AMES NATIONAL CORP
For the period ended Dec 31, 2023. Filed Mar 8, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
To the Shareholders, Board of Directors, and Audit Committee
Ames National Corporation
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheet of Ames National Corporation (the “Company”) as of December 31, 2023, and the related consolidated statements of income, comprehensive income (loss), stockholders’ equity, and cash flows for the year then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Change in Accounting Principle
As discussed inNotes 1 and 4 to the financial statements, the Company changed its method of accounting for the allowance for credit losses effective January 1, 2023 due to the adoption ofASU 2016-13, Financial Instruments–* Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments*. As discussed below, auditing the Company’s allowance for credit losses on loans, including adoption of the new accounting guidance related to the estimate of allowance for credit losses, was a critical audit matter.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Allowance for Credit Losses on Loans
As described inNotes 1 and4to the consolidated financial statements, the Company adopted Topic 326 effective January 1, 2023. The Company’s allowance for credit losses on loans (ACL) was $16.78 million as of December 31, 2023. The Company primarily uses loss rate based undiscounted cash flow (UDCF) methods to estimate credit losses by portfolio segment. For loans that share similar risk characteristics, loans are designated into loan classes based on loans pooled by product types and similar risk characteristics or areas of risk concentration. The model calculates an expected loss percentage for each loan class by considering the historical loss rate of similar peers. The component of the allowance for credit losses for loans that share similar risk characteristics also considers qualitative factors for each loan class to adjust for differences between the historical period used to calculate historical loss rates and expected conditions over the remaining lives of the loans in the portfolio to reflect management’s expectation of future conditions based on a reasonable and supportable forecast. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, the Company reduces, on a straight-line basis over one year, the adjustments so that the model reverts back to the historical loss rates. Loans that do not share similar risk characteristics are evaluated on an individual basis.
We identified the ACL as a critical audit matter. The principal considerations for our determination included the high degree of judgment and subjectivity in auditing management’s estimate of the ACL, specifically management’s identification and measurement of the qualitative factor adjustments. This required a high degree of subjectivity and auditor effort due to the complexities of the model and the nature of the qualitative factor adjustments, which had a significant effect on the ACL.
The primary procedures we performed to address this critical audit matter included:
| ● | Obtained an understanding of the Company’s process for establishing the ACL, including management’s process for developing and applying qualitative factor adjustments |
| ● | Obtained an understanding, evaluated the design, and tested the operating effectiveness of controls relating to management’s determination of the ACL, including: |
| ○ | Controls over the completeness and accuracy of data used to determine the ACL, and |
| ○ | Controls over management’s review and approval of the ACL, including the determination of the qualitative factor adjustments |
| ● | Tested the mathematical accuracy of the calculation of the ACL, including the mathematical application of the qualitative factor adjustments on the loan segments |
| ● | Evaluated the reasonableness of management’s identification and application of qualitative factor adjustments to the ACL, including evaluating management’s judgements for reasonableness based on changes in economic conditions and the loan portfolio, as well as relevant internal and third-party data |
*/s/*FORVIS, LLP
We have served as the Company’s auditor since 2023.
Springfield, Missouri
March 8, 2024
CliftonLarsonAllen LLP CLAconnect.com
To the Shareholders and the Board of Directors of Ames National Corporation Consolidated
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Ames National Corporation Consolidated and Subsidiaries (the Company) as of December 31, 2022, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
Our audit of the financial statements included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
*/s/*CliftonLarsonAllen LLP
We have served as the Company’s auditor from 2006 to 2022.
West Des Moines, Iowa
March 10, 2023
December 31, 2023 and 2022
(in thousands, except share and per share data)
| 2023 | 2022 | |
|---|---|---|
| ASSETS | ||
| Cash and due from banks | $24,105 | $20,819 |
| Interest-bearing deposits in financial institutions and federal funds sold | 30,996 | 7,065 |
| Total cash and cash equivalents | 55,101 | 27,884 |
| Interest-bearing time deposits | 8,904 | 14,669 |
| Securities available-for-sale | 736,389 | 786,438 |
| Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stock, at cost | 3,086 | 4,613 |
| Loans receivable, net | 1,277,812 | 1,226,011 |
| Loans held for sale | 124 | 154 |
| Bank premises and equipment, net | 22,549 | 18,895 |
| Accrued income receivable | 12,953 | 11,275 |
| Bank-owned life insurance | 3,131 | 3,054 |
| Deferred income taxes, net | 16,496 | 22,130 |
| Other intangible assets, net | 1,429 | 1,931 |
| Goodwill | 12,424 | 12,424 |
| Other assets | 5,083 | 5,448 |
| Total assets | $2,155,481 | $2,134,926 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||
| LIABILITIES | ||
| Deposits | ||
| Noninterest-bearing checking | $370,942 | $391,576 |
| Interest-bearing checking | 611,891 | 617,379 |
| Savings and money market | 552,275 | 675,031 |
| Time, $250 and over | 67,733 | 42,886 |
| Other time | 208,990 | 171,085 |
| Total deposits | 1,811,831 | 1,897,957 |
| Securities sold under agreements to repurchase | 53,994 | 40,676 |
| Other borrowings | 110,588 | 39,120 |
| Dividends payable | 2,428 | 2,428 |
| Accrued interest payable | 4,710 | 666 |
| Accrued expenses and other liabilities | 6,142 | 4,981 |
| Total liabilities | 1,989,693 | 1,985,828 |
| STOCKHOLDERS' EQUITY | ||
| Common stock, $2 par value, authorized 18,000,000 shares; issued and outstanding 8,992,167 shares as of December 31, 2023 and 2022 | 17,984 | 17,984 |
| Additional paid-in capital | 14,253 | 14,253 |
| Retained earnings | 180,438 | 179,931 |
| Accumulated other comprehensive (loss) | (46,887) | (63,070) |
| Total stockholders' equity | 165,788 | 149,098 |
| Total liabilities and stockholders' equity | $2,155,481 | $2,134,926 |
(in thousands, except per share data)
| 2023 | 2022 | |
|---|---|---|
| Interest and dividend income: | ||
| Loans, including fees | $56,810 | $45,956 |
| Securities: | ||
| Taxable | 12,674 | 12,101 |
| Tax-exempt | 2,292 | 2,595 |
| Other interest and dividend income | 2,525 | 901 |
| Total interest and dividend income | 74,301 | 61,553 |
| Interest expense: | ||
| Deposits | 24,471 | 7,316 |
| Other borrowed funds | 5,205 | 993 |
| Total interest expense | 29,676 | 8,309 |
| Net interest income | 44,625 | 53,244 |
| Credit loss expense (benefit) | 789 | (874) |
| Net interest income after credit loss expense (benefit) | 43,836 | 54,118 |
| Noninterest income: | ||
| Wealth management income | 4,649 | 4,938 |
| Service fees | 1,349 | 1,351 |
| Securities gains, net | 35 | 37 |
| Gain on sale of loans held for sale | 362 | 606 |
| Merchant and card fees | 1,665 | 1,817 |
| Other noninterest income | 1,155 | 938 |
| Total noninterest income | 9,215 | 9,687 |
| Noninterest expense: | ||
| Salaries and employee benefits | 23,664 | 22,909 |
| Data processing | 5,985 | 6,153 |
| Occupancy expenses, net | 2,965 | 2,945 |
| FDIC insurance assessments | 1,095 | 608 |
| Professional fees | 2,081 | 1,888 |
| Business development | 1,360 | 1,427 |
| Intangible asset amortization | 502 | 574 |
| New Markets Tax Credit projects amortization | 767 | 755 |
| Other operating expenses, net | 1,743 | 1,385 |
| Total noninterest expense | 40,162 | 38,644 |
| Income before income taxes | 12,889 | 25,161 |
| Provision for income taxes | 2,072 | 5,868 |
| Net income | $10,817 | $19,293 |
| Basic and diluted earnings per share | $1.20 | $2.14 |
| 2023 | 2022 | |
|---|---|---|
| Net income | $10,817 | $19,293 |
| Other comprehensive income (loss), before tax: | ||
| Unrealized gains (losses) on securities before tax: | ||
| Unrealized holding gains (losses) arising during the period | 21,279 | (87,339) |
| Plus: reclassification adjustment for (gains) realized in net income | (35) | (37) |
| Other comprehensive income (loss) before tax | 21,244 | (87,376) |
| Tax benefit (expense) related to other comprehensive income | (5,056) | 21,442 |
| Other income tax effects from tax reform | (5) | - |
| Other comprehensive income (loss), net of tax | 16,183 | (65,934) |
| Comprehensive income (loss) | $27,000 | $(46,641) |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’** EQUITY**
(in thousands, except share and per share data)
| Common Stock · Additional Paid- · Retained · Accumulated Other Comprehensive · Total Stockholders' | ||||||
