icbk-10q_20160331.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2016

OR

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to __________

Commission File Number: 001-36808

 

COUNTY BANCORP, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

Wisconsin

39-1850431

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

 

 

860 North Rapids Road

Manitowoc, WI

54221

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (920) 686-9998

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes  x    No  ¨  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

o

  

Accelerated filer

 

o

 

 

 

 

Non-accelerated filer

 

o  (Do not check if a smaller reporting company)

  

Smaller reporting company

 

x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

As of May 12, 2016, the registrant had 5,786,701 shares of common stock, $0.01 par value per share, outstanding.

 

 

 

 


 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

1

 

Consolidated Balance Sheets

1

 

Consolidated Statements of Operations

2

 

Consolidated Statements of Comprehensive Income

3

 

Consolidated Statements of Shareholders’ Equity

4

 

Consolidated Statements of Cash Flows

5

 

Notes to Unaudited Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

21

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

31

Item 4.

Controls and Procedures

32

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

33

Item 1A.

Risk Factors

33

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

33

Item 3.

Defaults Upon Senior Securities

33

Item 4.

Mine Safety Disclosures

33

Item 5.

Other Information

33

Item 6.

Exhibits

34

Signatures

35

Exhibit Index

36

 

 

 

i


 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

March 31, 2016 and December 31, 2015

(Unaudited)

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

(dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,814

 

 

$

14,907

 

Securities available-for-sale, at fair value

 

 

79,692

 

 

 

83,281

 

FHLB Stock, at cost

 

 

3,724

 

 

 

3,507

 

Loans held for sale

 

 

3,980

 

 

 

9,201

 

Loans, net of allowance for loan losses of $11,218 as of March 31, 2016;

   $10,405 as of December 31, 2015

 

 

764,630

 

 

 

737,784

 

Premises and equipment, net

 

 

8,171

 

 

 

7,165

 

Loan servicing rights

 

 

8,294

 

 

 

8,145

 

Other real estate owned, net

 

 

2,947

 

 

 

2,872

 

Cash surrender value of bank owned life insurance

 

 

11,228

 

 

 

11,155

 

Deferred tax asset, net

 

 

2,185

 

 

 

2,048

 

Accrued interest receivable and other assets

 

 

4,892

 

 

 

4,824

 

Total assets

 

$

909,557

 

 

$

884,889

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

63,276

 

 

$

70,914

 

Interest-bearing

 

 

629,905

 

 

 

601,312

 

Total deposits

 

 

693,181

 

 

 

672,226

 

Other borrowings

 

 

3,407

 

 

 

3,945

 

Advances from FHLB

 

 

83,445

 

 

 

66,445

 

Subordinated debentures

 

 

12,372

 

 

 

12,372

 

Accrued interest payable and other liabilities

 

 

7,774

 

 

 

7,877

 

Total liabilities

 

 

800,179

 

 

 

762,865

 

 

 

 

 

 

 

 

 

 

Small Business Lending Fund redeemable preferred stock-variable rate,

   noncumulative, nonparticipating, $1,000 stated value; 15,000 shares authorized;

   no shares issued at March 31, 2016; 15,000 shares issued, $15,000 redemption

   amount at December 31, 2015

 

$

 

 

$

15,000

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Preferred stock-variable rate, non-cumulative, nonparticipating, $1,000 stated

  value; 15,000 shares authorized; 8,000 shares issued at March 31, 2016 and

  December 31, 2015

 

 

8,000

 

 

 

8,000

 

Common stock - $0.01 par value; 50,000,000 authorized; 6,208,309 shares issued and

  5,786,701 shares outstanding at March 31, 2016 and 6,192,609 shares issued

   and 5,771,001 shares outstanding at December 31, 2015

 

 

19

 

 

 

19

 

Surplus

 

 

34,878

 

 

 

34,717

 

Retained earnings

 

 

70,610

 

 

 

68,825

 

Treasury stock, at cost, 421,608 shares at March 31, 2016 and December 31, 2015

 

 

(4,758

)

 

 

(4,758

)

Accumulated other comprehensive income

 

 

629

 

 

 

221

 

Total shareholders' equity

 

 

109,378

 

 

 

107,024

 

Total liabilities and shareholders' equity

 

$

909,557

 

 

$

884,889

 

 

See accompanying notes to consolidated financial statements

 

 

1


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands except per share data)

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

Loans, including fees

 

$

8,730

 

 

$

7,628

 

Taxable securities

 

 

240

 

 

 

229

 

Tax-exempt securities

 

 

109

 

 

 

106

 

Federal funds sold and other

 

 

39

 

 

 

18

 

Total interest and dividend income

 

 

9,118

 

 

 

7,981

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Deposits

 

 

1,812

 

 

 

1,478

 

FHLB advances and other borrowed funds

 

 

303

 

 

 

218

 

Subordinated debentures

 

 

66

 

 

 

120

 

Total interest expense

 

 

2,181

 

 

 

1,816

 

Net interest income

 

 

6,937

 

 

 

6,165

 

Provision for loan losses

 

 

812

 

 

 

(602

)

Net interest income after provision for loan losses

 

 

6,125

 

 

 

6,767

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

Services charges

 

 

277

 

 

 

220

 

Gain on sale of loans, net

 

 

100

 

 

 

93

 

Loan servicing fees

 

 

1,447

 

 

 

1,253

 

Other

 

 

113

 

 

 

309

 

Total non-interest income

 

 

1,937

 

 

 

1,875

 

NON-INTEREST EXPENSE

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

 

3,001

 

 

 

2,720

 

Occupancy

 

 

93

 

 

 

81

 

Write-down of other real estate owned

 

 

84

 

 

 

182

 

Other

 

 

1,413

 

 

 

1,635

 

Total non-interest expense

 

 

4,591

 

 

 

4,618

 

Income before income taxes

 

 

3,471

 

 

 

4,024

 

Income tax expense

 

 

1,295

 

 

 

1,498

 

NET INCOME

 

$

2,176

 

 

$

2,526

 

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE:

 

 

 

 

 

 

 

 

Basic

 

$

0.36

 

 

$

0.44

 

Diluted

 

$

0.35

 

 

$

0.43

 

Dividends paid per share

 

$

0.05

 

 

$

0.04

 

 

See accompanying notes to consolidated financial statements.

 

 

 

2


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands)

 

Net income

 

$

2,176

 

 

$

2,526

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Unrealized gains on securities available-for-sale

 

 

669

 

 

 

479

 

Income tax benefit

 

 

(261

)

 

 

(188

)

Total other comprehensive income

 

 

408

 

 

 

291

 

Comprehensive income

 

$

2,584

 

 

$

2,817

 

 

See accompanying notes to consolidated financial statements.

 

 

3


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

For the Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

 

 

Preferred

Stock

 

 

Common

Stock

 

 

Surplus

 

 

Retained

Earnings

 

 

Treasury

Stock

 

 

Accumulated

Other

Comprehensive

Income

 

 

Total

Shareholders'

Equity

 

 

 

(dollars in thousands)

 

Balance at December 31, 2014

 

$

8,000

 

 

$

5

 

 

$

16,970

 

 

$

59,254

 

 

$

(4,572

)

 

$

386

 

 

$

80,043

 

Net income

 

 

 

 

 

 

 

 

 

 

 

2,526

 

 

 

 

 

 

 

 

 

2,526

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

291

 

 

 

291

 

Stock compensation expense, net of tax

 

 

 

 

 

 

 

 

53

 

 

 

 

 

 

 

 

 

 

 

 

53

 

Cash dividends declared on common stock

 

 

 

 

 

 

 

 

 

 

 

(229

)

 

 

 

 

 

 

 

 

(229

)

Cash dividends declared on preferred stock

 

 

 

 

 

 

 

 

 

 

 

(80

)

 

 

 

 

 

 

 

 

(80

)

Cash dividends declared on SBLF preferred stock

 

 

 

 

 

 

 

 

 

 

 

(38

)

 

 

 

 

 

 

 

 

(38

)

Proceeds from sale of common stock (1,220,750 shares)

 

 

 

 

 

13

 

 

 

16,965

 

 

 

 

 

 

 

 

 

 

 

 

16,978

 

Balance at March 31, 2015

 

$

8,000

 

 

$

18

 

 

$

33,988

 

 

$

61,433

 

 

$

(4,572

)

 

$

677

 

 

$

99,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2015

 

$

8,000

 

 

$

19

 

 

$

34,717

 

 

$

68,825

 

 

$

(4,758

)

 

$

221

 

 

$

107,024

 

Net income

 

 

 

 

 

 

 

 

 

 

 

2,176

 

 

 

 

 

 

 

 

 

2,176

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

408

 

 

 

408

 

Stock compensation expense, net of tax

 

 

 

 

 

 

 

 

128

 

 

 

 

 

 

 

 

 

 

 

 

128

 

Cash dividends declared on common stock

 

 

 

 

 

 

 

 

 

 

 

(289

)

 

 

 

 

 

 

 

 

(289

)

Cash dividends declared on preferred stock

 

 

 

 

 

 

 

 

 

 

 

(81

)

 

 

 

 

 

 

 

 

(81

)

Cash dividends declared on SBLF preferred stock

 

 

 

 

 

 

 

 

 

 

 

(21

)

 

 

 

 

 

 

 

 

(21

)

Proceeds from exercise of common stock options (1,943 shares)

 

 

 

 

 

 

 

 

33

 

 

 

 

 

 

 

 

 

 

 

 

33

 

Balance at March 31, 2016

 

$

8,000

 

 

$

19

 

 

$

34,878

 

 

$

70,610

 

 

$

(4,758

)

 

$

629

 

 

$

109,378

 

 

See accompanying notes to consolidated financial statements.

