1987, for which no deferred taxes have been provided because the Bank does not intend to use these reserves for purposes other than to absorb losses. If these amounts which qualified as bad debt deductions are used for purposes other than to absorb bad debt losses or adjustments arising from the carryback of net operating losses, income taxes may be
imposed at the then-existing rates. The approximate amount of unrecognized tax liability associated with these historical additions is
$523,000
.
|
|
(a)
|
Common Stock Repurchase
|
The Company repurchased
no
shares during the
three
months ended
March 31, 2019
and
2018
.
|
|
(b)
|
Regulatory Capital Requirements
|
The Company and WCF Financial Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements (as shown in the following table) can result in certain mandatory and possibly additional discretionary actions by regulators which, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and WCF Financial Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Company’s and WCF Financial Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Management believes the Company and WCF Financial Bank met all capital adequacy requirements to which they were subject as of
March 31, 2019
and
December 31, 2018
.
The Company’s and WCF Financial Bank’s capital amounts and ratios are presented in the following table as of
March 31, 2019
and
December 31, 2018
(dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
|
|
|
|
For capital adequacy
|
|
To be well-capitalized
|
|
|
|
|
|
with capital conservation
|
|
under prompt corrective
|
|
Actual
|
|
buffer purposes
|
|
action provisions
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Tangible capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
$
|
28,440
|
|
|
21.79
|
%
|
|
$
|
5,221
|
|
|
4.00
|
%
|
|
n/a
|
|
|
n/a
|
|
WCF Financial Bank
|
19,606
|
|
|
15.80
|
|
|
4,965
|
|
|
4.00
|
|
|
$
|
6,206
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
28,458
|
|
|
46.88
|
|
|
4,247
|
|
|
7.000
|
|
|
3,944
|
|
|
6.50
|
|
WCF Financial Bank
|
19,606
|
|
|
33.00
|
|
|
4,159
|
|
|
7.000
|
|
|
3,862
|
|
|
6.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
28,969
|
|
|
47.75
|
|
|
6,370
|
|
|
10.500
|
|
|
6,067
|
|
|
10.00
|
|
WCF Financial Bank
|
20,135
|
|
|
33.89
|
|
|
6,239
|
|
|
10.500
|
|
|
5,942
|
|
|
10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
28,440
|
|
|
46.88
|
|
|
5,157
|
|
|
8.500
|
|
|
4,854
|
|
|
8.00
|
|
WCF Financial Bank
|
19,606
|
|
|
33.00
|
|
|
5,051
|
|
|
8.500
|
|
|
4,754
|
|
|
8.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
To be well-capitalized
|
|
|
|
|
|
For capital adequacy
|
|
under prompt corrective
|
|
Actual
|
|
purposes
|
|
action provisions
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
Tangible capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
$
|
28,534
|
|
|
22.50
|
%
|
|
$
|
5,081
|
|
|
4.00
|
%
|
|
n/a
|
|
|
n/a
|
|
WCF Financial Bank
|
19,567
|
|
|
16.30
|
|
|
4,792
|
|
|
4.00
|
|
|
$
|
5,990
|
|
|
5.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity tier 1:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
28,534
|
|
|
49.00
|
|
|
3,712
|
|
|
6.38
|
|
|
3,785
|
|
|
6.50
|
|
WCF Financial Bank
|
19,567
|
|
|
34.40
|
|
|
3,631
|
|
|
6.38
|
|
|
3,702
|
|
|
6.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
29,043
|
|
|
49.90
|
|
|
5,750
|
|
|
9.88
|
|
|
5,823
|
|
|
10.00
|
|
WCF Financial Bank
|
20,076
|
|
|
35.20
|
|
|
5,625
|
|
|
9.88
|
|
|
5,696
|
|
|
10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital:
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
28,534
|
|
|
49.00
|
|
|
4,585
|
|
|
7.88
|
|
|
4,658
|
|
|
8.00
|
|
WCF Financial Bank
|
19,567
|
|
|
34.40
|
|
|
4,486
|
|
|
7.88
|
|
|
4,557
|
|
|
8.00
|
|
In July 2013, the Federal Reserve Board and the OCC issued final rules implementing the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act changes. The rules revised minimum capital requirements and adjusted prompt corrective action thresholds. The final rules revised the regulatory capital elements, added a new common equity Tier 1 capital ratio, increased the minimum Tier 1 capital ratio requirement, and implemented a new capital conservation buffer. The rules also permitted certain banking organizations to retain, through a one-time election, the existing treatment for AOCI. The Company and WCF Financial Bank made the election to retain the existing treatment, which excludes AOCI from regulatory capital amounts. The final rules took effect for the Company and WCF Financial Bank on January 1, 2015, subject to a transition period for certain parts of the rules.