|---|---|---|---|---|---|---|
| Shares | Amount | in Capital | Earnings | Income (Loss) | Equity | |
| Balance, December 31, 2021 | 9,092,167 | $18,184 | $16,353 | $170,377 | $2,864 | $207,778 |
| Net income | - | - | 19,293 | - | 19,293 | |
| Other comprehensive (loss) | - | - | - | (65,934) | (65,934) | |
| Repurchase and retirement of stock | (100,000) | (200) | (2,100) | - | - | (2,300) |
| Cash dividends declared, $1.08 per share | - | - | (9,739) | - | (9,739) | |
| Balance, December 31, 2022 | 8,992,167 | 17,984 | 14,253 | 179,931 | (63,070) | 149,098 |
| Cumulative change in accounting principle | - | - | (603) | - | (603) | |
| Net income | - | - | 10,817 | - | 10,817 | |
| Other income tax effects from tax reform | - | - | 5 | - | 5 | |
| Other comprehensive income | - | - | - | 16,183 | 16,183 | |
| Cash dividends declared, $1.08 per share | - | - | (9,712) | - | (9,712) | |
| Balance, December 31, 2023 | 8,992,167 | $17,984 | $14,253 | $180,438 | $(46,887) | $165,788 |
| 2023 | 2022 | |
|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net income | $10,817 | $19,293 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Credit loss expense (benefit) for loans | 774 | (874) |
| Credit loss expense for off-balance sheet credit exposures | 15 | 106 |
| Amortization of securities available-for-sale, loans and deposits, net | 1,524 | 2,133 |
| Amortization of intangible assets | 502 | 574 |
| Depreciation | 1,250 | 1,424 |
| Provision for deferred income taxes | 766 | 1,234 |
| Securities gains, net | (35) | (37) |
| Increase in cash value of bank-owned life insurance | (77) | (69) |
| Gain on sales of loans held for sale | (362) | (606) |
| Proceeds from the sales of loans held for sale | 18,678 | 26,905 |
| Originations of loans held for sale | (18,286) | (26,453) |
| (Gain) on sale and disposal of bank premises and equipment, net | - | (76) |
| Amortization of investment in New Markets Tax Credit projects | 767 | 755 |
| Change in assets and liabilities: | ||
| (Increase) in accrued income receivable | (1,678) | (1,151) |
| (Increase) in other assets | (365) | (1,439) |
| Increase in accrued interest payable | 4,044 | 313 |
| Increase (decrease) in accrued expenses and other liabilities | 873 | (801) |
| Net cash provided by operating activities | 19,207 | 21,231 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Change in interest-bearing time deposits | 5,765 | 2,253 |
| Purchase of securities available-for-sale | (6,418) | (141,315) |
| Proceeds from sale of securities available-for-sale | 2,069 | 10,548 |
| Proceeds from maturities and calls of securities available-for-sale | 73,917 | 85,582 |
| Purchase of FHLB stock | (18,791) | (14,131) |
| Proceeds from the redemption of FHLB and FRB stock | 20,318 | 12,940 |
| Net (increase) in loans | (52,904) | (80,528) |
| Purchase of premises and equipment | (4,894) | (2,858) |
| Proceeds from the sale of premises and equipment | - | 125 |
| Net cash provided by (used in) investing activities | 19,062 | (127,384) |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Increase (decrease) in deposits | (86,126) | 19,938 |
| Increase in securities sold under agreements to repurchase | 13,318 | 825 |
| Payments on other borrowings | (186,962) | (3,300) |
| Proceeds from other borrowings | 269,850 | 4,000 |
| Net proceeds from (payments on) FHLB short-term borrowings | (11,420) | 35,420 |
| Dividends paid | (9,712) | (9,675) |
| Stock repurchases | - | (2,300) |
| Net cash provided by (used in) financing activities | (11,052) | 44,908 |
| Net increase (decrease) in cash and cash equivalents | 27,217 | (61,245) |
| CASH AND CASH EQUIVALENTS | ||
| Beginning | 27,884 | 89,129 |
| Ending | $55,101 | $27,884 |
| 2023 | 2022 | |
|---|---|---|
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||
| Cash payments for: | ||
| Interest | $25,632 | $8,560 |
| Income taxes | 1,813 | 4,969 |
Notes to Consolidated Financial Statements
Note 1. Summary of Significant Accounting Policies
Description of business: Ames National Corporation and subsidiaries (the Company) operates in the commercial banking industry through its subsidiaries in Ames, Boone, Story City, Nevada, Marshalltown and Creston, Iowa. Loan and deposit customers are located primarily in Boone, Clarke, Hancock, Polk, Marshall, Story, Taylor and Union counties and adjacent counties in Iowa.
Segment information: The Company uses the “management approach” for reporting information about segments in annual and interim financial statements. The “management approach” is based on the way the chief operating decision-maker organizes segments within a company for making operating decisions and assessing performance. Based on the “management approach” model, the Company has determined that its business is comprised ofone operating segment: banking. The banking segment generates revenues through personal, business, agricultural and commercial lending, management of the investment securities portfolio, deposit account services and wealth management services.
Consolidation: The consolidated financial statements include the accounts of Ames National Corporation (the Parent Company) and its wholly owned subsidiaries, First National Bank, Ames, Iowa (FNB); State Bank & Trust Co., Nevada, Iowa (SBT); Boone Bank & Trust Co., Boone, Iowa (BBT); Reliance State Bank, Story City, Iowa (RSB); United Bank & Trust Co., Marshalltown, Iowa (UBT); and Iowa State Savings Bank, Creston, Iowa (ISSB) (collectively, the Banks). All significant intercompany transactions and balances have been eliminated in consolidation.
Use of estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses (“ACL’), the assessment of goodwill impairment and the assessment of fair value for certain financial instruments.
Cash and cash equivalents: For purposes of reporting cash flows, cash and due from banks include cash on hand, amounts due from banks, interest-bearing deposits in financial institutions, and federal funds sold. The Company reports net cash flows for customer loan transactions, deposit transactions and short-term borrowings with maturities of 90 days or less.
Interest-bearing time deposits: Interest-bearing time deposits mature within five years and are carried at cost.
Securities available-for-sale and the allowance for credit losses on securities available-for-sale*:* Debt securities that might not be held until maturity are classified as available for sale ("AFS") and are reported at the fair value in the balance sheet. Fair value measurement is based upon quoted market prices in active markets, if available. If quoted prices in active markets are not available, fair value is measured using pricing models or other model-based valuation techniques such as present value of future cash flows, which consider prepayment assumptions and other factors such as credit losses and market liquidity. Unrealized gains and losses are excluded from earnings and reported, net of tax, in other comprehensive income ("OCI"). Gains and losses on the sale of securities are determined using the specific identification method based on amortized cost and are reflected in results of operation at the time of sale. Interest and dividend income, adjusted by amortization of purchase premium or discount over the estimated life of the security or, in the case of callable securities, through the first call date, using the level yield method, is included in income as earned.
AFS debt securities in unrealized loss positions are evaluated for credit losses at least quarterly. For AFS debt securities, a decline in fair value due to credit loss results in recording an allowance for credit losses to the extent the fair value is less than the amortized cost basis. Declines in fair value that have not been recorded through an allowance for credit losses, such as declines due to changes in market interest rates, are recorded through other comprehensive income, net of applicable taxes.
Credit losses may result from credit deterioration of the issuer or collateral underlying the security. In performing an assessment of whether any decline in fair value is due to a credit loss, all relevant information is considered at the individual security level. For asset-backed securities performance indicators considered related to the underlying assets include default rates, delinquency rates, percentage of nonperforming assets, debt-to-collateral ratios, third-party guarantees, current levels of subordination, vintage, geographic concentration, analyst reports and forecasts, credit ratings and other market data. In assessing whether a credit loss exists, we compare the present value of cash flows expected to be collected from the security with the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis for the security, a credit loss exists and an allowance for credit losses is recorded, limited to the amount the fair value is less than amortized cost basis.
If the Company intends to sell a debt security or more likely than not will be required to sell the security before recovery of its amortized cost basis, the debt security is written down to its fair value and the write down is charged against the allowance for credit losses with any incremental impairment reported in earnings.
Accrued interest receivable on AFS debt securities totaled $3.5 million at December 31, 2023 and is excluded from the estimate of credit losses.