 

 

 

4


 

COUNTY BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended March 31, 2016 and 2015

(Unaudited)

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

2,176

 

 

$

2,526

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization of premises and equipment

 

 

177

 

 

 

151

 

Provision for loan losses

 

 

812

 

 

 

(602

)

Realized loss on sales of other real estate owned

 

 

 

 

 

373

 

Write-down of other real estate owned

 

 

84

 

 

 

182

 

Realized loss (gain) on sales of premises and equipment

 

 

(8

)

 

 

4

 

Increase in cash surrender value of bank owned life insurance

 

 

(72

)

 

 

(71

)

Deferred income tax expense (benefit)

 

 

(402

)

 

 

194

 

Stock compensation expense, net

 

 

128

 

 

 

53

 

Net amortization of securities

 

 

134

 

 

 

147

 

Net change in:

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

 

 

(69

)

 

 

(120

)

Loans held for sale

 

 

5,221

 

 

 

(5,262

)

Loan servicing rights

 

 

(150

)

 

 

(61

)

Accrued interest payable and other liabilities

 

 

(102

)

 

 

391

 

Net cash provided by (used in) operating activities

 

 

7,929

 

 

 

(2,095

)

Cash flows from investing activities

 

 

 

 

 

 

 

 

Proceeds from maturities, principal repayments, and call of securities available for sale

 

 

4,128

 

 

 

2,011

 

Purchases of securities available for sale

 

 

 

 

 

(1,561

)

Purchases of FHLB stock

 

 

(217

)

 

 

(218

)

Loan originations and principal collections, net

 

 

(27,817

)

 

 

13,323

 

Proceeds from sales of premises and equipment

 

 

13

 

 

 

11

 

Purchases of premises and equipment

 

 

(1,188

)

 

 

(54

)

Capitalized additions to other real estate owned

 

 

 

 

 

(39

)

Proceeds from sales of other real estate owned

 

 

 

 

 

1,493

 

Net cash provided by (used in) investing activities

 

 

(25,081

)

 

 

14,966

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Net decrease in demand and savings deposits

 

 

(30,117

)

 

 

(6,726

)

Net increase in certificates of deposits

 

 

51,072

 

 

 

9,698

 

Net change in other borrowings

 

 

(538

)

 

 

(18,211

)

Proceeds from FHLB advances

 

 

45,200

 

 

 

5,000

 

Repayment of FHLB advances

 

 

(28,200

)

 

 

 

Proceeds from issuance of common stock

 

 

33

 

 

 

16,978

 

Redemption of SBLF preferred stock

 

 

(15,000

)

 

 

 

Dividends paid on SBLF preferred stock

 

 

(21

)

 

 

(38

)

Dividends paid on preferred stock

 

 

(81

)

 

 

(80

)

Dividends paid on common stock

 

 

(289

)

 

 

(229

)

Net cash provided by financing activities

 

 

22,059

 

 

 

6,392

 

Net change in cash and cash equivalents

 

 

4,907

 

 

 

19,263

 

Cash and cash equivalents, beginning of period

 

 

14,907

 

 

 

10,480

 

Cash and cash equivalents, end of period

 

$

19,814

 

 

$

29,743

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

2,023

 

 

$

1,853

 

Income taxes

 

 

650

 

 

 

220

 

Noncash investing activities:

 

 

 

 

 

 

 

 

Transfer from loans to other real estate owned

 

$

159

 

 

$

 

Loans charged off

 

 

 

 

 

149

 

See accompanying notes to consolidated financial statements.

 

5


 

County Bancorp, Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements

NOTE 1 – BASIS OF PRESENTATION

The unaudited consolidated financial statements of County Bancorp, Inc. (the “Company”) and its subsidiaries have been prepared, in the opinion of management, to reflect all adjustments necessary for a fair presentiation of the financial position, results of operations, and cash flows for the interim period.  The results of operations for the three months ended March 31, 2016 may not necessarily be indicative of the results to be expected for the entire fiscal year.

Management of the Company is required to make estimates and assumptions which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, as well as the reported amounts of income and expenses during the reported periods.  Actual results could differ significantly from those estimates.

These unaudited interim financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”).  Certain information in footnote disclosure normally included in financial statements prepared in accordance with GAAP has been condensed or omitted pursuant to rules and regulations of the Securities and Exchange Commission (“SEC”).  These financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2015.

The Company qualifies as an “emerging growth company” under the Jumpstart Our Business Startups Act (the “JOBS Act”). Section 107 of the JOBS Act provides that an emerging growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended (the “Securities Act”), for complying with new or revised accounting standards. As an emerging growth company, the Company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company elected to take advantage of the benefits of this extended transition period.

NOTE 2—ACQUISITION

On November 19, 2015, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company, County Acquisition LLC, a wholly-owned subsidiary of the Company, and Fox River Valley Bancorp, Inc., a Wisconsin corporation (“Fox River Valley”), pursuant to which the Company will acquire Fox River Valley and its wholly-owned bank subsidiary, The Business Bank.  Under the terms of the Merger Agreement, the Company will acquire 100% of Fox River Valley’s outstanding common stock for aggregate consideration of $28.9 million, subject to downward adjustment under certain circumstances.

 

The purpose of the merger is for strategic reasons beneficial to the Company. The acquisition is consistent with its growth plans to expand into the desirable markets of Appleton and Green Bay, Wisconsin and diversify its loan portfolio to decrease its agricultural concentration.  The Company believes it is well-positioned to achieve stronger financial performance and enhance shareholder value through synergies of the combined operations.

 

Fox River Valley’s shareholders approved the Merger Agreement on March 17, 2016, and the merger transaction is appropriately not reflected in the Company’s March 31, 2016 financial statements.  The Company received the required regulatory approvals in April 2016, and the merger is expected to close on May 13, 2016, and is subject to customary closing conditions.

 

 

 

 

6


 

NOTE 3 – EARNINGS PER SHARE

Earnings per common share ("EPS") is computed using the two-class method.  Basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the applicable period.  Diluted earnings per share is computed using the weighted-average number of shares determined for the basic earnings per common share plus the dilutive effect of share-based compensation using the treasury stock method.

 

 

For the Three Months Ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

Net income from continuing operations

 

$

2,176

 

 

$

2,526

 

Less:  preferred stock dividends including SBLF

 

 

102

 

 

 

118

 

Income available to common shareholders for basic EPS

 

$

2,074

 

 

$

2,408

 

 

 

 

 

 

 

 

 

 

Average number of common shares issued

 

 

6,561

 

 

 

6,193

 

Less: weighted average treasury shares

 

 

422

 

 

 

410

 

Less: weighted average nonvested equity incentive plan shares

 

 

360

 

 

 

348

 

Weighted average number of common shares outstanding

 

 

5,779

 

 

 

5,435

 

Effect of dilutive options

 

 

109

 

 

 

120

 

Weighted average number of common shares outstanding

   used to calculate diluted earnings per common share

 

 

5,888

 

 

 

5,555

 

 

 

 

NOTE 4 – SECURITIES AVAILABLE-FOR-SALE

The amortized cost and fair value of securities available for sale as of March 31, 2016 and December 31, 2015 are as follows:

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

2,003

 

 

$

1

 

 

$

 

 

$

2,004

 

Municipal securities

 

 

43,462

 

 

 

346

 

 

 

(7

)

 

 

43,801

 

Mortgage-backed securities

 

 

33,189

 

 

 

698

 

 

 

 

 

 

33,887

 

 

 

$

78,654

 

 

$

1,045

 

 

$

(7

)

 

$

79,692

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

2,003

 

 

$

 

 

$

 

 

$

2,003

 

Municipal securities

 

 

46,185

 

 

 

185

 

 

 

(58

)

 

 

46,312

 

Mortgage-backed securities

 

 

34,728

 

 

 

356

 

 

 

(118

)

 

 

34,966

 

 

 

$

82,916

 

 

$

541

 

 

$

(176

)

 

$

83,281

 

7


 

The amortized cost and fair value of securities at March 31, 2016 and December 31, 2015, by contractual maturity, are shown below.  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.

 

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

Due in one year or less

 

$

10,588

 

 

$

10,611

 

Due from one to five years

 

 

32,179

 

 

 

32,433

 

Due from five to ten years

 

 

2,698

 

 

 

2,761

 

Due after ten years

 

 

 

 

 

 

Mortgage-backed securities

 

 

33,189

 

 

 

33,887

 

 

 

$

78,654

 

 

$

79,692

 

December 31, 2015

 

 

 

 

 

 

 

 

Due in one year or less

 

$

5,005

 

 

$

5,017

 

Due from one to five years

 

 

39,329

 

 

 

39,400

 

Due from five to ten years

 

 

3,854

 

 

 

3,898

 

Due after ten years

 

 

 

 

 

 

Mortgage-backed securities

 

 

34,728

 

 

 

34,966

 

 

 

$

82,916

 

 

$

83,281

 

There were no security sales for the three months ended March 31, 2016 and 2015, respectively.  

The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses that are not deemed to be other-than-temorarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at March 31, 2016 and December 31, 2015:

 

 

 

Less Than 12 Months

 

 

12 Months or Greater

 

 

Total

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Municipal securities

 

 

3,851

 

 

 

(5

)

 

 

610

 

 

 

(2

)

 

 

4,461

 

 

 

(7

)

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,851

 

 

$

(5

)

 

$

610

 

 

$

(2

)

 

$

4,461

 

 

$

(7

)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

2,003

 

 

$

 

 

$

 

 

$

 

 

$

2,003

 

 

$

 

Municipal securities

 

 

14,153

 

 

 

(53

)

 

 

711

 

 

 

(5

)

 

 

14,864

 

 

 

(58

)

Mortgage-backed securities

 

 

11,291

 

 

 

(86

)

 

 

2,039

 

 

 

(32

)

 

 

13,330

 

 

 

(118

)

 

 

$

27,447

 

 

$

(139

)

 

$

2,750

 

 

$

(37

)

 

$

30,197

 

 

$

(176

)

The unrealized loss on the investments at March 31, 2016 and December 31, 2015 was due to normal fluctuations and pricing inefficiencies.  The contractual terms of the investments do not permit the issuers to settle the securities at a price less than the amortized cost basis of the investment.  Because the Company does not intend to sell the investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of the amortized cost basis, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at March 31, 2016 and December 31, 2015.

 

 

8


 

NOTE 5 – LOANS

The components of loans were as follows:  

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

520,756

 

 

$

499,320

 

Commercial real estate loans

 

 

165,563

 

 

 

161,741

 

Commercial loans

 

 

52,518

 

 

 

51,978

 

Residential real estate loans

 

 

36,823

 

 

 

34,631

 

Installment and consumer other

 

 

188

 

 

 

519

 

  Total gross loans

 

 

775,848

 

 

 

748,189

 

Allowance for loan losses

 

 

(11,218

)

 

 

(10,405

)

    Loans, net

 

$

764,630

 

 

$

737,784

 

 

Changes in the allowance for loan losses by portfolio segment for the three months ended March 31, 2016  and 2015 were as follows: 

March 31, 2016

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

 

 

Residential

Real Estate

 

 

Installment and

Consumer Other

 

 

Total

 

 

 

(dollars in thousands)

 

Balance, beginning of year

 

$

6,355

 

 

$

2,237

 

 

$

1,268

 

 

$

533

 

 

$

12

 

 

$

10,405

 

Provision for loan losses

 

 

535

 

 

 

217

 

 

 

(97

)

 

 

167

 

 

 

(10

)

 

 

812

 

Loans charged off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Balance, end of period

 

$

6,891

 

 

$

2,454

 

 

$

1,171

 

 

$

700

 

 

$

2

 

 

$

11,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

3,456

 

 

$

3,326

 

 

$

2,420

 

 

$

1,392

 

 

$

9

 

 

$

10,603

 

Provision for loan losses

 

 

235

 

 

 

(405

)

 

 

(401

)

 

 

(25

)

 

 

(6

)

 

 

(602

)

Loans charged off

 

 

 

 

 

(36

)

 

 

(113

)

 

 

 

 

 

 

 

 

(149

)

Recoveries

 

 

1

 

 

 

1

 

 

 

415

 

 

 

 

 

 

 

 

 

417

 

Balance, end of period

 

$

3,692

 

 

$

2,886

 

 

$

2,321

 

 

$

1,367

 

 

$

3

 

 