Beginning in 2016, an additional capital conservation buffer was added to the minimum requirements for capital adequacy purposes, subject to a three year phase-in period. The capital conservation buffer was fully phased-in on January 1, 2019 at 2.50%. A banking organization with a conservation buffer of less than 2.50% (or the required phase-in amount in years prior to 2019) will be subject to limitations on capital distributions, including dividend payments, and certain discretionary bonus payments to executive officers. As of
March 31, 2019
, the ratios for the Company and WCF Financial Bank were sufficient to meet the fully phased-in conservation buffer.
|
|
(c)
|
Dividends and Restrictions Thereon
|
The Company declared and paid a
$0.05
dividend per share in each of the quarters ended
March 31, 2019
and March 31, 2018. The primary source of funds for the Company is dividends from WCF Financial Bank. Under the Iowa Banking Act, Iowa-chartered banks generally may pay dividends only out of undivided profits. The Iowa Division of Banking may restrict the declaration or payment of a dividend by an Iowa-chartered bank, such as WCF Financial Bank. The payment of dividends by any FDIC-insured institution is affected by the requirement to maintain adequate capital pursuant to applicable capital adequacy guidelines and regulations, and an FDIC-insured institution generally is prohibited from paying any dividends if,
following payment thereof, the institution would be undercapitalized. As described above, WCF Financial Bank exceeded its capital requirements under applicable guidelines as of December 31, 2018. Notwithstanding the availability of funds for dividends, however, the FDIC and the Iowa Division of Banking may prohibit the payment of dividends by WCF Financial Bank if either or both determine such payment would constitute an unsafe or unsound practice. In addition, under the Basel III Rule, institutions that seek the freedom to pay dividends will have to maintain 2.5% in Common Equity Tier 1 Capital attributable to the capital conservation buffer.
FASB Accounting Standards Codification (ASC) 820,
Fair Value Measurement
, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact.
ASC 820 requires the use of valuation techniques that are consistent with the market approach, the income approach, and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, ASC 820 establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
|
|
•
|
Level 1 Inputs
– Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
|
|
|
•
|
Level 2 Inputs
– Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
|
|
|
•
|
Level 3 Inputs
– Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
|
A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. These valuation methodologies were applied to all of the Company’s financial assets and liabilities carried at fair value.
|
|
•
|
Cash and due from banks, federal funds sold, and time deposits in other financial institutions
. The carrying amount is a reasonable estimate of fair value.
|
|
|
•
|
Securities available-for-sale
. Investment securities classified as available-for-sale are reported at fair value on a recurring basis. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information, and the bond’s terms and conditions, among other things.
|
|
|
•
|
Loans receivable
. The Company does not record loans at fair value on a recurring basis. For variable‑rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values for other loans are determined using estimated future cash flows, discounted at the interest rates currently being offered for loans with similar terms to borrowers with similar credit quality. The Company does record nonrecurring fair value adjustments to loans to reflect (1) partial write‑downs to collateral value or (2) the establishment of specific loan reserves that are based on the observable market price of the loan or the appraised of the collateral. These loans are classified as Level 3.
|
|
|
•
|
FHLB and Bankers’ Bank stock
. The value of FHLB and Bankers’ Bank stock is equivalent to its carrying value because the stock is redeemable at par value.
|
|
|
•
|
Accrued interest receivable and accrued interest payable
. The recorded amount of accrued interest receivable and accrued interest payable approximates fair value as a result of the short‑term nature of the instruments.
|
|
|
•
|
Deposits
. The fair value of deposits with no stated maturity, such as passbook, money market, noninterest‑bearing checking, and NOW accounts, is equal to the amount payable on demand. The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities. The fair value estimates do not include the benefit that results from the low‑cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.
|
|
|
•
|
FHLB advances
. The fair value of the FHLB advances is based on the discounted value of the cash flows. The discount rate is estimated using the rates currently offered for fixed‑rate advances of similar remaining maturities.