FHLB and FRB stock: The Banks, as members of the FHLB system, are required to maintain an investment in capital stock of the FHLB in an amount equal to 0.06 percent of the member bank’s total assets plus 4.50 percent of outstanding advances from the FHLB and the outstanding principal balance of loans previously issued through the Mortgage Partnership Finance Program (MPF). All shares of FHLB stock are issued and redeemed at par value. The Banks, as members of the FRB system, must subscribe to the capital stock of its District Federal Reserve Bank in an amount equal to 6 percent of the member bank's paid-up capital and surplus and must pay in half of that amount. The other half is subject to call by the Board of Governors. The stock is issued and redeemed at par value. No ready market exists for the FHLB and FRB stock, and it has no quoted market value. The Company evaluates these assets for impairment on a quarterly basis and determined there was no impairment as of December 31, 2023.
Loans: Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost net of the allowance for credit losses and other basis adjustments. Amortized cost is the principal balance outstanding, net of deferred loan fees and costs. Accrued interest receivable on loans held for investment totaled $9.4 million at December 30, 2023 and is excluded from the estimate of credit losses. Interest income is accrued on the unpaid principal balance. Nonrefundable loan fees and origination costs are deferred and recognized as a yield adjustment over the life of the related loan.
The policy for charging off loans is consistent throughout all loan categories. A loan is charged off based on criteria that includes but is not limited to: delinquency status, financial condition of the entire customer credit line and underlying collateral coverage, economic or external conditions that might impact full repayment of the loan, legal issues, overdrafts, and the customer’s willingness to work with the Company.
The accrual of interest income on loans is discontinued when, in the opinion of management, there is reasonable doubt as to the borrower's ability to meet payments of interest or principal when they become due, which is generally when a loan is 90 days or more past due unless the loan is well secured and in the process of collection. When a loan is placed on nonaccrual status, all previously accrued and unpaid interest is reversed against interest income. Loans are returned to an accrual status when all of the principal and interest amounts contractually due are brought current and repayment of the remaining contractual principal and interest is expected. A loan may also return to accrual status if additional collateral is received from the borrower and, in the opinion of management, the financial position of the borrower indicates that there is no longer any reasonable doubt as to the collection of the amount contractually due. Payment received on nonaccrual loans are applied first to principal. Once principal is recovered, any remaining payments received are applied to interest income.
Allowance for credit losses on loans: Credit quality within the loans held for investment portfolio is continuously monitored by management and is reflected within the allowance for credit losses for loans. The allowance for credit losses is an estimate of expected losses inherent within the Company's existing loans held for investment portfolio. Expected credit loss inherent in non-cancelable off-balance-sheet (“OBS”) credit exposures is accounted for as a separate liability on the balance sheet. The allowance for credit losses for loans held for investment, as reported in our consolidated balance sheet, is adjusted by a credit loss expense, which is reported in earnings, and reduced by the charge-off of loan amounts, net of recoveries.
The credit loss estimation process involves procedures to appropriately consider the unique characteristics of loan portfolio segments which consist of construction real estate, 1 to 4 family residential real estate, multi-family real estate, commercial real estate, agricultural real estate, commercial, agricultural and consumer and other lending. When computing allowance levels, credit loss assumptions are estimated using a model that categorizes loan pools based on loss history, delinquency status and other credit trends and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. The key components in this estimation process include the following:
| ● | An initial forecast period of one year for all portfolio segments and OBS credit exposures. This period reflects management's expectation of losses based on forward-looking economic scenarios over that time. |
| ● | A historical loss forecast period covering the remaining contractual life, adjusted for prepayments, by portfolio segment based on the change in key historical economic variables. |
| ● | A reversion period of 1 year connecting the initial loss forecast to the historical loss forecast based on economic conditions at the measurement date. |
The Company primarily utilizes loss rate based undiscounted cash flow (UDCF) methods to estimate credit losses by portfolio segment. The UDCF methods obtain estimated life-time credit losses using the conceptual components described above.
Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. In future periods evaluations of the overall loan portfolio, in light of the factors and forecasts then prevailing, may result in significant changes in the allowance and credit loss expense in those future periods.
Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and in our process for estimation of expected credit losses. The following provides the credit quality indicators and risk elements that are most relevant and most carefully considered and monitored for each loan portfolio segment.
Determining the Contractual Term: Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
Credit Loss Measurement: The allowance level is influenced by loan volumes, loan credit quality indicator migration or delinquency status, historic loss experience and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance for credit losses has two basic components: first, an asset-specific component involving individual loans that do not share risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and second, a pooled component for estimated expected credit losses for pools of loans that share similar risk characteristics.
For a loan that does not share risk characteristics with other loans, expected credit loss is measured based on net realizable value, that is, the difference between the discounted value of the expected future cash flows, based on the original effective interest rate, and the amortized cost basis of the loan. For these loans, we recognize expected credit loss equal to the amount by which the net realizable value of the loan is less than the amortized cost basis of the loan (which is net of previous charge-offs and deferred loan fees and costs), except when the loan is collateral dependent, that is, when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In these cases, expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral. The fair value of the collateral is adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral.
The fair value of collateral used by the Company is determined by obtaining an observable market price or by obtaining a fair value from an independent, licensed or certified appraiser, using observable market data. This data includes information such as selling price of similar properties and capitalization rates of similar properties sold within the market, expected future cash flows or earnings of the subject property based on current market expectations, and other relevant factors. Each quarter management reviews all collateral-dependent loans on a loan-by-loan basis to determine whether updated appraisals or evaluations are necessary based on loan performance, collateral type and guarantor support. At times, the Company measures the fair value of collateral-dependent loans using appraisals or evaluations with dates prior to one year from the date of review. Third-party appraisals are obtained from a pre-approved list of independent, third-party, local appraisal firms maintained by the credit underwriting department or the Company’s appraiser. Approval and addition to the list is based on experience, reputation, character, consistency and knowledge of the respective real estate market. Generally, appraisals are internally reviewed to ensure the quality of the appraisal and the expertise and independence of the appraiser. Once the expected credit loss amount is determined an allowance is provided for equal to the calculated expected credit loss and included in the allowance for credit losses. If the calculated expected credit loss is determined to be permanent or not recoverable, the amount of expected credit loss will be charged off. Factors considered by management in determining if the expected credit loss is permanent or not recoverable include whether management judges the loan to be uncollectible, repayment is deemed to be protracted beyond reasonable time frames, or the loss becomes evident owing to the borrower's lack of assets unless both well-secured and in the process of collection.
In estimating the component of the allowance for credit losses for loans that share similar risk characteristics with other loans, such loans are segregated into loan classes. Loans are designated into loan classes based on loans pooled by product types and similar risk characteristics or areas of risk concentration. In determining the allowance for credit losses, we derive an estimated credit loss assumption from a model that categorizes loan pools based on loan type and purpose. This model calculates an expected loss percentage for each loan class by considering the historical loss rate of similar peers. The component of the allowance for credit losses for loans that share similar risk characteristics also considers qualitative factors for each loan class to adjust for differences between the historical period used to calculate historical loss rates and expected conditions over the remaining lives of the loans in the portfolio related to: (1) lending policies and procedures; (2) international, national, regional and local economic business conditions and developments that affect the collectability of the portfolio; (3) the nature and volume of the loan portfolio including the terms of the loans; (4) the experience, depth, and ability of the lending management and other relevant staff; (5) the volume and severity of past due loans and other similar conditions; (6) the quality of our loan review system and (7) the value of underlying collateral for collateralized loans. Additional qualitative factors include the existence and effect of any concentrations of credit, and changes in the level of such concentrations and the effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio. Such factors are used to adjust the historical loss rates so that they reflect management expectation of future conditions based on a reasonable and supportable forecast. To the extent the lives of the loans in the portfolio extend beyond the period for which a reasonable and supportable forecast can be made, the Company reduces, on a straight-line basis over one year, the adjustments so that the model reverts back to the historical loss rates.
Pre-ASC 326 CECL Adoption:
The allowance for credit losses is established through a credit loss expense that is treated as an expense which would be charged against earnings. Loans are charged against the allowance for credit losses when management believes that collectability of the principal is unlikely. The Company has policies and procedures for evaluating the overall credit quality of its loan portfolio, including timely identification of potential problem loans. On a quarterly basis, management reviews the appropriate level for the allowance for credit losses, incorporating a variety of risk considerations, both quantitative and qualitative. Quantitative factors include the Company’s historical loss experience, delinquency and charge-off trends, collateral values, known information about individual loans and other factors. Qualitative factors include various considerations regarding the general economic environment in the Company’s market area. To the extent actual results differ from forecasts and management’s judgment, the allowance for credit losses may be greater or lesser than future charge-offs. Due to potential changes in conditions, including economic disruption, high inflation levels, and rising interest rates, it is at least reasonably possible that changes in estimates will occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements.
Off-balance sheet credit exposures: The Company, in the normal course of business, extends credit to meet the financing needs of its customers, which are not reflected in the consolidated financial statements. A summary of these commitments is disclosed in Note 14.