$

10,269

 

 

9


 

The following tables present the balances in the allowance for loan losses and the recorded investment and unpaid principal balance in loans by portfolio segment and based on impairment method as of March 31, 2016 and December 31, 2015: 

 

 

March 31, 2016

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

874

 

 

$

6,017

 

 

$

6,891

 

Commercial real estate loans

 

 

798

 

 

 

1,656

 

 

 

2,454

 

Commercial loans

 

 

807

 

 

 

363

 

 

 

1,170

 

Residential real estate loans

 

 

 

 

 

701

 

 

 

701

 

Installment and consumer other

 

 

 

 

 

2

 

 

 

2

 

Total ending allowance for loan losses

 

 

2,479

 

 

 

8,739

 

 

 

11,218

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

 

15,899

 

 

 

504,857

 

 

 

520,756

 

Commercial real estate loans

 

 

4,173

 

 

 

161,390

 

 

 

165,563

 

Commercial loans

 

 

4,379

 

 

 

48,139

 

 

 

52,518

 

Residential real estate loans

 

 

107

 

 

 

36,716

 

 

 

36,823

 

Installment and consumer other

 

 

 

 

 

188

 

 

 

188

 

Total loans

 

 

24,558

 

 

 

751,290

 

 

 

775,848

 

Net loans

 

$

22,079

 

 

$

742,551

 

 

$

764,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

 

 

(dollars in thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

1,055

 

 

$

5,300

 

 

$

6,355

 

Commercial real estate loans

 

 

357

 

 

 

1,880

 

 

 

2,237

 

Commercial loans

 

 

890

 

 

 

378

 

 

 

1,268

 

Residential real estate loans

 

 

 

 

 

533

 

 

 

533

 

Installment and consumer other

 

 

 

 

 

12

 

 

 

12

 

Total ending allowance for loan losses

 

 

2,302

 

 

 

8,103

 

 

 

10,405

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

 

20,724

 

 

 

478,596

 

 

 

499,320

 

Commercial real estate loans

 

 

4,197

 

 

 

157,544

 

 

 

161,741

 

Commercial loans

 

 

5,481

 

 

 

46,497

 

 

 

51,978

 

Residential real estate loans

 

 

 

 

 

34,631

 

 

 

34,631

 

Installment and consumer other

 

 

 

 

 

519

 

 

 

519

 

Total loans

 

 

30,402

 

 

 

717,787

 

 

 

748,189

 

Net loans

 

$

28,100

 

 

$

709,684

 

 

$

737,784

 

10


 

 

The following tables present the aging of the recorded investment in past due loans at March 31, 2016 and December 31, 2015:

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90+ Days

Past Due

 

 

Total

Past Due

 

 

Loans Not

Past Due

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

 

 

$

868

 

 

$

11,212

 

 

$

12,080

 

 

$

508,676

 

Commercial real estate loans

 

 

 

 

 

 

 

 

2,417

 

 

 

2,417

 

 

 

163,146

 

Commercial loans

 

 

 

 

 

 

 

 

3,477

 

 

 

3,477

 

 

 

49,041

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,823

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

188

 

   Total

 

$

 

 

$

868

 

 

$

17,106

 

 

$

17,974

 

 

$

757,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

978

 

 

$

5

 

 

$

2,405

 

 

$

3,388

 

 

$

495,932

 

Commercial real estate loans

 

 

 

 

 

234

 

 

 

2,418

 

 

 

2,652

 

 

 

159,089

 

Commercial loans

 

 

 

 

 

 

 

 

3,476

 

 

 

3,476

 

 

 

48,502

 

Residential real estate loans

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

34,626

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

519

 

   Total

 

$

983

 

 

$

239

 

 

$

8,299

 

 

$

9,521

 

 

$

738,668

 

 

The following table lists information on nonaccrual, restructured, and certain past due loan at March 31, 2016 and December 31, 2015:

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

 

2015

 

 

 

(dollars in thousands)

 

Nonaccrual loans, 90 days or more past due

 

$

17,106

 

 

$

8,299

 

Nonaccrual loans 30-89 days past due

 

 

690

 

 

 

1,212

 

Nonaccrual loans, less than 30 days past due

 

 

1,768

 

 

 

15,068

 

Restructured loans not on nonaccrual status

 

 

602

 

 

 

610

 

90 days or more past due and still accruing

 

 

 

 

 

 

 

 

The following table presents the recorded investment in nonaccrual loans and loans past due 90 days or more at March 31, 2016 and December 31, 2015:

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

 

2015

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

13,058

 

 

$

17,705

 

Commercial real estate loans

 

 

2,922

 

 

 

3,162

 

Commercial loans

 

 

3,477

 

 

 

3,712

 

Residential real estate loans

 

 

107

 

 

 

 

   Total

 

$

19,564

 

 

$

24,579

 

 

The average recorded investment in total impaired loans for the three months ended March 31, 2016 and for the year ended December 31, 2015 amounted to approximately $27.5 million and $27.6 million, respectively.  Interest income recognized on total impaired loans for the three months ended March 31, 2016 and for the year ended December 31, 2015 amounted to approximately $0.1 million and $1.7 million, respectively.  For nonaccrual loans included in impaired loans, the interest income that would have been recognized had those loans been performing in accordance with their original terms would have been approximately $0.4 million and $1.7 million for the three months ended March 31, 2016 and for the year ended December 31, 2015, respectively.  

 

Troubled Debt Restructurings

The Company has allocated approximately $0.3 million and $0.7 million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDR”) at March 31, 2016 and December 31, 2015, respectively.  The Company

11


 

has no additional lending commitments at March 31, 2016 and December 31, 2015 to customers with outstanding loans that are classified as TDRs.

A TDR on nonaccrual status is classified as a nonaccrual loan until evaluation supports reasonable assurance of repayment and of performance according to the modified terms of the loan.  Once this assurance is reached, the TDR is classified as a restructured loan.  There were no unfunded commitments on these loans at March 31, 2016, and December 31, 2015.  The following table presents the TDRs by loan class at March 31, 2016 and December 31, 2015:

 

 

Non-Accrual

 

 

Restructured and Accruing

 

 

Total

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

6,165

 

 

$

 

 

$

6,165

 

Commercial real estate loans

 

 

504

 

 

 

483

 

 

 

987

 

Commercial loans

 

 

107

 

 

 

119

 

 

 

226

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

   Total

 

$

6,776

 

 

$

602

 

 

$

7,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural loans

 

$

1,337

 

 

$

 

 

$

1,337

 

Commercial real estate loans

 

 

744

 

 

 

486

 

 

 

1,230

 

Commercial loans

 

 

235

 

 

 

124

 

 

 

359

 

Residential real estate loans

 

 

 

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

 

 

 

   Total

 

$

2,316

 

 

$

610

 

 

$

2,926

 

 Credit Quality Indicators

The Company categorizes loans into risk categories based on relevant information about the ability of the borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes agricultural, commercial, and commercial real estate loans individually by classifying the credits as to credit risk. The process of analyzing loans for changes in risk rating is ongoing through routine monitoring of the portfolio and annual internal credit reviews for credits with total exposure in excess of $300,000. The Company uses the following definitions for credit risk ratings:

Sound. Credits classified as sound show very good probability of ongoing ability to meet and/or exceed obligations.

Acceptable. Credits classified as acceptable show a good probability of ongoing ability to meet and/or exceed obligations.

Satisfactory. Credits classified as satisfactory show fair probability of ongoing ability to meet and/or exceed obligations.

Low Satisfactory.  Credits classified as low satisfactory show fair probability of ongoing ability to meet and/or exceed obligations.  Low satisfactory credits may be newer or have less of an established track record of financial performance, inconsistent earnings, or may be going through an expansion.

Watch. Credits classified as watch show some questionable probability of ongoing ability to meet and/or exceed obligations.

Special Mention. Credits classified as special mention show potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loans or of the institution’s credit position at some future date.

Substandard. Credits classified as substandard generally have well-defined weaknesses that jeopardize the repayment of the debt. They have a distinct possibility that a loss will be sustained if the deficiencies are not corrected.

Doubtful. Credits classified as doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable.

12


 

The Company categorizes residential real estate, installment and consumer other loans as satisfactory at the time of origination based on information obtained as to the ability of the borrower(s) to service their debt, such as current financial information, employment status and history, historical payment experience, credit scores and type and amount of collateral among other factors. The Company updates relevant information on these types of loans at the time of refinance, troubled debt restructuring or other indications of financial difficulty, downgrading as needed using the same category descriptions as for agricultural, commercial, and commercial real estate loans. In addition, the Company further considers current payment status as an indicator of which risk category to assign the borrower.

The greater the level of deteriorated risk as indicated by a loan’s assigned risk category, the greater the likelihood a loss will occur in the future. If the loan is impaired then the loan loss reserves for the loan are recorded at the loss level of impairment. If the loan is not impaired, then its loan loss reserves are determined by the application of a loss rate that increases with risk in accordance with the allowance for loan loss analysis.

Based on the most recent analysis performed by management, the risk category of loans by class of loans is as follows as of March 31, 2016 and December 31, 2015: 

 

 

As of March 31, 2016

 

 

 

Sound/

Acceptable/

Satisfactory/

Low Satisfactory

 

 

Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

Loans

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

463,869

 

 

$

27,903

 

 

$

13,085

 

 

$

15,899

 

 

$

520,756

 

Commercial real estate loans

 

 

141,961

 

 

 

15,030

 

 

 

4,399

 

 

 

4,173

 

 

 

165,563

 

Commercial loans

 

 

42,409

 

 

 

5,218

 

 

 

512

 

 

 

4,379

 

 

 

52,518

 

Residential real estate loans

 

 

29,626

 

 

 

4,561

 

 

 

2,529

 

 

 

107

 

 

 

36,823

 

Installment and consumer other

 

 

186

 

 

 

2

 

 

 

 

 

 

 

 

 

188

 

Total

 

$

678,051

 

 

$

52,714

 

 

$

20,525

 

 

$

24,558

 

 

$

775,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

Sound/

Acceptable/

Satisfactory/

Low Satisfactory

 

 

Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

Loans

 

 

 

(dollars in thousands)

 

Agricultural loans

 

$

441,528

 

 

$

30,762

 

 

$

6,306

 

 

$

20,724

 

 

$

499,320

 

Commercial real estate loans

 

 

139,061

 

 

 

13,956

 

 

 

4,527

 

 

 

4,197

 

 

 

161,741

 

Commercial loans

 

 

40,496

 

 

 

5,468

 

 

 

533

 

 

 

5,481

 

 

 

51,978

 

Residential real estate loans

 

 

27,514

 

 

 

4,572

 

 

 

2,545

 

 

 

 

 

 

34,631

 

Installment and consumer other

 

 

518

 

 

 

1

 

 

 

 

 

 

 

 

 

519

 

Total

 

$

649,117

 

 

$

54,759

 

 

$

13,911

 

 

$

30,402

 

 

$

748,189

 

 

NOTE 6 – LOAN SERVICING RIGHTS

Loans serviced for others are not included in the accompanying consolidated balance sheets.  The risks inherent in servicing assets relate primarily to changes in prepayments that result from shifts in interest rates.  The unpaid principal balances of mortgage and other loans serviced for others were approximately $505.5 million and $495.9 million at March 31, 2016 and December 31, 2015, respectively.  The fair value of these rights were approximately $10.9 million and $10.7 million at March 31, 2016 and December 31, 2015, respectively.  The fair value of servicing rights was determined using an assumed discount rate of 10 percent and prepayment speeds primarily ranging from 4 percent to 9 percent, depending upon the stratification of the specific right, and nominal credit losses.