|
The following tables summarize financial assets measured at fair value on a recurring basis as of
March 31, 2019
and
December 31, 2018
, segregated by the level of valuation inputs within the fair value hierarchy utilized to measure fair value. The Company has
no
liabilities measured at fair value in the consolidated balance sheets.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
|
Total fair value
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
3,738,115
|
|
|
$
|
—
|
|
|
$
|
3,738,115
|
|
Mortgage-backed securities
|
—
|
|
|
24,553,516
|
|
|
—
|
|
|
24,553,516
|
|
Municipal bonds
|
—
|
|
|
13,794,786
|
|
|
—
|
|
|
13,794,786
|
|
Corporate bonds
|
—
|
|
|
1,012,283
|
|
|
—
|
|
|
1,012,283
|
|
Total
|
$
|
—
|
|
|
$
|
43,098,700
|
|
|
$
|
—
|
|
|
$
|
43,098,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
Level 1 inputs
|
|
Level 2 inputs
|
|
Level 3 inputs
|
|
Total fair value
|
U.S. agency securities
|
$
|
—
|
|
|
$
|
3,714,049
|
|
|
$
|
—
|
|
|
$
|
3,714,049
|
|
Mortgage-backed securities
|
—
|
|
|
25,648,884
|
|
|
—
|
|
|
25,648,884
|
|
Municipal bonds
|
—
|
|
|
14,259,108
|
|
|
—
|
|
|
14,259,108
|
|
Total
|
$
|
—
|
|
|
$
|
43,622,041
|
|
|
$
|
—
|
|
|
$
|
43,622,041
|
|
There have been no changes in valuation methodologies at
March 31, 2019
compared to
December 31, 2018
and there were no transfers between levels during the periods ended
March 31, 2019
and
December 31, 2018
.
The Company is required to measure certain assets at fair value on a nonrecurring basis in accordance with U.S. generally accepted accounting principles. These adjustments to fair value usually result from application of lower-of-cost or fair value accounting or write-downs of individual assets. As of
March 31, 2019
and
December 31, 2018
, the Company did
not
have any material assets measured at fair value on a nonrecurring basis.
The estimated fair values of Company’s financial instruments (as described in note 1) at
March 31, 2019
and
December 31, 2018
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
Fair value
|
|
Carrying
|
|
Approximate
|
|
Carrying
|
|
Approximate
|
|
hierarchy
|
|
amount
|
|
fair value
|
|
amount
|
|
fair value
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
Level 1
|
|
$
|
3,432,865
|
|
|
$
|
3,432,865
|
|
|
$
|
3,587,631
|
|
|
$
|
3,587,631
|
|
Federal funds sold
|
Level 1
|
|
732,000
|
|
|
732,000
|
|
|
11,175,000
|
|
|
11,175,000
|
|
Time deposits in other
|
|
|
|
|
|
|
|
|
|
financial institutions
|
Level 1
|
|
4,536,380
|
|
|
4,536,380
|
|
|
4,540,687
|
|
|
4,540,687
|
|
Securities available-for-sale
|
See
previous
table
|
|
43,098,700
|
|
|
43,098,700
|
|
|
43,622,041
|
|
|
43,622,041
|
|
Loans receivable, net
|
Level 2
(1)
|
|
71,487,668
|
|
|
71,198,000
|
|
|
63,806,048
|
|
|
63,467,000
|
|
FHLB stock
|
Level 1
|
|
736,800
|
|
|
736,800
|
|
|
1,110,000
|
|
|
1,110,000
|
|
Bankers’ Bank stock
|
Level 1
|
|
147,500
|
|
|
147,500
|
|
|
147,500
|
|
|
147,500
|
|
Accrued interest receivable
|
Level 1
|
|
512,012
|
|
|
512,012
|
|
|
424,909
|
|
|
424,909
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
Deposits
|
Level 2
|
|
89,117,264
|
|
|
91,165,000
|
|
|
83,577,825
|
|
|
84,311,000
|
|
FHLB advances
|
Level 2
|
|
14,500,000
|
|
|
14,463,000
|
|
|
24,000,000
|
|
|
23,897,000
|
|
Accrued interest payable
|
Level 1
|
|
162,952
|
|
|
162,952
|
|
|
18,221
|
|
|
18,221
|
|
|
|
|
(1) Impaired loans would have a fair value hierarchy of a Level 3. See previous disclosures.
|
|
|
(8)
|
Commitments and Contingencies
|
The Company is involved with various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company’s consolidated financial statements.
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. The financial instruments include commitments to extend credit of approximately
$899,387
and
$769,169
as of
March 31, 2019
and
December 31, 2018
, respectively. These commitments expire
one year
from origination and are both fixed and adjustable interest rates ranging from
3.25%
to
6.50%
.
(9)
Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss) components at
March 31, 2019
and
December 31, 2018
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
Unrealized holding (losses) gains on securities available-for-sale
|
|
$
|
(593,059
|
)
|
|
$
|
(1,113,902
|
)
|
Tax impact
|
|
134,113
|
|
|
274,549
|
|
|
|
$
|
(458,946
|
)
|
|
$
|
(839,353
|
)
|