Allowance for credit losses on off-balance sheet credit exposures, including unfunded loan commitments: The Company maintains a separate allowance for credit losses from off-balance-sheet credit exposures, including unfunded loan commitments, which is included in other liabilities. Management estimates the amount of expected losses by calculating a commitment usage factor over the contractual period for exposures that are not unconditionally cancellable by the Company and applying the loss factors used in the allowance for credit loss methodology to the results of the usage calculation to estimate the liability for credit losses related to unfunded commitments for each loan type. No credit loss estimate is reported for off-balance-sheet credit exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that may be drawn prior to the cancellation of the arrangement. The allowance for credit losses on OBS credit exposures is adjusted as a credit loss expense. Categories of OBS credit exposures correspond to the loan portfolio segments described previously.
Loans held for sale: Loans held for sale are the loans the Banks have the intent to sell in the foreseeable future. They are stated at the lower of aggregate cost or estimated fair value. Loans are sold on a non-recourse basis with servicing released and gains and losses are recognized based on the difference between sales proceeds and the carrying value of the loan. The Company has had very few experiences of repurchasing loans previously sold into the secondary market. A specific reserve was not considered necessary based on the Company’s historical experience with repurchase activity.
Bank premises and equipment: Premises and equipment are stated at cost less accumulated depreciation. Depreciation expense is computed using straight-line and accelerated methods over the estimated useful lives of the respective assets. Depreciable lives range from 3 to 7 years for equipment and 15 to 40 years for premises.
Other real estate owned: Real estate properties acquired through or in lieu of foreclosure are initially recorded at the fair value less estimated selling cost at the date of foreclosure. Any write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for credit losses. Costs of significant property improvements are capitalized, whereas costs relating to holding property are expensed. The portion of interest costs relating to development of real estate is capitalized. Valuations are periodically performed by management and property held for sale is carried at the lower of the new cost basis or fair value less cost to sell and any subsequent write-downs are charged to operations. This evaluation is inherently subjective and requires estimates that are susceptible to significant revisions as more information becomes available.
Bank-owned life insurance: The carrying amount of bank-owned life insurance consists of the initial premium paid, plus increases in cash value, less the carrying amount associated with any death benefit received. Death benefits paid in excess of the applicable carrying amount are recognized as income. A portion of the increases in cash value and the death benefits recognized as income are exempt from income taxes.
Goodwill and other intangible assets: Goodwill represents the excess of cost over fair value of net assets acquired. Goodwill resulting from acquisitions is not amortized but is tested for impairment annually or whenever events change and circumstances indicate that it is more likely than not that impairment has occurred. Goodwill is tested for impairment and begins with an estimation of the fair value of a reporting unit. Impairment would arise if the fair value of a reporting unit is less than its carrying value.
Significant judgment is applied when goodwill is assessed for impairment. This judgment includes developing cash flow projections, selecting appropriate discount rates, identifying relevant market comparables, incorporating general economic and market conditions and selecting an appropriate control premium. The Company completed a quantitative assessment of goodwill as of October 1, 2023 which indicated that goodwill was not impaired. Subsequently, the Company determined there were no adverse changes in criteria and key considerations to the previous assessment. Accordingly, the Company concluded that there isno impairment of goodwill as of December 31, 2023. Further goodwill impairment evaluations, which may result in goodwill impairment, may be necessary if events or circumstance changes would more likely than not reduce the fair value of a reporting unit below its carrying amount.
The only other significant intangible assets are core deposit intangible and customer list assets. The core deposit intangible and customer list asset are determined to have finite lives and are amortized over the estimated useful lives. The core deposit intangible asset is a customer-based relationship valuation attributed to the expectation of a lower net cost of these deposits versus alternative sources of funds. The core deposit intangible and customer list asset are reviewed for impairment whenever events occur, or circumstances indicate that the carrying amount may not be recoverable.
Wealth management department assets: Property held for customers in fiduciary or agency capacities are not included in the accompanying consolidated balance sheets, as such items are not assets of the Banks.
Revenue from contracts with customers: Interest revenue from loans and investments is recognized on the accrual basis of accounting as the interest is earned according to the terms of the particular loan or investment. Income from service and other customer charges is recognized as earned. Revenue from service charges is earned in accordance with the terms of the various products or services provided. Services within the scope of Accounting Standards Codification (“ASC”) 606 include service charges on deposits, interchange income, wealth management fees, investment brokerage fees, and the net gain on sale of foreclosed assets.
Advertising costs: Advertising costs are expensed as incurred.
Income taxes: Deferred income taxes are provided on temporary differences between financial statement and income tax reporting. Temporary differences are differences between the amounts of assets and liabilities reported for financial statement purposes and their tax bases. Deferred tax assets are recognized for temporary differences that will be deductible in future years’ tax returns and for operating loss and tax credit carry forwards. Deferred tax assets are reduced by a valuation allowance if it is deemed more likely than not that some or all the deferred tax assets will not be realized. Deferred tax liabilities are recognized for temporary differences that will be taxable in future years’ tax returns. Accounting for uncertainty in income taxes sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions. Benefits from tax positions taken or expected to be taken in a tax return are not recognized if the likelihood that the tax position would be sustained upon examination by a taxing authority is considered to be 50 percent or less. Interest and penalties are accounted for as a component of income tax expense.
The Company files a consolidated federal income tax return, with each entity computing its taxes on a separate company basis. For state tax purposes, the Banks file franchise tax returns, while the Parent Company files a corporate income tax return.
Comprehensive income: Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Certain changes in assets and liabilities, such as unrealized gains and losses on securities available-for-sale, are reported as accumulated other comprehensive income, a separate component of the stockholders’ equity section of the consolidated balance sheet, and such items, along with net income, are components of the statement of comprehensive income. Gains and losses on securities available-for-sale are reclassified to securities gains (losses) as a part of net income when realized upon sale.
Derivative financial instruments: The Company uses interest rate swaps as part of its interest rate risk management. FASB ASC Topic 815 establishes accounting and reporting standards for derivative instruments and hedging activities. The Company records all derivatives on the consolidated balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and the resulting designation. To qualify for hedge accounting, the Company must comply with the detailed rules and documentation requirements at the inception of the hedge, and hedge effectiveness is assessed at inception and periodically throughout the life of the hedging relationship.
The Company has fair value hedging relationships at December 31, 2023. The Company uses hedge accounting in accordance with ASC 815, with the unrealized gains and losses, representing the change in fair value of the derivative and the change in fair value of the risk being hedged on the related loan, being recorded in the consolidated statements of income. The ineffective portions of the unrealized gains or losses, if any, are recorded in interest income and interest expense in the consolidated statements of income. The Company uses the dollar-offset method for assessing effectiveness using the cumulative approach. The dollar-offset method compares the fair value of the hedging derivative with the fair value of the hedged exposure. The cumulative approach involves comparing the cumulative changes in the hedging derivative’s fair value to the cumulative changes in the hedged exposure’s fair value.
The Company does not use derivatives for trading or speculative purposes.
Transfers of financial assets and participating interests: Transfers of an entire financial asset or a participating interest in an entire financial asset are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
The transfer of a participating interest in an entire financial asset must also meet the definition of a participating interest. A participating interest in a financial asset has all of the following characteristics: (1) from the date of the transfer, it must represent a proportionate (pro rata) ownership in the financial asset; (2) from the date of transfer, all cash flows received, except any cash flows allocated as any compensation for servicing or other services performed, must be divided proportionately among participating interest holders in the amount equal to their share ownership; (3) the rights of each participating interest holder must have the same priority; and (4) no party has the right to pledge or exchange the entire financial asset unless all participating interest holders agree to do so.
Earnings per share: Basic earnings per share (“EPS”) computations for the years ended December 31, 2023 and 2022 were determined by dividing net income by the weighted-average number of common shares outstanding during the years then ended. The Company had no potentially dilutive securities outstanding during the periods presented.
The following information was used in the computation of basic EPS for the years ended December 31, 2023 and 2022 (in thousands, except share and per share data):
| 2023 | 2022 | |
|---|---|---|
| Basic earning per share computation: | ||
| Net income | $10,817 | $19,293 |
| Weighted average common shares outstanding | 8,992,167 | 9,033,410 |
| Basic EPS | $1.20 | $2.14 |
Reclassifications: Certain reclassifications have been made to the prior consolidated financial statements to conform to the current period presentation. These reclassifications had no effect on stockholders’ equity and net income of the prior periods.
Adoption of New Financial Accounting Standard Codification 326 (ASC 326 (CECL)):
On January 1, 2023, the Company adopted ASU 2016-13 Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which requires the recognition of the allowance for credit losses be estimated using the current expected credit loss (CECL) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to OBS credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net investments in leases recognized by a lessor in accordance with Topic 842 on leases. In addition, ASC 326 made changes to the accounting for available-for-sale debt securities. One such change is to require credit losses to be presented as an allowance rather than as a write-down on available-for-sale debt securities management does not intend to sell or believes that it is more likely than not they will be required to sell.