The following summarizes servicing rights capitalized and amortized, along with the aggregate activity in related valuation allowances:

 

13


 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(dollars in thousands)

 

Loan servicing rights:

 

 

 

 

 

 

 

 

  Balance, beginning of period

 

$

8,145

 

 

$

7,746

 

    Additions

 

 

1,023

 

 

 

3,731

 

    Disposals

 

 

(378

)

 

 

(1,421

)

    Amortization

 

 

(496

)

 

 

(1,911

)

  Balance, end of period

 

$

8,294

 

 

$

8,145

 

 

NOTE 7 – DEPOSITS

Deposits are summarized as follows at March 31, 2016 and December 31, 2015:

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

 

(dollars in thousands)

 

Demand deposits

 

$

63,276

 

 

$

70,914

 

Savings

 

 

152,501

 

 

 

174,979

 

Certificates of deposit

 

 

477,404

 

 

 

426,333

 

Total deposits

 

$

693,181

 

 

$

672,226

 

At March 31, 2016 and December 31, 2015, brokered deposits amounted to $184.6 million and $164.6 million, respectively, and are included in savings and certificates of deposit categories.

 

 

NOTE 8 – EQUITY INCENTIVE PLAN

Under the Company’s 2012 Equity Incentive Compensation Plan (the “Plan”), the Company may grant options to purchase shares of common stock and issue restricted stock to its directors, officers, and employees.  Both qualified and non-qualified stock options and restricted stock may be granted and issued, respectively, under the Plan.

The exercise price of each option equals the market price of the Company’s stock on the date of grant and an option’s maximum term is ten years. Vesting periods range from one to five years from the date of grant. The restricted stock vesting periods range from one to five years from the date of issuance.

The status of the Company’s Plan and changes in the Plan as of March 31, 2016 are as follows:

 

 

March 31, 2016

 

 

 

Number

of

Options

 

 

Weighted-Average

Exercise Price

 

 

Aggregate

Intrinsic

Value (1)

 

 

 

(dollars in thousands except option and

per share data)

 

Outstanding, beginning of year

 

 

351,931

 

 

$

13.71

 

 

 

 

 

Granted

 

 

18,675

 

 

 

19.77

 

 

 

 

 

Exercised

 

 

(1,943

)

 

 

17.15

 

 

 

 

 

Forfeited/expired

 

 

 

 

 

 

 

 

 

 

Outstanding, end of period

 

 

368,663

 

 

$

14.00

 

 

$

2,241

 

Options exercisable at period-end

 

 

265,033

 

 

$

12.46

 

 

$

2,020

 

Weighted-average fair value of options granted during

   the period (2)

 

 

 

 

 

$

4.84

 

 

 

 

 

 

(1)

The aggregate intrinsic value of a stock option in the table above represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holders had all option holders exercised their options on March 31, 2016. This amount changes based on changes in the market value of the Company’s stock.

(2)

The fair value (present value of the estimated future benefit to the option holder) of each option grant is estimated on the date of grant using the Black-Scholes option pricing model.

14


 

Activity in restricted stock awards (“RSA”) as of March 31, 2016 is as follows:

 

 

March 31, 2016

 

 

 

RSAs

 

 

Weighted

Average Grant

Price

 

Outstanding, beginning of year

 

 

46,621

 

 

$

14.92

 

Granted

 

 

13,757

 

 

 

19.77

 

Vested

 

 

(10,980

)

 

 

12.00

 

Forfeited/expired

 

 

 

 

 

 

Outstanding, end of period

 

 

49,398

 

 

$

16.92

 

For the three months ended March 31, 2016 and 2015, share-based compensation expense, including options and restricted stock awards, applicable to the Plan was $128.0 thousand and $53.0 thousand, respectively.

As of March 31, 2016, unrecognized share-based compensation expense related to nonvested options and restricted stock awards amounted to $1.0 million and is expected to be recognized over a weighted average period of 2.0 years.

 

 

NOTE 9 – REGULATORY MATTERS

The Company (on a consolidated basis) and Investors Community Bank (the “Bank”) are each subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and 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 capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of Total and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets, as such terms are defined in the regulations. Management believed, as of March 31, 2016 and December 31, 2015, that the Company and the Bank met all capital adequacy requirements to which they were subject.

As of March 31, 2016, the Bank’s capital ratios met those required to be considered as 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 following tables.

15


 

The Company’s and the Bank’s actual capital amounts and ratios are presented in the following table:

 

 

Actual

 

 

Minimum For

Capital Adequacy

Purposes:

 

 

Minimum To Be Well

Capitalized Under

Prompt Corrective

Action Provisions:

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

131,691

 

 

 

15.59

%

 

$

67,567

 

 

 

8.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

114,237

 

 

 

13.53

%

 

 

67,551

 

 

 

8.00

%

 

$

84,438

 

 

 

10.00

%

Tier 1 Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

121,121

 

 

 

14.34

%

 

 

50,675

 

 

 

6.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

103,667

 

 

 

12.28

%

 

 

50,663

 

 

 

6.00

%

 

 

67,551

 

 

 

8.00

%

Tier 1 Capital (to average assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

121,121

 

 

 

13.44

%

 

 

36,047

 

 

 

4.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

103,667

 

 

 

11.51

%

 

 

36,026

 

 

 

4.00

%

 

 

45,033

 

 

 

5.00

%

Tier 1 Common Equity Ratio (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

100,749

 

 

 

11.93

%

 

 

43,285

 

 

 

5.13

%

 

Not applicable

 

 

 

 

 

Bank

 

 

103,667

 

 

 

12.28

%

 

 

43,275

 

 

 

5.13

%

 

 

54,885

 

 

 

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

144,495

 

 

 

17.51

%

 

$

66,013

 

 

 

8.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

125,354

 

 

 

15.19

%

 

 

66,000

 

 

 

8.00

%

 

$

82,500

 

 

 

10.00

%

Tier 1 Capital (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

134,175

 

 

 

16.26

%

 

 

49,510

 

 

 

6.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

115,036

 

 

 

13.94

%

 

 

49,500

 

 

 

6.00

%

 

 

66,000

 

 

 

8.00

%

Tier 1 Capital (to average assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

134,175

 

 

 

15.49

%

 

 

34,656

 

 

 

4.00

%

 

Not applicable

 

 

 

 

 

Bank

 

 

115,036

 

 

 

13.29

%

 

 

34,635

 

 

 

4.00

%

 

 

43,294

 

 

 

5.00

%

Tier 1 Common Equity Ratio (to risk weighted assets):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

98,803

 

 

 

11.97

%

 

 

37,132

 

 

 

4.50

%

 

Not applicable

 

 

 

 

 

Bank

 

 

115,036

 

 

 

13.94

%

 

 

37,125

 

 

 

4.50

%

 

 

53,625

 

 

 

6.50

%

The Basel III Capital Rules, which became effective January 1, 2015, revised the prompt corrective action requirements by, among other things: (i) introducing a Common Equity Tier 1 ratio requirement at each level (other than critically undercapitalized), with the required Common Equity Tier 1 ratio being 6.5% for “well-capitalized” status; (ii) increasing the minimum Tier 1 capital ratio requirement for each category (other than critically undercapitalized), with the minimum Tier 1 capital ratio for “well-capitalized” status being 8% (compared to the prior ratio of 6%); and (iii) eliminating the former provision that provided that a bank with a composite supervisory rating of 1 may have a 3% Leverage Ratio and still be adequately capitalized. The Basel III Capital Rules do not change the total risk based capital requirement for any prompt corrective action category.  The Basel III Capital Rules also implemented a new capital conservation buffer that is added to the minimum requirements for capital adequacy purposes.  The capital conservation buffer is subject to a three year phase-in period that began on January 1, 2016 and will be fully phased in on January 1, 2019 at 2.5%.  The required phase-in capital conservation buffer during 2016 is 0.625%.  At the present time, the ratios for the Company and the Bank are sufficient to meet the fully phased-in conservation buffer.

 

 

NOTE 10 – FAIR VALUE MEASUREMENTS

ASC 820-10 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

16


 

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 independent, knowledgeable, and both able and willing to transact.

ASC 820-10 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 or unobservable. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources. Unobservable inputs 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 820-10 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—Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

Level 2—Valuation is based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.

Level 3—Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

The following methods and assumptions were used by the Company in estimating the fair value disclosures for financial instruments:

Cash and Cash Equivalents and Interest-Bearing Deposits in Banks

The carrying amounts of cash and short-term instruments approximate fair values based on the short-term nature of the assets.

Fair values of other interest-bearing deposits are estimated using discounted cash flow analyses based on current rates for similar types of deposits.

Securities Available for Sale

Where quoted prices are available in an active market, the Company classifies the securities within Level 1 of the valuation hierarchy. Securities are defined as both long and short positions. Level 1 securities include highly liquid government bonds and exchange-traded equities.

If quoted market prices are not available, the Company estimates fair values using pricing models and discounted cash flows that consider standard input factors such as observable market data, benchmark yields, interest rate volatilities, broker/dealer quotes and credit spreads.

17


 

Examples of such instruments, which would generally be classified within Level 2 of the valuation hierarchy, include U.S. government and agency securities, corporate bonds and other securities. Mortgage-backed securities are included in Level 2 if observable inputs are available. In certain cases where there is limited activity or less transparency around inputs to the valuation, the Company classifies those securities in Level 3.

Loans

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. Fair values for certain mortgage loans (e.g., one-to-four family residential), credit card loans, and other consumer loans are based on quoted market prices of similar loans sold in conjunction with securitization transactions, adjusted for differences in loan characteristics. Fair values for other loans (e.g., commercial and agricultural loans) are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for non-performing loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.

Loans Held for Sale

The carrying value of loans held for sale generally approximates fair value based on the short-term nature of the assets. If management identifies a loan held for sale that will ultimately sell at a value less than its carrying value, it is recorded at the estimated value. 

Loan Servicing Rights

Fair value is based on market prices for comparable loan servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income.

Other Real Estate Owned

Loans on which the underlying collateral has been repossessed are adjusted to fair value upon transfer to other real estate owned. Subsequently, other real estate owned is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral, or management’s estimation of the value of the collateral. Due to the significance of the unobservable inputs, all other real estate owned are classified as Level 3.

Deposits

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, statement savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Other Borrowings

The carrying amounts of federal funds purchased, other borrowings, and other short-term borrowings maturing within ninety days approximate their fair values.