The Company adopted ASC 326 using the modified retrospective method for all financial assets measured at amortized cost and OBS credit exposures. Results for reporting periods beginning January 1, 2023 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. The Company recorded a net decrease to retained earnings of $603 thousand as of January 1, 2023 for the cumulative effect of adopting ASC 326, which includes deferred taxes of $188 thousand. The transition adjustment includes a $518 thousand increase to the Allowance for Credit Losses on loans and a $273 thousand increase to the Allowance for Credit Losses on OBS Credit Exposures.
The following table illustrates the impact of ASC 326 (amounts in thousands).
| As Reported Under ASC 326 | Pre-ASC 326 Adoption | Impact of ASC 326 Adoption | |
|---|---|---|---|
| Assets: | |||
| Loans receivable | |||
| Allowance for credit losses on loans | $16,215 | $15,697 | $518 |
| Liabilities: | |||
| Accrued expenses and other liabilities | |||
| Allowance for credit losses on off-balance sheet credit exposures | $1,071 | $798 | $273 |
New and Pending Accounting Pronouncements:
In March 2022, the FASB issued ASU 2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method. ASU 2022-01 further clarifies certain targeted improvements to the optional hedge accounting model that were made under ASU 2017-12. ASU 2022-01 expands the last-of-layer method and renames this method to portfolio layer method to reflect this expansion, as well as expanding the scope of the portfolio layer method to include nonprepayable financial assets. It also specifies eligible hedging instruments and provides additional guidance on the accounting for and disclosure of hedge basis adjustments that are applicable to the portfolio layer method. ASU 2022-01 permits an entity to apply the same portfolio hedging method to both prepayable and nonprepayable financial assets, thereby allowing consistent accounting for similar hedges. ASU 2022-01 became effective for the Company on January 1, 2023. The adoption of ASU 2022-01 did not have a material impact on the Company’s consolidated financial statements.
In March 2023, the FASB issued ASU No. 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using Proportional Amortization Method. The ASU is intended to improve the accounting and disclosures for investments in tax credit structures. It allows reporting entities to elect to adopt for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. The Company is currently evaluating the impact of the ASU on the Company's consolidated financial statements.
Note 2. Concentrations and Restrictions on Cash and Due from Banks and Interest-Bearing Deposits in Financial Institutions
The Federal Reserve announced on March 15, 2020, that the reserve requirement ratios would be reduced to zero percent effective March 26, 2020. This action eliminated reserve requirements for all depository institutions. Prior to March 26, 2020, the Federal Reserve Bank required member banks to maintain certain cash and due from bank reserves. The subsidiary banks did not have a reserve requirement at December 31, 2023 or 2022. The Federal Reserve Board currently has no plans to reinstate the reserve requirement but retains the right to reinstate it.
At December 31, 2023, the Company had approximately $38.9 million on deposit at various financial institutions. Management does not believe these balances carry a significant risk of loss but cannot provide absolute assurance that no losses would occur if these institutions were to become insolvent.
Note 3. Debt Securities
The amortized cost of securities available-for-sale and their approximate fair values are summarized below*(in thousands)*:
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrealized | Unrealized | Estimated | |
| Cost | Gains | Losses | Fair Value | |
| 2023: | ||||
| U.S. government treasuries | $213,646 | $29 | $(13,587) | $200,088 |
| U.S. government agencies | 99,455 | 2 | (6,842) | 92,615 |
| U.S. government mortgage-backed securities | 115,988 | - | (14,124) | 101,864 |
| State and political subdivisions | 292,475 | 93 | (22,677) | 269,891 |
| Corporate bonds | 77,139 | 11 | (5,219) | 71,931 |
| Total | $798,703 | $135 | $(62,449) | $736,389 |
| Gross · Gross | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Estimated | |||||
| Cost · Gains · Losses · Fair Value | |||||
| 2022: | |||||
| U.S. government treasuries | $227,065 | $ | - | $(19,468) | $207,597 |
| U.S. government agencies | 110,370 | 4 | (9,441) | 100,933 | |
| U.S. government mortgage-backed securities | 133,205 | 4 | (16,468) | 116,741 | |
| State and political subdivisions | 317,179 | 27 | (31,203) | 286,003 | |
| Corporate bonds | 82,177 | 7 | (7,020) | 75,164 | |
| Total | $869,996 | $42 | $(83,600) | $786,438 | |
The amortized cost and fair value of debt securities available-for-sale as of December 31, 2023, are shown below by expected maturity. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties*(in thousands).*
| Amortized | Estimated | |
|---|---|---|
| Cost | Fair Value | |
| Due in one year or less | $82,517 | $80,981 |
| Due after one year through five years | 395,006 | 370,101 |
| Due after five years through ten years | 196,227 | 175,993 |
| Due after ten years | 8,965 | 7,450 |
| $682,715 | $634,525 | |
| U.S. government mortgage-backed securities | 115,988 | 101,864 |
| Total | $798,703 | $736,389 |
At December 31, 2023 and 2022, securities with a carrying value of approximately $374.4 million and $256.7 million, respectively, were pledged as collateral on public deposits, securities sold under agreements to repurchase and for other purposes as required or permitted by law. Securities sold under agreements to repurchase are held by the Company’s safekeeping agent.
The proceeds, gains, and losses from securities available-for-sale are summarized below*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Proceeds from sales of securities available-for-sale | $2,069 | $10,548 |
| Gross realized gains on securities available-for-sale | 73 | 60 |
| Gross realized losses on securities available-for-sale | (38) | (23) |
No credit loss expense was recognized on securities available-for-sale for the year ended December 31, 2023 and no other-than-temporary impairments were recognized as a component of income for the year ended December 31, 2022.
Gross unrealized losses and fair value aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position as of December 31, 2023 and 2022, are summarized as follows*(in thousands)*:
| 2023: · Less than 12 Months · 12 Months or More · Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Estimated · Gross · Estimated · Gross · Estimated · Gross | ||||||||||
| Fair · Unrealized · No. of · Fair · Unrealized · No. of · Fair · Unrealized | ||||||||||
| Value · Losses · Securities · Value · Losses · Securities · Value · Losses | ||||||||||
| Securities available for sale: | ||||||||||
| U.S. government treasuries | $ | - | $ | - | - | $196,432 | $(13,587) | 121 | $196,432 | $(13,587) |
| U.S. government agencies | 1,986 | (11) | 2 | 90,137 | (6,831) | 78 | 92,123 | (6,842) | ||
| U.S. government mortgage-backed securities | 467 | (12) | 4 | 101,265 | (14,112) | 155 | 101,732 | (14,124) | ||
| State and political subdivisions | 9,054 | (73) | 18 | 251,286 | (22,604) | 474 | 260,340 | (22,677) | ||
| Corporate bonds | 3,117 | (108) | 4 | 67,816 | (5,111) | 84 | 70,933 | (5,219) | ||
| Total | $14,624 | $(204) | 28 | $706,936 | $(62,245) | 912 | $721,560 | $(62,449) | ||
| 2022: · Less than 12 Months · 12 Months or More · Total | ||||||||
|---|---|---|---|---|---|---|---|---|
| Estimated · Gross · Estimated · Gross · Estimated · Gross | ||||||||
| Fair | Unrealized | No. of | Fair | Unrealized | No. of | Fair | Unrealized | |
| Value | Losses | Securities | Value | Losses | Securities | Value | Losses | |
| Securities available for sale: | ||||||||
| U.S. government treasuries | $57,882 | $(3,960) | 45 | $147,215 | $(15,508) | 89 | 205,097 | (19,468) |
| U.S. government agencies | 61,821 | (4,293) | 51 | 38,492 | (5,148) | 32 | 100,313 | (9,441) |
| U.S. government mortgage-backed securities | 45,440 | (4,393) | 104 | 70,854 | (12,075) | 57 | 116,294 | (16,468) |
| State and political subdivisions | 181,640 | (14,556) | 335 | 97,907 | (16,647) | 203 | 279,547 | (31,203) |
| Corporate bonds | 59,293 | (4,281) | 71 | 13,382 | (2,739) | 23 | 72,675 | (7,020) |
| Total | $406,076 | $(31,483) | 606 | $367,850 | $(52,117) | 404 | $773,926 | $(83,600) |
At December 31, 2023, debt securities have unrealized losses of $62.4 million. These unrealized losses are generally due to changes in interest rates or general market conditions. In analyzing an issuer’s financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. Management concluded that the unrealized losses on debt securities were not credit related. Due to potential changes in conditions, it is at least reasonably possible that changes in fair values and management’s assessments will occur in the near term and that such changes could materially affect the amounts reported in the Company’s financial statements.