Advances from FHLB

Current market rates for debt with similar terms and remaining maturities are used to estimate fair value of existing debt. Fair values are estimated using discounted cash flow analyses based on current market rates for similar types of borrowing arrangements.

Subordinated Debentures

The carrying amounts approximate fair value.

Accrued Interest

The carrying amounts approximate fair value.

18


 

Commitments to Extend Credit and Standby Letters of Credit

As of March 31, 2016 and December 31, 2015, the carrying and fair values of the commitment to extend credit and standby letters of credit are not considered significant.

Assets measured at fair value on a recurring basis are summarized below:

 

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Total

Fair

Value

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

2,004

 

 

$

 

 

$

2,004

 

Municipal securities

 

 

 

 

 

43,801

 

 

 

 

 

 

43,801

 

Mortgage-backed securities

 

 

 

 

 

33,887

 

 

 

 

 

 

33,887

 

Total assets at fair value

 

$

 

 

$

79,692

 

 

$

 

 

$

79,692

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agency securities

 

$

 

 

$

2,003

 

 

$

 

 

$

2,003

 

Municipal securities

 

 

 

 

 

46,312

 

 

 

 

 

 

46,312

 

Mortgage-backed securities

 

 

 

 

 

34,966

 

 

 

 

 

 

34,966

 

Total assets at fair value

 

$

 

 

$

83,281

 

 

$

 

 

$

83,281

 

 

Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, they are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the financial instruments carried on the consolidated balance sheet by caption and by level in the fair value hierarchy for which a nonrecurring change in fair value has been recorded:

 

 

 

Level 1

Inputs

 

 

Level 2

Inputs

 

 

Level 3

Inputs

 

 

Impairment

Losses

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

22,079

 

 

$

2,479

 

Other real estate owned

 

 

 

 

 

 

 

 

2,947

 

 

 

84

 

Total assets at fair value

 

$

 

 

$

 

 

$

25,026

 

 

$

2,563

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

28,100

 

 

$

2,302

 

Other real estate owned

 

 

 

 

 

 

 

 

2,872

 

 

 

256

 

Total assets at fair value

 

$

 

 

$

 

 

$

30,972

 

 

$

2,558

 

 

The significant inputs used in the fair value measurements for Level 3 assets measured at fair value on a nonrecurring basis are as follows:

March 31, 2016

 

 

Valuation

Techniques

 

Unobservable

Inputs

 

Range

(Average)

Impaired loans

 

Evaluation of collateral

 

Estimation of value

 

NM*

Other real estate owned

 

Appraisal

 

Appraisal adjustment

 

6%-46% (14%)

 

 

 

 

 

 

 

December 31, 2015

 

 

Valuation

Techniques

 

Unobservable

Inputs

 

Range

(Average)

Impaired loans

 

Evaluation of collateral

 

Estimation of value

 

NM*

Other real estate owned

 

Appraisal

 

Appraisal adjustment

 

4%-23% (12%)

 

 *

Not Meaningful. Evaluations of the underlying assets are completed for each impaired loan with a specific reserve. The types of collateral vary widely and could include accounts receivables, inventory, a variety of equipment, and real estate. Collateral evaluations are reviewed and discounted as appropriate based on knowledge of the specific type of collateral. In the case of real estate, an independent appraisal may be obtained. Types of discounts considered include aging of receivables, condition of the

19


 

collateral, potential market for the collateral, and estimated disposal costs. These discounts will vary from loan to loan, thus providing a range would not be meaningful.  

The estimated fair values, and related carrying or notional amounts, of the Company’s financial instruments are as follows:

 

 

March 31,

 

 

December 31,

 

 

 

 

 

2016

 

 

2015

 

 

 

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Input

Level

 

 

(dollars in thousands)

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

19,814

 

 

$

19,814

 

 

$

14,907

 

 

$

14,907

 

 

1

FHLB Stock

 

 

3,724

 

 

 

3,724

 

 

 

3,507

 

 

 

3,507

 

 

2

Securities available for sale

 

 

79,692

 

 

 

79,692

 

 

 

83,281

 

 

 

83,281

 

 

2

Loans, net of allowance for loan losses

 

 

764,630

 

 

 

774,439

 

 

 

737,784

 

 

 

745,572

 

 

3

Loans held for sale

 

 

3,980

 

 

 

3,980

 

 

 

9,201

 

 

 

9,201

 

 

3

Accrued interest receivable

 

 

2,528

 

 

 

2,528

 

 

 

2,562

 

 

 

2,562

 

 

2

Loan servicing rights

 

 

8,294

 

 

 

10,934

 

 

 

8,145

 

 

 

10,705

 

 

3

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Time

 

 

477,404

 

 

 

484,466

 

 

 

426,333

 

 

 

431,077

 

 

3

Other deposits

 

 

215,777

 

 

 

216,025

 

 

 

245,893

 

 

 

242,493

 

 

1

Other borrowings

 

 

3,407

 

 

 

3,407

 

 

 

3,945

 

 

 

3,945

 

 

3

Advances from FHLB

 

 

83,445

 

 

 

84,812

 

 

 

66,445

 

 

 

67,318

 

 

3

Subordinated debentures

 

 

12,372

 

 

 

12,372

 

 

 

12,372

 

 

 

12,372

 

 

3

Accrued interest payable

 

 

1,617

 

 

 

1,617

 

 

 

1,459

 

 

 

1,459

 

 

2

 

 

NOTE 11 – OTHER REAL ESTATE OWNED

Changes in other real estate owned are as follows:

 

 

For the three months ended

 

 

 

March 31,

 

 

 

 

2016

 

 

 

2015

 

 

 

(dollars in thousands)

 

Balance, beginning of period

 

$

2,872

 

 

$

7,137

 

Assets foreclosed

 

 

159

 

 

 

 

Write-down of other real estate owned

 

 

(84

)

 

 

(182

)

Net loss on sales of other real estate owned

 

 

 

 

 

(373

)

Capitalized additions to other real estate owned

 

 

 

 

 

39

 

Proceeds from sale of other real estate owned

 

 

 

 

 

(1,493

)

Balance, end of period

 

$

2,947

 

 

$

5,128

 

 

Expenses applicable to other real estate owned include the following:

 

 

For the three months ended

 

 

 

March 31,

 

 

 

 

2016

 

 

 

2015

 

 

 

(dollars in thousands)

 

Net loss on sales of other real estate owned

 

$

 

 

$

373

 

Write-down of other real estate owned

 

 

84

 

 

 

182

 

Operating expenses, net of rental income

 

 

31

 

 

 

(31

)

 

 

$

115

 

 

$

524

 

NOTE 12 – SUBSEQUESNT EVENTS

Management evaluated subsequent events through the date the financial statements were issued. There were no significant events or transactions occurring after March 31, 2016, but prior to May 12, 2016, that provided additional evidence about conditions that

20


 

existed at March 31, 2016. There were no other significant events or transactions that provided evidence about conditions that did not exist at March 31, 2016.

 

 

 

  

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis should be read in conjunction with our consolidated financial statements and related notes thereto included elsewhere in this Form 10-Q. This report contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause such differences are discussed in the sections titled “Forward-Looking Statements” and “Risk Factors” and other sections of the Company’s December 31, 2015 Annual Report on Form 10-K.  Furthermore, forward-looking statements speak only as of the date they are made. Except as required under the federal securities laws or the rules and regulations of the SEC, we do not undertake any obligation to update or review any forward-looking information, whether as a result of new information, future events or otherwise.

Overview

County Bancorp, Inc. (“we,” “us,” “our” or the “Company”) is a Wisconsin corporation founded in May 1996 and is registered as a bank holding company under the Bank Holding Company Act of 1956, as amended. Our primary activities consist of operating through our wholly-owned subsidiary bank, Investors Community Bank, headquartered in Manitowoc, Wisconsin, and providing a wide range of banking and related business services through the Bank and our other subsidiaries.

In addition to the Bank, we have three wholly-owned subsidiaries, County Bancorp Statutory Trust II and County Bancorp Statutory Trust III, which are Delaware statutory trusts, and County Acquisition LLC, which is a Wisconsin limited liability company formed solely to facilitate the merger with Fox River Valley Bancorp, Inc., as described below.  The Bank is the sole shareholder of ICB Investments Corp., a Nevada corporation, and is the sole member of Investors Insurance Services, LLC and ABS 1, LLC, which are both Wisconsin limited liability companies.  

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans, and the interest we pay on interest-bearing liabilities, such as deposits. We generate most of our revenue from interest on loans and investments and loan- and deposit-related fees. Our loan portfolio consists of a mix of agricultural, commercial real estate, commercial, residential real estate, and installment and consumer loans. Our primary source of funding is deposits. Our largest expenses are interest on these deposits and salaries and related employee benefits. We measure our performance through various metrics, including our pre-tax net income, net interest margin, efficiency ratio, return on average assets, return on average common shareholders’ equity, earnings per share, and ratio of non-performing assets to total assets. We are also required to maintain appropriate regulatory leverage and risk-based capital ratios.

Merger Transaction

On November 19, 2015, the Company and County Acquisition LLC entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Fox River Valley Bancorp, Inc. (“Fox River Valley”), pursuant to which the Company will acquire Fox River Valley and its wholly-owned bank subsidiary, The Business Bank.  Pursuant to the terms and subject to the conditions set forth in the Merger Agreement, County has agreed to pay $28.9 million in the form of 50% cash and 50% common stock of the Company as merger consideration.  The merger consideration is subject to downward adjustment if Fox River Valley’s adjusted equity is below a certain threshold.

The Company and Fox River Valley filed with the SEC a registration statement on Form S-4, which included a proxy statement/prospectus, which became effective on January 29, 2016.  Fox River Valley called a special shareholder meeting, and its shareholders approved the merger on March 17, 2016.  We have received the required regulatory approvals, and the merger is expected to close on May 13, 2016, and is subject to customary closing conditions.  For additional information on this proposed merger, see Note 2. “Acquisition” to our consolidated financial statements.

Initial Public Offering

On January 22, 2015, we closed our initial public offering (“IPO”), in which we offered 1,357,000 shares of common stock for gross proceeds of $21.4 million.  Of the 1,357,000 shares sold, 1,210,750 shares were sold by the Company and 146,250 shares were sold by certain selling shareholders.  The Company did not receive any proceeds from the sale of shares by the selling shareholders.  The offer and sale of all shares of the IPO were registered under the Securities Act, pursuant to a registration statement on Form S-1, which was declared effective by the SEC on January 15, 2015.

21


 

The net proceeds from our IPO were $16.9 million after deducting underwriting discounts and commissions of $1.2 million and other offering expenses of $1.0 million for total expenses of $2.2 million.

Operational Highlights

 

·

Total loans were $775.8 million at March 31, 2016 compared to $748.2 million at December 31, 2015, and $635.1 million at March 31, 2015, an increase of 3.7% and 22.2%, respectively.

 

·

Non-performing assets decreased 18.0% from $27.5 million at December 31, 2015 to $22.5 million at March 31, 2016.

 

·

Net interest income increased by $0.7 million from $6.2 million for the three months ended March 31, 2015, to $6.9 million for the three months ended March 31, 2016.

 

·

Income before provision for loan losses and income tax expense was $4.3 million for the three months ended March 31, 2016 compared to $3.4 million for the three months ended March 31, 2015, an increase of 25.2%.

 

·

The Company redeemed $15.0 million of Small Business Lending Fund (“SBLF”) preferred stock on February 23, 2016.  

 

·

We completed construction and opened our new branch location in Stevens Point, Wisconsin on February 1, 2016.

22


 

Selected Financial Data

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

December 31, 2015

 

 

 

(unaudited)

 

 

 

 

 

Selected Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

9,118

 

 

$

7,981

 

 

$

33,767

 

Interest expense

 

 

2,181

 

 

 

1,816

 

 

 

7,520

 

Net interest income

 

 

6,937

 

 

 

6,165

 

 

 

26,247

 

Provision for (recovery of ) loan losses

 

 

812

 

 

 

(602

)

 

 

(1,019

)

Net interest income after provision for (recovery of) loan losses

 

 

6,125

 

 

 

6,767

 

 

 

27,266

 

Non-interest income

 

 

1,937

 

 

 

1,875

 

 

 

7,685

 

Non-interest expense

 

 

4,591

 

 

 

4,618

 

 

 

17,458

 

Income tax expense

 

 

1,295

 

 

 

1,498

 

 

 

6,519

 

Net income

 

$

2,176

 

 

$

2,526

 

 

$

10,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.36

 

 

$

0.44

 

 

$

1.85

 

Diluted

 

$

0.35

 

 

$

0.43

 

 

$

1.82

 

Cash dividends per common share

 

$

0.05

 

 

$

0.04

 

 

$

0.16

 

Book value per share

 

$

17.52

 

 

$

15.97

 

 

$

17.16

 

Weighted average common shares - basic

 

 

5,779,085

 

 

 

5,435,428

 

 

 

5,664,678

 

Weighted average common shares - diluted

 

 

5,888,054

 

 

 

5,555,521

 

 

 

5,777,802

 

Common shares outstanding, end of period

 

 

5,786,701

 

 

 

5,733,919

 

 

 

5,771,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Balance Sheet Data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

909,557

 

 

$

781,409

 

 

$

884,889

 

Securities

 

 

79,692

 

 

 

81,165

 

 

 

83,281

 

Total loans

 

 

775,848

 

 

 

635,067

 

 

 

748,189

 

Allowance for loan losses

 

 

(11,218

)

 

 

(10,269

)

 

 

(10,405

)

Total deposits

 

 

693,181

 

 

 

608,441

 

 

 

672,226

 

Other borrowings and FHLB advances

 

 

86,852

 

 

 

38,646

 

 

 

70,390

 

Subordinated debentures

 

 

12,372

 

 

 

12,372

 

 

 

12,372

 

Total shareholders' equity

 

 

109,378

 

 

 

99,544

 

 

 

107,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.97

%

 

 

1.29

%

 

 

1.35

%

Return on average common shareholders' equity (1)

 

 

8.99

%

 

 

11.09

%

 

 

11.27

%

Net interest margin

 

 

3.19

%

 

 

3.33

%

 

 

3.36

%

Interest rate spread

 

 

2.97

%

 

 

3.05

%

 

 

3.13

%

Non-interest income to average assets

 

 

0.86

%

 

 

0.96

%

 

 

0.95

%

Non-interest expense to average assets

 

 

2.04

%

 

 

2.36

%

 

 

2.15

%

Net overhead ratio (2)

 

 

1.18

%

 

 

1.40

%

 

 

1.20

%

Efficiency ratio (1)

 

 

50.79

%

 

 

50.53

%

 

 

49.95

%

Dividend payout ratio

 

 

14.29

%

 

 

9.30

%

 

 

8.79

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

 

2.52

%

 

 

2.02

%

 

 

3.29

%

Allowance for loan losses to:

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

1.45

%

 

 

1.62

%

 

 

1.39

%

Nonperforming loans

 

 

57.34

%

 

 

80.01

%

 

 

42.33

%

Net charge-offs (recoveries) to average loans

 

 

 

 

 

(0.04

)%

 

 

(0.12

)%

Nonperforming assets to total assets (3)

 

 

2.47

%

 

 

2.30

%

 

 

3.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' common equity to assets

 

 

11.15

%

 

 

11.72

%

 

 

11.19

%

Tier 1 risk-based capital (Bank)

 

 

12.28

%

 

 

15.13

%

 

 

13.94

%

Total risk-based capital (Bank)

 

 

13.53

%

 

 

16.38

%

 

 

15.19

%

Tier 1 Common Equity ratio (Bank)

 

 

12.28

%

 

N/A

 

 

 

13.94

%

Leverage ratio (Bank)

 

 

11.51

%

 

 

13.65

%

 

 

13.29

%

23


 

(1)

The return on average common shareholders’ equity and the efficiency ratio are not recognized under GAAP and are therefore considered to be non-GAAP financial measures.  See below for reconciliations of the return on average common shareholders’ equity and the efficiency ratio to their most comparable GAAP measures. 

(2)

Net overhead ratio represents the difference between noninterest expense and noninterest income, divided by average assets.

(3)

Non-performing assets consist of nonaccrual loans and other real estate owned.

 

Non-GAAP Financial Measures

“Efficiency ratio” is defined as non-interest expenses, excluding gains and losses on sales, and write-downs of other real estate owned, divided by operating revenue, which is equal to net interest income plus non-interest income excluding gains and losses on sales of securities.  In our judgment, the adjustments made to non-interest expense allow investors to better asses our operating expenses in relation to our core operating revenue by removing the volatility that is associated with certain one-time items and other discrete items that are unrelated to our core business.

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

December 31, 2015

 

 

 

(dollars in thousands)

 

Efficiency Ratio GAAP to Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense

 

$

4,591

 

 

$

4,618

 

 

$

17,458

 

Less: net gain (loss) on sales and write-downs of OREO

 

 

(84

)

 

 

(555

)

 

 

(510

)

Adjusted non-interest expense (non-GAAP)

 

$

4,507

 

 

$

4,063

 

 

$

16,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

6,937

 

 

$

6,165

 

 

$

26,247

 

Non-interest income

 

 

1,937

 

 

 

1,875

 

 

 

7,685

 

Operating revenue

 

$

8,874

 

 

$

8,040

 

 

$

33,932

 

Efficiency ratio

 

 

50.79

%

 

 

50.53

%

 

 

49.95

%

 

Return on average common shareholders’ equity is a non-GAAP based financial measure calculated using non-GAAP based amounts.  The most directly comparable GAAP based measure is return on average shareholders’ equity.  We calculate return on average common shareholders’ equity by excluding the average preferred shareholders’ equity and the related dividends.  Management uses the return on average common shareholders’ equity in order to review our core operating results and our performance.  

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

December 31, 2015

 

Return on Average Common

   Shareholders' Equity GAAP

   to Non-GAAP reconciliation:

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

Return on average shareholders' equity

 

 

7.99

%

 

 

9.19

%

 

 

9.45

%

Effect of excluding average preferred shareholders' equity

 

 

1.00

%

 

 

1.90

%

 

 

1.82

%

Return on average common shareholders' equity

 

 

8.99

%

 

 

11.09

%

 

 

11.27

%

Results of Operations

Our operating revenue is comprised of interest income and non-interest income.  Net interest income increased by 12.5% to $6.9 million for the three months ended March 31, 2016 compared to the three months ended March 31, 2015; the increase is attributable to loan growth of 22.2% between the same periods.  Non-interest income increased 3.3% to $1.9 million while non-interest expense decreased 0.6% to $4.6 million for the three months ended March 31, 2016 from the same period in 2015.

24


 

Analysis of Net Interest Income

Net interest income is the largest component of our income and is dependent on the amounts of and yields on interest-earning assets as compared to the amounts of and rates paid on interest bearing liabilities.  The following table reflects the components of net interest income for the three months ended March 31, 2016 and 2015:

 

 

 

Three Months Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

Average

Balance (1)

 

 

Income/

Expense

 

 

Yields/

Rates

 

 

Average

Balance (1)

 

 

Income/

Expense

 

 

Yields/

Rates

 

 

 

(dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

81,933

 

 

$

349

 

 

 

1.70

%

 

$

80,682

 

 

$

335

 

 

 

1.66

%

Loans (2)

 

 

768,927

 

 

 

8,730

 

 

 

4.54

%

 

 

645,089

 

 

 

7,628

 

 

 

4.73

%

Interest bearing deposits due from other banks

 

 

19,114

 

 

 

39

 

 

 

0.82

%

 

 

25,594

 

 

 

18

 

 

 

0.28

%

Total interest-earning assets

 

$

869,974

 

 

$

9,118

 

 

 

4.19

%

 

$

751,365

 

 

$

7,981

 

 

 

4.25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(10,835

)

 

 

 

 

 

 

 

 

 

 

(10,571

)

 

 

 

 

 

 

 

 

Other assets

 

 

41,085

 

 

 

 

 

 

 

 

 

 

 

42,872

 

 

 

 

 

 

 

 

 

     Total assets

 

$

900,224

 

 

 

 

 

 

 

 

 

 

$

783,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW, money market, interest checking

 

 

174,611

 

 

 

209

 

 

 

0.48

%

 

 

149,379

 

 

 

174

 

 

 

0.47

%

Time deposits

 

 

440,228

 

 

 

1,603

 

 

 

1.46

%

 

 

397,477

 

 

 

1,304

 

 

 

1.31

%

Total interest-bearing deposits

 

$

614,839

 

 

$

1,812

 

 

 

1.18

%

 

$

546,856

 

 

$

1,478

 

 

 

1.08

%

Other borrowings

 

 

3,973

 

 

 

48

 

 

 

4.83

%

 

 

12,900

 

 

 

95

 

 

 

2.95

%

FHLB advances

 

 

83,142

 

 

 

255

 

 

 

1.23

%

 

 

32,556

 

 

 

123

 

 

 

1.51

%

Junior subordinated debentures

 

 

12,372

 

 

 

66

 

 

 

2.13

%

 

 

12,372

 

 

 

120

 

 

 

3.88

%

Total interest-bearing liabilities

 

$

714,326

 

 

$

2,181

 

 

 

1.22

%

 

$

604,684

 

 

$

1,816

 

 

 

1.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

 

60,352

 

 

 

 

 

 

 

 

 

 

 

60,987

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

7,824

 

 

 

 

 

 

 

 

 

 

 

8,030

 

 

 

 

 

 

 

 

 

     Total liabilities

 

 

782,502

 

 

 

 

 

 

 

 

 

 

 

673,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SBLF preferred stock (3)

 

 

8,736

 

 

 

 

 

 

 

 

 

 

 

15,000

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

108,986

 

 

 

 

 

 

 

 

 

 

 

94,965

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

900,224

 

 

 

 

 

 

 

 

 

 

$

783,666

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

 

6,937

 

 

 

 

 

 

 

 

 

 

 

6,165

 

 

 

 

 

Interest rate spread (4)

 

 

 

 

 

 

 

 

 

 

2.97

%

 

 

 

 

 

 

 

 

 

 

3.05

%

Net interest margin (5)

 

 

 

 

 

 

 

 

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

3.33

%

Ratio of interest-earning assets to interest-bearing

   liabilities

 

 

1.22

 

 

 

 

 

 

 

 

 

 

 

1.24

 

 

 

 

 

 

 

 

 

 

 

(1)

Average balances are calculated on amortized cost.