Note 4. Loans Receivable and Credit Disclosures
The composition of loans receivable is as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Real estate - construction | $63,050 | $51,253 |
| Real estate - 1 to 4 family residential | 289,404 | 285,107 |
| Real estate - multi-family | 195,536 | 185,784 |
| Real estate - commercial | 359,266 | 353,285 |
| Real estate - agricultural | 161,517 | 159,448 |
| Commercial | 89,729 | 77,265 |
| Agricultural | 119,136 | 113,355 |
| Consumer and other | 16,540 | 16,211 |
| 1,294,178 | 1,241,708 | |
| Unallocated portfolio layer basis adjustments1 | 410 | - |
| Less allowance for credit losses | (16,776) | (15,697) |
| Total loans receivable, net | $1,277,812 | $1,226,011 |
1 This amount represents portfolio layer method basis adjustments related to loans hedged in a closed portfolio. Under the portfolio layer method basis adjustments are not allocated to individual loans, however, the amounts impact the net loan balance. These basis adjustments would be allocated to the amortized cost of specific loans within the pool if the hedge was de-designated. See Note 11 (“Derivative Financial Instruments”) for additional information.
On January 1, 2023, the Company adopted ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326)," and results for reporting periods beginning after January 1, 2023 are presented under ASC 326 while prior period amounts continue to be reported in accordance with previously applicable GAAP. Additionally, the Company reclassified its loan categories to breakout multi-family real estate from commercial real estate and all prior periods have been adjusted.
Construction loans are underwritten utilizing independent appraisals, sensitivity analysis of absorption, vacancy and lease rates and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of costs and value associated with the completed project. These estimates may prove to be inaccurate primarily due to unforeseen circumstances beyond the control of the borrower or lender. Construction loans often involve the disbursement of funds with repayment substantially dependent on the success of the ultimate project. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, general economic conditions and the availability of long-term financing. The Company may require guarantees on these loans. The Company’s construction loans are secured primarily by properties located in its primary market area. National unemployment rate is a key economic forecast used in estimating expected credit losses for this segment.
The Company originates 1-4 family real estate loans utilizing credit reports to supplement the underwriting process. The Company’s underwriting standards for 1-4 family loans are generally in accordance with FHLMC and FNMA manual underwriting guidelines. Properties securing 1-4 family real estate loans are appraised by either staff appraisers or fee appraisers, both of which are independent of the loan origination function and have been approved by the Board of Directors. The loan-to-value ratios normally do not exceed 90% without credit enhancements such as mortgage insurance. The Company will lend up to 100% of the lesser of the appraised value or purchase price for conventional 1-4 family real estate loans, provided private mortgage insurance is obtained. The Company’s 1-4 family real estate loans are secured primarily by properties located in its primary market area. The national unemployment rate is a key economic forecast used in estimating expected credit losses for this segment.
Multi-family, commercial and agricultural real estate loans are subject to underwriting standards and processes similar to commercial and agricultural operating loans, in addition to those unique to real estate loans. These loans are viewed primarily as cash flow loans and, secondarily, as loans secured by real estate. Multi-family, commercial and agricultural real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Loan-to-value generally does not exceed 80% of the cost or value of the assets. Loans are typically subject to interest rate adjustments between five and seven years from origination. Fully amortized monthly repayment terms normally do not exceed twenty-five years. Projections and cash flows that show ability to service debt within the amortization period are required. Property and casualty insurance is required to protect the Banks’ collateral interests. Appraisals on properties securing these loans are generally performed by fee appraisers approved by the Board of Directors. Because payments on multi-family, commercial and agricultural real estate loans are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to adverse conditions in the real estate market or the economy. Management monitors and evaluates commercial and agricultural real estate loans based on collateral and risk rating criteria. The Company may require guarantees on these loans. The Company’s multi-family, commercial and agricultural real estate loans are secured primarily by properties located in its primary market areas. The national unemployment rate and the national real gross domestic product (GDP) are key economic forecasts used in estimating expected credit losses for the multi-family and commercial real estate segments. The national real GDP is a key economic forecast used in estimating expected credit losses for the agricultural real estate segment.
Commercial and agricultural operating loans are underwritten based on the Company’s examination of current and projected cash flows to determine the ability of the borrower to repay their obligations as agreed. This underwriting includes the evaluation of cash flows of the borrower, underlying collateral, if applicable, and the borrower’s ability to manage its business activities. The cash flows of borrowers and the collateral securing these loans may fluctuate in value after the initial evaluation. A first priority lien on the general assets of the business normally secures these types of loans. Loan-to-value limits vary and are dependent upon the nature and type of the underlying collateral and the financial strength of the borrower. Crop and hail insurance is required for most agricultural borrowers. Loans are generally guaranteed by the principal(s). The Company’s commercial and agricultural operating lending is primarily in its primary market area. The national unemployment rate and the national real GDP are key economic forecasts used in estimating expected credit losses for the commercial operating segment. The national real GDP is a key economic forecast used in estimating expected credit losses for the agricultural operating segment.
Consumer and other loans utilize credit reports to supplement the underwriting process. The underwriting standards include a determination of the applicant’s payment history on other debts and an assessment of their ability to meet existing obligations and payments on the proposed loan. To monitor and manage loan risk, policies and procedures are developed and modified, as needed by management. This activity, coupled with smaller loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, market conditions are reviewed by management on a regular basis. The Iowa real GDP and Iowa retail trade earnings are key economic forecasts used in estimating expected credit losses for this segment.
The Company reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the audit committee. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.
Summary changes in the allowance for credit losses for the years ended December 31, 2023 and 2022 are as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Balance, beginning | $15,697 | $16,621 |
| Impact of adopting ASC 326 | 518 | - |
| Credit loss expense (benefit) 1 | 774 | (874) |
| Recoveries of loans charged-off | 32 | 42 |
| Loans charged-off | (245) | (92) |
| Balance, ending | $16,776 | $15,697 |
1 The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss expense of $15 thousand related to off-balance sheet credit exposures.
Activity in the allowance for credit losses, on a disaggregated basis, for the years ended December 31, 2023 and 2022 is as follows*(in thousands)*:
| 2023: · 1-4 Family | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Construction · Residential · Multi-family · Commercial · Agricultural · Consumer | |||||||||
| Real Estate | Real Estate | Real Estate | Real Estate | Real Estate | Commercial | Agricultural | and Other | Total | |
| Balance, beginning | $730 | $3,028 | $2,493 | $4,742 | $1,625 | $1,153 | $1,705 | $221 | $15,697 |
| Impact of adopting ASC 326 | (395) | 242 | (24) | 513 | (398) | 449 | (61) | 192 | 518 |
| Credit loss expense (benefit) | 73 | 58 | 73 | (24) | 11 | 381 | 161 | 41 | 774 |
| Recoveries of loans charged-off | - | 5 | - | 5 | - | 9 | 5 | 8 | 32 |
| Loans charged-off | - | - | - | - | - | (37) | (203) | (5) | (245) |
| Balance, ending | $408 | $3,333 | $2,542 | $5,236 | $1,238 | $1,955 | $1,607 | $457 | $16,776 |
| 2022: · 1-4 Family | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Construction · Residential · Multi-family · Commercial · Agricultural · Consumer | |||||||||
| Real Estate | Real Estate | Real Estate | Real Estate | Real Estate | Commercial | Agricultural | and Other | Total | |
| Balance, beginning | $675 | $2,752 | $2,501 | $5,905 | $1,584 | $1,170 | $1,836 | $198 | $16,621 |
| Provision (credit) for loan losses | 55 | 291 | (8) | (1,166) | 41 | 20 | (124) | 17 | (874) |
| Recoveries of loans charged-off | - | 8 | - | 3 | - | 4 | - | 27 | 42 |
| Loans charged-off | - | (23) | - | - | - | (41) | (7) | (21) | (92) |
| Balance, ending | $730 | $3,028 | $2,493 | $4,742 | $1,625 | $1,153 | $1,705 | $221 | $15,697 |
The following table shows the balance in the allowance for credit losses and loans receivable as of December 31, 2022, disaggregated on the basis of measurement methodology (in thousands).
| 2022: · 1-4 Family | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction · Residential · Multi-family · Commercial · Agricultural · Consumer | ||||||||||||||
| Real Estate · Real Estate · Real Estate · Real Estate · Real Estate · Commercial · Agricultural · and Other · Total | ||||||||||||||
| Ending ACL balance: Individually evaluated for credit losses | $ | - | $10 | $ | - | $ | - | $ | - | $ | - | $68 | $17 | $95 |
| Ending ACL balance: Collectively evaluated for credit losses | 730 | 3,018 | 2,493 | 4,742 | 1,625 | 1,153 | 1,637 | 204 | 15,602 | |||||
| Ending ACL balance | $730 | $3,028 | $2,493 | $4,742 | $1,625 | $1,153 | $1,705 | $221 | $15,697 | |||||
| 2022: · 1-4 Family | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Construction · Residential · Multi-family · Commercial · Agricultural · Consumer | |||||||||||
| Real Estate · Real Estate · Real Estate · Real Estate · Real Estate · Commercial · Agricultural · and Other · Total | |||||||||||
| Ending loans receiveable balance: Individually evaluated for credit losses | $ | - | $805 | $ | - | $12,853 | $165 | $200 | $342 | $21 | $14,386 |
| Ending loans receivable balance: Collectively evaluated for credit losses | 51,253 | 284,302 | 185,784 | 340,432 | 159,283 | 77,065 | 113,013 | 16,190 | 1,227,322 | ||
| Ending loans receivable balance | $51,253 | $285,107 | $185,784 | $353,285 | $159,448 | $77,265 | $113,355 | $16,211 | $1,241,708 | ||
The following table presents the amortized cost basis of collateral dependent loans, by the primary collateral type, which are individually evaluated to determine expected credit losses, and the related ACL allocated to these loans* (in thousands):*
| Primary Type of Collateral | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · Real Estate · Equipment · Other · Total · ACL Allocation | ||||||||
| Real estate - construction | $66 | $ | - | $ | - | $66 | $ | - |
| Real estate - 1 to 4 family residential | 678 | - | - | 678 | 10 | |||
| Real estate - multi-family | 2,034 | - | - | 2,034 | - | |||
| Real estate - commercial | 8,993 | - | - | 8,993 | - | |||
| Real estate - agricultural | 449 | - | - | 449 | - | |||
| Commercial | 118 | - | 101 | 219 | 96 | |||
| Agricultural | 239 | 669 | 402 | 1,310 | - | |||
| Consumer and other | - | - | - | - | - | |||
| $12,577 | $669 | $503 | $13,749 | $106 | ||||
Credit Quality Indicators. As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including trends related to (i) the risk ratings of loans, (ii) the level of classified loans, (iii) net charge-offs, (iv) non-performing loans and (v) the general economic conditions in our market areas.
The Company utilizes a risk rating matrix to assign risk ratings to each of its loans. Loans are rated on a scale of 1 to 7. A description of the general characteristics of the risk ratings is as follows:
Ratings 1, 2 and 3 - These ratings include “Pass” loans of average to excellent credit quality borrowers. These borrowers generally have significant capital strength, moderate leverage and stable earnings and growth commensurate to their relative risk rating. These ratings are reviewed at least annually. These ratings also include performing loans of less than $100,000.
Rating 4 - This rating includes loans on management’s “watch list” and is intended to be utilized for pass rated borrowers where credit quality has begun to show signs of financial weakness that now requires management’s heightened attention. This rating is reviewed at least quarterly.
Rating 5 - This rating is for “Special Mention” loans in accordance with regulatory guidelines. This rating is intended to be temporary and includes loans to borrowers whose credit quality has clearly deteriorated and are at risk of further decline unless active measures are taken to correct the situation. This rating is reviewed at least quarterly.
Rating 6 - This rating includes “Substandard” loans in accordance with regulatory guidelines, for which the accrual of interest has not been stopped. Under regulatory guideline definitions, a “Substandard” loan has defined weaknesses which make payment default or principal exposure likely, but not yet certain. Such loans are apt to be dependent upon collateral liquidation, a secondary source of repayment or an event outside of the normal course of business. This rating is reviewed at least quarterly.
Rating 7 - This rating includes “Substandard-Impaired” loans in accordance with regulatory guidelines, for which the accrual of interest has generally been stopped. This rating includes loans: (i) where interest is more than 90 days past due, (ii) not fully secured, (iii) where a specific valuation allowance may be necessary, or (iv) where the borrower is unable to make contractual principal and interest payments. This rating is reviewed at least quarterly.
The following tables show the risk category of loans by loan category and year of origination as of December 31, 2023*(in thousands)*:
| December 31, 2023 | Amortized Cost Basis of Term Loans by Year of Origination | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving · Total | ||||||||||||||||
| Real estate - construction | ||||||||||||||||
| Pass | $45,404 | $14,501 | $746 | $11 | $ | - | $325 | $1,917 | $62,904 | |||||||
| Watch | 80 | - | - | - | - | - | - | 80 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | - | - | - | - | - | ||||||||
| Substandard-Impaired | - | 66 | - | - | - | - | - | 66 | ||||||||
| Total | $45,484 | $14,567 | $746 | $11 | $ | - | $325 | $1,917 | $63,050 | |||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real estate - 1-4 family residential | ||||||||||||||||
| Pass | $55,051 | $66,190 | $59,250 | $47,865 | $8,607 | $17,154 | $18,649 | $272,766 | ||||||||
| Watch | 1,608 | 298 | 10,483 | 1,226 | - | 358 | 27 | 14,000 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | 448 | 18 | 1,350 | 47 | 33 | 64 | - | 1,960 | ||||||||
| Substandard-Impaired | 115 | - | 140 | - | 199 | 144 | 80 | 678 | ||||||||
| Total | $57,222 | $66,506 | $71,223 | $49,138 | $8,839 | $17,720 | $18,756 | $289,404 | ||||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real estate - multi-family | ||||||||||||||||
| Pass | $18,436 | $51,928 | $47,161 | $40,201 | $13,542 | $694 | $5,020 | $176,982 | ||||||||
| Watch | 4,603 | 1,427 | 8,192 | - | - | - | - | 14,222 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | - | - | - | 2,298 | - | - | - | 2,298 | ||||||||
| Substandard-Impaired | 983 | - | - | - | 1,051 | - | - | 2,034 | ||||||||
| Total | $24,022 | $53,355 | $55,353 | $42,499 | $14,593 | $694 | $5,020 | $195,536 | ||||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real estate - commercial | ||||||||||||||||
| Pass | $35,133 | $81,342 | $51,598 | $66,467 | $20,006 | $13,122 | $2,929 | $270,597 | ||||||||
| Watch | 8,379 | 13,580 | 14,669 | 14,607 | 78 | 583 | 2,988 | 54,884 | ||||||||
| Special Mention | - | 2,531 | 11,853 | 3,006 | 1,043 | - | - | 18,433 | ||||||||
| Substandard | 897 | - | 4,822 | 551 | - | 106 | - | 6,376 | ||||||||
| Substandard-Impaired | 8,517 | - | 99 | - | 360 | - | - | 8,976 | ||||||||
| Total | $52,926 | $97,453 | $83,041 | $84,631 | $21,487 | $13,811 | $5,917 | $359,266 | ||||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| Real estate - agricultural | ||||||||||||||||
| Pass | $22,469 | $30,738 | $32,893 | $27,733 | $6,039 | $22,850 | $2,073 | $144,795 | ||||||||
| Watch | 4,163 | 379 | 2,263 | 1,760 | 333 | 3,601 | - | 12,499 | ||||||||
| Special Mention | - | - | - | - | - | - | - | - | ||||||||
| Substandard | 2,302 | 1,439 | 114 | - | - | 214 | - | 4,069 | ||||||||
| Substandard-Impaired | - | - | 154 | - | - | - | - | 154 | ||||||||
| Total | $28,934 | $32,556 | $35,424 | $29,493 | $6,372 | $26,665 | $2,073 | $161,517 | ||||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| December 31, 2023 | Amortized Cost Basis of Term Loans by Year of Origination | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving · Total | |||||||||||||||
| Commercial | |||||||||||||||
| Pass | $23,904 | $12,645 | $10,378 | $2,087 | $2,434 | $1,578 | $29,752 | $82,778 | |||||||
| Watch | 860 | 295 | 119 | 423 | 93 | 137 | 1,996 | 3,923 | |||||||
| Special Mention | - | - | - | - | - | - | - | - | |||||||
| Substandard | 600 | 256 | - | 421 | - | - | 1,484 | 2,761 | |||||||
| Substandard-Impaired | 94 | - | 5 | 96 | - | 72 | - | 267 | |||||||
| Total | $25,458 | $13,196 | $10,502 | $3,027 | $2,527 | $1,787 | $33,232 | $89,729 | |||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $33 | $ | - | $4 | $ | - | $37 | ||
| Agricultural | |||||||||||||||
| Pass | $14,614 | $8,395 | $5,459 | $2,858 | $400 | $608 | $77,448 | $109,782 | |||||||