(2)

Includes loan fee income, nonaccruing loan balances, and interest received on such loans.

(3)

The SBLF preferred stock refers to the 15,000 shares of our Series C noncumulative perpetual preferred stock, no par value, issued to the U.S. Treasury through the U.S. Treasury’s Small Business Lending Fund program.  This stock was redeemed on February 23, 2016.

(4)

Interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest bearing liabilities.

(5)

Net interest margin represents net interest income divided by average total interest-earning assets.

Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows

25


 

the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the volume and rate columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.

 

 

 

Three Months Ended March 31, 2016 v. 2015

 

 

 

Increase (Decrease)

Due to Change in Average

 

 

 

Volume

 

 

Rate

 

 

Net

 

 

 

(dollars in thousands)

 

Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities

 

$

5

 

 

$

9

 

 

$

14

 

Loans

 

 

1,390

 

 

 

(288

)

 

 

1,102

 

Federal funds sold and interest-bearing deposits with

   banks

 

 

(3

)

 

 

24

 

 

 

21

 

Total interest income

 

 

1,392

 

 

 

(255

)

 

 

1,137

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Savings, NOW, money market and interest checking

 

 

30

 

 

 

5

 

 

 

35

 

Time deposits

 

 

148

 

 

 

151

 

 

 

299

 

Other borrowings

 

 

(599

)

 

 

552

 

 

 

(47

)

FHLB advances

 

 

150

 

 

 

(18

)

 

 

132

 

Junior subordinated debentures

 

 

 

 

 

(54

)

 

 

(54

)

Total interest expense

 

 

(271

)

 

 

636

 

 

 

365

 

Net interest income

 

$

1,663

 

 

$

(891

)

 

$

772

 

 

Provision for Loan Losses

Based on our analysis of the components of the allowance for loan losses, management recorded a provision for loan losses of $812 thousand for the three months ended March 31, 2016 compared to a negative provision of $602 thousand for the three months ended March 31, 2015.  The increase in the provision between these two periods, is the result of organic loan growth and increased loan loss factors resulting from lower dairy prices that impact our agricultural customers.  Also during the first quarter of 2015, we experienced $417 thousand of loan recoveries that are not recurring.  

There have been no substantive changes to our methodology for estimating the appropriate level of allowance for loan losses from what was previously outlined in our 2015 Annual Report on Form 10-K. Based upon this methodology, which includes actively monitoring the asset quality and inherent risks within the loan and lease portfolio, management concluded that an allowance for loan losses of $11.2 million, or 1.45% of total loans, was appropriate as of March 31, 2016.  This is compared to an allowance for loan losses of $10.3 million, or 1.62% of total loans, at March 31, 2015, and $10.4 million, or 1.39% of total loans, at December 31, 2015.

Non-Interest Income

Non-interest income for the three months ended March 31, 2016 increased by 3.3% compared to the three months ended March 31, 2015.  The increase was primarily the result of increases in service charges and loan servicing fees and rights partially offset by a decrease in income on other real estate owned (“OREO”).  The following table reflects the components of non-interest income for the three months ended March 31, 2016 and 2015:

 

 

 

Three Months Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands)

 

Service charges

 

$

277

 

 

$

220

 

Gain on sale of loans, net

 

 

100

 

 

 

93

 

Loan servicing fees

 

 

1,297

 

 

 

1,192

 

Loan servicing rights

 

 

150

 

 

 

61

 

Income on other real estate owned

 

 

5

 

 

 

114

 

Other

 

 

108

 

 

 

195

 

Total non-interest income

 

$

1,937

 

 

$

1,875

 

 

26


 

Non-Interest Expense

Non-interest expense decreased 0.6% to $4.6 million for the three months ended March 31, 2016 compared to the three months ended March 31, 2015, primarily as the result of holding fewer other real estate owned properties, experiencing no losses associated with the sale of other real estate owned, and also a decrease in the write-down of other real estate owned.   This decrease was partially offset by an increase in employee compensation and benefits which was related to an increase of 11 full-time equivalent employees from March 31, 2015 to March 31, 2016, and an increase in professional fees of which approximately $90 thousand related to the merger transaction. The following table reflects the components of our non-interest expense for the three ended March 31, 2016 and 2015:

 

 

 

Three Months Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands)

 

Employee compensation and benefits

 

$

3,001

 

 

$

2,720

 

Occupancy

 

 

93

 

 

 

81

 

Information processing

 

 

280

 

 

 

233

 

Professional fees

 

 

309

 

 

 

256

 

Business development

 

 

140

 

 

 

151

 

FDIC assessment

 

 

137

 

 

 

98

 

Other real estate owned expenses

 

 

36

 

 

 

83

 

Write-down of other real estate owned

 

 

84

 

 

 

182

 

Net loss on other real estate owned

 

 

 

 

 

373

 

Other

 

 

511

 

 

 

441

 

Total non-interest expense

 

$

4,591

 

 

$

4,618

 

 

Income taxes

The Company accounts for income taxes in accordance with income tax accounting guidance, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions.

The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes 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 temporary differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. 

Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term “more likely than not” means a likelihood of more than 50%; the terms “examined” and “upon examination” also include resolution of the related appeals or litigation processes, if any. A tax position that meets the “more likely than not” recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the “more likely than not” recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not the some portion or all of the deferred tax asset will not be realized.

The Company files income tax returns in the U.S. federal jurisdiction and in the state of Wisconsin. The Company is no longer subject to U.S. federal or state income tax examinations by tax authorities for years before 2012.

The Company recognizes interest and penalties on income taxes as a component of other non-interest expense.

Financial Condition

Total assets increased $24.7 million, or 2.8%, from $884.9 million at December 31, 2015 to $909.6 million at March 31, 2016.  The increase is primarily due to an increase in total loans of $27.7 million and an increase of cash and cash equivalents of $4.9 million, partially offset by a decrease in loans held for sale of $5.2 million and a decrease in securities available for sale of $3.6 million.

27


 

Total liabilities increased $37.3 million, or 4.9%, from $762.9 million at December 31, 2015 to $800.2 million at March 31, 2016.  This increase is attributed to the cash needs associated with our increased loan demand and consists of a $20.0 million increase in brokered deposits and a $17.0 million increase in advances from the Federal Home Loan Bank.  

On February 23, 2016, we redeemed all 15,000 shares of SBLF Preferred Stock at its liquidation value of $1,000 per share plus accrued dividends, for a total redemption amount of $15.0 million.  

Shareholders’ equity increased $2.4 million, or 2.2%, to $109.4 million at March 31, 2016 from $107.0 million at December 31, 2015.  This increase was primarily the result of income for the three months ended March 31, 2016 of $2.2 million.

Net Loans

Total net loans increased by $26.8 million, or 3.6%, from $737.8 million at December 31, 2015 to $764.6 million at March 31, 2016. The increase in loans was due primarily to increased agriculture loans of 4.3% and increased commercial real estate loans of 2.4%.  

The following table sets forth the composition of our loan portfolio at the dates indicated:

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

 

(dollars in thousands)

 

Agriculture loans

 

$

520,756

 

 

 

67.1

%

 

$

499,320

 

 

 

66.8

%

Commercial real estate loans

 

 

165,563

 

 

 

21.3

%

 

 

161,741

 

 

 

21.6

%

Commercial loans

 

 

52,518

 

 

 

6.8

%

 

 

51,978

 

 

 

6.9

%

Residential real estate loans

 

 

36,823

 

 

 

4.8

%

 

 

34,631

 

 

 

4.6

%

Installment and consumer other

 

 

188

 

 

 

0.0

%

 

 

519

 

 

 

0.1

%

Total gross loans

 

$

775,848

 

 

 

100.0

%

 

$

748,189

 

 

 

100.0

%

Allowance for loan losses

 

 

(11,218

)

 

 

 

 

 

 

(10,405

)

 

 

 

 

Loans, net

 

$

764,630

 

 

 

 

 

 

$

737,784

 

 

 

 

 

 

Allowance for Loan Losses

The allowance for loan losses is established through a provision for loan losses charged to expense, which affects our earnings directly. Loans are charged against the allowance for loan losses when management believes that the collectability of all or some of the principal is unlikely. Subsequent recoveries are added to the allowance. The allowance is an amount that reflects management’s estimate of the level of probable incurred losses in the loan portfolio. Factors considered by management in determining the adequacy of the allowance include, but are not limited to, detailed reviews of individual loans, historical and current trends in loan charge-offs for the various portfolio segments evaluated, the level of the allowance in relation to total loans and to historical loss levels, levels and trends in non-performing and past due loans, volume and migratory direction of adversely graded loans, external factors including regulation, reputation, and competition, and management’s assessment of economic conditions. Our board of directors reviews the recommendations of management regarding the appropriate level for the allowance for loan losses based upon these factors.

The provision for loan losses is the charge to operating earnings necessary to maintain an adequate allowance for loan losses. We have developed policies and procedures for evaluating the overall quality of our loan portfolio and the timely identification of problem credits. Management continuously reviews these policies and procedures and makes further improvements as needed. The adequacy of our allowance for loan losses and the effectiveness of our internal policies and procedures are also reviewed periodically by our regulators and our auditors and external loan review personnel. Our regulators may advise us to recognize additions to the allowance based upon their judgments about information available to them at the time of their examination. Such regulatory guidance is taken under consideration by management, and we may recognize additions to the allowance as a result.

We continually refine our methodology for determining the allowance for loan losses by comparing historical loss ratios utilized to actual experience and by classifying loans for analysis based on similar risk characteristics. Cash receipts for accruing loans are applied to principal and interest under the contractual terms of the loan agreements; however, cash receipts on impaired and nonaccrual loans for which the accrual of interest has been discontinued are applied to principal and interest income depending upon the overall risk of principal loss to us.

At March 31, 2016 and December 31, 2015, the allowance for loan losses was $11.2 million and $10.4 million, respectively, which resulted in a ratio to total loans of 1.45% and 1.39%, respectively.  The increase in the provision year-over-year, is the result of

28


 

organic loan growth and increased loan loss factors resulting from lower dairy prices that impact our agricultural customers.  Also during the first quarter of 2015, we experienced $417 thousand of loan recoveries that are not recurring.  

Charge-offs and recoveries by loan category for the three months ended March 31, 2016 and 2015 are as follows:

 

 

 

Three Months Ended

 

 

 

March 31, 2016

 

 

March 31, 2015

 

 

 

(dollars in thousands)

 

Balance, beginning of period

 

$

10,405

 

 

$

10,603

 

Loans charged off:

 

 

 

 

 

 

 

 

Agriculture loans

 

 

 

 

 

 

Commercial real estate loans

 

 

 

 

 

36

 

Commercial loans

 

 

 

 

 

113

 

Residential real estate loans

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

Total loans charged off

 

$

 

 

$

149

 

Recoveries:

 

 

 

 

 

 

 

 

Agriculture loans

 

 

1

 

 

 

1

 

Commercial real estate loans

 

 

 

 

 

1

 

Commercial loans

 

 

 

 

 

415

 

Residential real estate loans

 

 

 

 

 

 

Installment and consumer other

 

 

 

 

 

 

Total recoveries

 

 

1

 

 

 

417

 

Net loans recovered

 

$

(1

)

 

$

(268

)

Provision for (recovery of) loan losses

 

 

812

 

 

 

(602

)

Allowance for loan losses, end of period

 

$

11,218

 

 

$

10,269

 

 

 

 

 

 

 

 

 

 

Selected loan quality ratios:

 

 

 

 

 

 

 

 

Net charge-offs (recoveries) to average loans

 

 

0.00

%

 

(0.04)

%

Allowance for loan losses to total loans

 

 

1.45

%

 

 

1.62

%

Allowance for loan losses to non-performing assets

  and performing troubled debt restructurings

 

 

48.54

%

 

 

54.66

%

 

 

Loan Servicing Rights

As part of our growth and risk management strategy, we have actively developed a loan participation and loan sales network. Our ability to sell loan participations and whole loans benefits us by freeing up capital and funding to lend to new customers as well as to increase non-interest income through the recognition of loan sale and servicing revenue. Because we continue to service these loans, we are able to maintain a relationship with the customer. Additionally, we receive a servicing fee that offsets some of the cost of administering the loan, while maintaining the customer relationship.  

Servicing assets are recognized as separate assets when rights are acquired through the sale of financial assets. Servicing rights resulting from the sale or securitization of loans originated by the Company are initially measured at fair value at the date of transfer. The Company subsequently measures each class of servicing asset using the amortization method. Under the amortization method, servicing rights are amortized in proportion to and over the period of estimated net servicing income. The amortized assets are assessed for impairment or increased obligation based on fair value at each reporting date.

Fair value is based on market prices for comparable servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate, the custodial earnings rate, an inflation rate, ancillary income, prepayment speeds and default rates and losses. These variables may have an adverse impact on the value of the servicing right and may result in a reduction to non-interest income.

Servicing assets measured using the amortization method are evaluated and measured for impairment. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the carrying amount of

29


 

the servicing assets for that tranche. The valuation allowance is adjusted to reflect changes in the measurement of impairment after the initial measure of the impairment.

Changes in the valuation allowances are reported with loan servicing fees on the income statement. Fair value in excess of the carrying amount of servicing assets for that stratum is not recognized.

Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned. The amortization of loan servicing rights is netted against loan servicing fee income.

The loan servicing portfolio is shown below:

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

(dollars in thousands)

 

Total loans

 

$

775,848

 

 

$

748,189

 

Less: nonqualified loan sales included below

 

 

(3,407

)

 

 

(3,945

)

Loans serviced:

 

 

 

 

 

 

 

 

Agricultural

 

 

489,961

 

 

 

480,133

 

Commercial

 

 

10,863

 

 

 

11,080

 

Commercial real estate

 

 

4,663

 

 

 

4,720

 

Total loans serviced

 

 

505,487

 

 

 

495,933

 

Total loans and loans serviced

 

$

1,277,928

 

 

$

1,240,177

 

 

Securities

Our securities portfolio is predominately composed of municipal securities, investment grade mortgage-backed securities, and U.S. Government and agency securities. We classify substantially all of our securities as available for sale. We do not engage in active securities trading in carrying out our investment strategies.

Securities decreased to $79.7 million at March 31, 2016 from $83.3 million at December 31, 2015.  During the three months ended March 31, 2016, we recognized unrealized holding gains of $0.7 million before income taxes through other comprehensive income.

The following table sets forth the amortized cost and fair values of our securities portfolio at March 31, 2016 and December 31, 2015:

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

Amortized

Cost

 

 

Fair

Value

 

 

Amortized

Cost

 

 

Fair

Value

 

 

 

(dollars in thousands)

 

Available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Municipal securities

 

$

43,462

 

 

$

43,801

 

 

$

46,185

 

 

$

46,312

 

Mortgage-backed securities

 

 

33,189

 

 

 

33,887

 

 

 

34,728

 

 

 

34,966

 

U.S. Government and agency securities

 

 

2,003

 

 

 

2,004

 

 

 

2,003

 

 

 

2,003

 

Total available for sale

 

$

78,654

 

 

$

79,692

 

 

$

82,916

 

 

$

83,281

 

 

Deposits

Deposits are the major source of our funds for lending and other investment purposes. Deposits are attracted principally from within our primary market area through the offering of a broad variety of deposit instruments including checking accounts, non-interest bearing demand accounts, money market accounts, regular savings accounts, time deposit accounts (including “jumbo” certificates in denominations of $100,000 or more) and retirement savings plans.  We also obtain brokered deposits on an as-needed basis.

Deposit growth was 3.1% to $693.2 million at March 31, 2016 from $672.2 million at December 31, 2015.  The increase in deposits was primarily the result of a $20.0 million increase in brokered deposits.  Raising deposits has been challenging in recent years in a market with compressed interest rates, but we are committed to our strategic focus of expanding our relationships and

30


 

generating new deposit accounts.  As of March 31, 2016 and December 31, 2015, the distribution by type of deposit accounts was as follows:

 

 

 

March 31, 2016

 

 

December 31, 2015

 

 

 

Amount

 

 

% of Deposits

 

 

Amount

 

 

% of Deposits

 

 

 

(dollars in thousands)

 

Time deposits

 

$

312,938

 

 

 

45.2

%

 

$

307,044

 

 

 

45.7

%

Brokered deposits

 

 

184,612

 

 

 

26.6

%

 

 

164,559

 

 

 

24.5

%

Money market accounts

 

 

98,984

 

 

 

14.3

%

 

 

96,148

 

 

 

14.3

%

Demand, noninterest-bearing

 

 

63,276

 

 

 

9.1

%

 

 

70,914

 

 

 

10.5

%

NOW accounts and interest checking

 

 

27,794

 

 

 

4.0

%

 

 

27,592

 

 

 

4.1

%

Savings

 

 

5,577

 

 

 

0.8

%

 

 

5,969

 

 

 

0.9

%

Total deposits

 

$

693,181

 

 

 

100.0

%

 

$

672,226

 

 

 

100.0

%

 

Liquidity Management and Capital Resources

Liquidity is the ability to meet current and future financial obligations of a short-term and long-term nature including, but not limited to, funding loans and depositor withdrawals. Our primary sources of funds consist of deposit inflows, loan repayments, maturities and sales of securities and borrowings from the Federal Home Loan Bank (the “FHLB”). While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows, calls of investment securities and borrowed funds and prepayments on loans are greatly influenced by general interest rates, economic conditions and competition.

Management adjusts our investments in liquid assets based upon an assessment of (1) expected loan demand, (2) expected deposit flows, (3) yields available on interest-earning deposits and securities, (4) the objectives of our interest-rate risk and investment policies and (5) the risk tolerance of management and our board of directors.

Our cash flows are composed of three primary classifications: cash flows from operating activities, investing activities, and financing activities.  Net cash provided by (used in) operating activities was $7.9 million and $(2.1) million for the three months ended March 31, 2016 and 2015, respectively. Net cash provided by (used in) investing activities, which consists primarily of purchases of and proceeds from the sale, maturities/calls, and principal repayments of securities available for sale, as well as loan purchases, sales and originations, net of repayments was $(25.1) million and $15.0 million for the three months ended March 31, 2016 and 2015, respectively.  Net cash provided by financing activities, consisting primarily of the activity in deposit accounts, FHLB advances, and the redemption of SBLF preferred stock was $22.1 million and $6.4 million for the three months ended March 31, 2016 and 2015, respectively.

At March 31, 2016, the Bank exceeded all of its regulatory capital requirements with Tier 1 leverage capital of $103.7 million, or 11.51% of adjusted average total assets, which is above the minimum level to be well-capitalized of $45.0 million, or 5.0% of adjusted total assets, and total risk-based capital of $114.2 million, or 13.53% of risk-weighted assets, which is above the minimum level to be well-capitalized of $84.4 million, or 10.0% of risk-weighted assets.

At the holding company level, our primary sources of liquidity are dividends from the Bank, investment income and net proceeds from investment sales, borrowings and capital offerings. The main uses of liquidity are the payment of interest to holders of our junior subordinated debentures and the payment of interest or dividends to common and preferred shareholders.  The Bank is subject to certain regulatory limitations regarding its ability to pay dividends to the Company; however, we do not believe that the Company will be adversely affected by these dividend limitations.  At March 31, 2016, there were $66.0 million of retained earnings available for the payment of dividends by the Bank to us.

Off-Balance Sheet Arrangements

As of March 31, 2016, there were no significant changes to our contractual obligations and off-balance sheet arrangements disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.  We continue to believe that we have adequate capital and liquidity available from various sources to fund projected obligations and commitments.

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not required.

 

 

31


 

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2016. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2016, our disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by us in the reports that we file or submit under the Exchange Act.

There are inherent limitations in the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and circumvention or overriding of controls. Accordingly, even an effective system of disclosure controls and procedures can provide only reasonable assurance with respect to financial statement preparation. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2016 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

 

32


 

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We and our subsidiaries may be involved from time to time in ordinary routine litigation incidental to our respective businesses.  Neither we nor any of our subsidiaries are currently engaged in, nor is any of our property the subject of, any legal proceedings, other than ordinary routine litigation incidental to the business, that are expected to have a material adverse effect on our results of operations or financial position.  

Item 1A. Risk Factors.

There are no material changes to the risk factors set forth in “Risk Factors” in Item 1A to Part I of our annual report on Form 10-K for the year ended December 31, 2015.  

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Unregistered Sale of Equity Securities

The Company did not issue any unregistered equity securities or repurchase any shares of its common stock during the quarter ended March 31, 2016.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

 

 

 

33


 

Item 6. Exhibits.

 

Exhibit

Number

 

Description

 

 

 

 

 

 

  31.1

 

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

  31.2

 

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

  32.1

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

  32.2

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

County Bancorp, Inc.

 

 

 

 

Date:  May 12, 2016

 

By:

/s/ Timothy J. Schneider

 

 

 

Timothy J. Schneider

 

 

 

President

 

 

 

 

Date:  May 12, 2016

 

By:

/s/ Gary R. Abramowicz

 

 

 

Gary R. Abramowicz

 

 

 

Chief Financial Officer

 

 

 

35


 

Exhibit Index

 

Exhibit

Number

 

Description

 

 

 

  31.1

 

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

  31.2

 

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

  32.1

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

  32.2

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

101.INS

 

XBRL Instance Document

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36