| Watch | 1,107 | 340 | 288 | 18 | 18 | 194 | 5,419 | 7,384 | |||||||
| Special Mention | - | - | - | - | - | - | - | - | |||||||
| Substandard | 866 | 14 | 25 | 58 | - | - | - | 963 | |||||||
| Substandard-Impaired | 95 | 140 | 383 | - | - | - | 389 | 1,007 | |||||||
| Total | $16,682 | $8,889 | $6,155 | $2,934 | $418 | $802 | $83,256 | $119,136 | |||||||
| Current-period gross writeoffs | $39 | $74 | $90 | $ | - | $ | - | $ | - | $ | - | $203 | |||
| Consumer and other | |||||||||||||||
| Pass | $6,801 | $3,719 | $2,701 | $2,071 | $352 | $731 | $15 | $16,390 | |||||||
| Watch | 127 | - | - | - | - | - | - | 127 | |||||||
| Special Mention | - | - | - | - | - | - | - | - | |||||||
| Substandard | 10 | - | - | - | - | - | - | 10 | |||||||
| Substandard-Impaired | - | - | - | 13 | - | - | - | 13 | |||||||
| Total | $6,938 | $3,719 | $2,701 | $2,084 | $352 | $731 | $15 | $16,540 | |||||||
| Current-period gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $5 | $ | - | $5 | |
| Total loans | |||||||||||||||
| Pass | $221,812 | $269,458 | $210,186 | $189,293 | $51,380 | $57,062 | $137,803 | $1,136,994 | |||||||
| Watch | 20,927 | 16,319 | 36,014 | 18,034 | 522 | 4,873 | 10,430 | 107,119 | |||||||
| Special Mention | - | 2,531 | 11,853 | 3,006 | 1,043 | - | - | 18,433 | |||||||
| Substandard | 5,123 | 1,727 | 6,311 | 3,375 | 33 | 384 | 1,484 | 18,437 | |||||||
| Substandard-Impaired | 9,804 | 206 | 781 | 109 | 1,610 | 216 | 469 | 13,195 | |||||||
| Total | $257,666 | $290,241 | $265,145 | $213,817 | $54,588 | $62,535 | $150,186 | $1,294,178 | |||||||
| Current-period gross writeoffs | $39 | $74 | $90 | $33 | $ | - | $9 | $ | - | $245 | |||||
The credit risk profile by internally assigned grade, on a disaggregated basis, as of December 31, 2022 is as follows*(in thousands)*:
| 2022: · Construction · Multi-family · Commercial · Agricultural | |||||||
|---|---|---|---|---|---|---|---|
| Real Estate | Real Estate | Real Estate | Real Estate | Commercial | Agricultural | Total | |
| Pass | $51,253 | $174,048 | $264,898 | $136,043 | $69,872 | $98,415 | $794,529 |
| Watch | - | 9,344 | 62,076 | 18,324 | 5,392 | 14,146 | 109,282 |
| Special Mention | - | - | - | - | 116 | - | 116 |
| Substandard | - | 2,392 | 13,458 | 4,916 | 1,685 | 452 | 22,903 |
| Substandard-Impaired | - | - | 12,853 | 165 | 200 | 342 | 13,560 |
| Total | $51,253 | $185,784 | $353,285 | $159,448 | $77,265 | $113,355 | $940,390 |
The credit risk profile based on payment activity, on a disaggregated basis, as of December 31, 2022 is as follows*(in thousands)*:
| 2022: · 1-4 Family | |||
|---|---|---|---|
| Residential · Consumer | |||
| Real Estate | and Other | Total | |
| Performing | $284,302 | $16,190 | $300,492 |
| Non-performing | 805 | 21 | 826 |
| Total | $285,107 | $16,211 | $301,318 |
As of December 31, 2022, consumer and 1-4 family loans are considered non-performing when the loan is greater than 90 days past due or it is determined that the borrower is unable to make contractual principal and interest payments.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payment of principal and interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining credit losses include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. The Company will apply its normal loan review procedures to identify loans that should be evaluated for credit losses.
The following is a Pre-ASC 326 (CECL) adoption recap of impaired loans, on a disaggregated basis, as of December 31, 2022 and the average recorded investment and interest income recognized on these loans for the year ended December 31, 2022*(in thousands)*:
| 2022: · Unpaid · Average · Interest | |||||
|---|---|---|---|---|---|
| Recorded | Principal | Related | Recorded | Income | |
| Investment | Balance | Allowance | Investment | Recognized | |
| With no specific reserve recorded: | |||||
| Real estate - construction · $ · - · $ · - · $ · - · $ · - · $ · - | |||||
| Real estate - 1 to 4 family residential | 687 | 721 | - | 715 | 70 |
| Real estate - multi-family | - | - | - | - | - |
| Real estate - commercial | 12,853 | 13,578 | - | 3,391 | - |
| Real estate - agricultural | 165 | 194 | - | 319 | 14 |
| Commercial | 200 | 249 | - | 227 | 6 |
| Agricultural | 78 | 88 | - | 147 | - |
| Consumer and other | 4 | 7 | - | 5 | 1 |
| Total loans with no specific reserve: | 13,987 | 14,837 | - | 4,804 | 91 |
| With an allowance recorded: | |||||
| Real estate - construction | - | - | - | - | - |
| Real estate - 1 to 4 family residential | 118 | 123 | 10 | 188 | 1 |
| Real estate - multi-family | - | - | - | - | - |
| Real estate - commercial | - | - | - | 7,667 | - |
| Real estate - agricultural | - | - | - | - | - |
| Commercial | - | - | - | 35 | 1 |
| Agricultural | 264 | 294 | 68 | 292 | - |
| Consumer and other | 17 | 19 | 17 | 19 | - |
| Total loans with specific reserve: | 399 | 436 | 95 | 8,201 | 2 |
| Total | |||||
| Real estate - construction | - | - | - | - | - |
| Real estate - 1 to 4 family residential | 805 | 844 | 10 | 903 | 71 |
| Real estate - multi-family | - | - | - | - | - |
| Real estate - commercial | 12,853 | 13,578 | - | 11,058 | - |
| Real estate - agricultural | 165 | 194 | - | 319 | 14 |
| Commercial | 200 | 249 | - | 262 | 7 |
| Agricultural | 342 | 382 | 68 | 439 | - |
| Consumer and other | 21 | 26 | 17 | 24 | 1 |
| Total | $14,386 | $15,273 | $95 | $13,005 | $93 |
The following table presents the amortized cost basis of loans on nonaccrual status and loans on nonaccrual status with no allowance for credit losses recorded by loan category*(in thousands)*.
| Total Nonaccrual · Nonaccrual with no ACL | ||||||
|---|---|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 · December 31, 2023 · December 31, 2022 | ||||||
| Real estate - construction | $66 | $ | - | $66 | $ | - |
| Real estate - 1 to 4 family residential | 678 | 805 | 563 | 687 | ||
| Real estate - multi-family | 2,034 | - | 2,034 | - | ||
| Real estate - commercial | 8,976 | 12,853 | 8,976 | 12,853 | ||
| Real estate - agricultural | 449 | 500 | 449 | 500 | ||
| Commercial | 268 | 200 | 172 | 200 | ||
| Agricultural | 1,310 | 342 | 1,310 | 78 | ||
| Consumer and other | 13 | 21 | - | 4 | ||
| $13,794 | $14,721 | $13,570 | $14,322 | |||
The interest foregone on nonaccrual loans for the years ended December 31, 2023 and 2022 was approximately $768 thousand and $733 thousand, respectively.
Loan Modifications to Borrowers Experiencing Financial Difficulty. Loan modifications may include interest rate reductions or below market interest rates, extension of payments terms beyond the original maturity date, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses.
The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a loss rate model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification. Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses, a change to the allowance for credit losses is generally not recorded upon modification.
The Company made three loan modifications to borrowers experiencing financial difficulty for the year ended December 31, 2023.
The following table shows the amortized cost basis at the end of the reporting period of the loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of concession granted*(in thousands)*:
| Loan Modifications Made to Borrowers Experiencing Financial Difficulty | ||
|---|---|---|
| Term Extension | ||
| Amortized Cost Basis at | % of Total Class of | |
| December 31, 2023 | Financing Receivable | |
| Loan Type | ||
| Agricultural | $336 | 0.3% |
The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:
| Term Extension | |
|---|---|
| Loan Type | Financial Effect |
| Agricultural | 8 |
Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is charged-off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. The Company had $34 thousand of net charge-offs for the year ended December 31, 2023.
There were two loan modifications with an amortized cost basis of $42 thousand that had a payment default and were modified in the twelve months before default as of December 31, 2023. A loan is considered to be in payment default once it is 60 days contractually past due under the modified terms.
Troubled Debt Restructurings. The restructuring of a loan is considered a TDR if both the borrower is experiencing financial difficulties and the creditor has granted a concession. Concessions may include interest rate reductions or below market interest rates, extension of payments terms beyond the original maturity date, principal forgiveness, restructuring amortization schedules and other actions intended to minimize potential losses.
Certain troubled debt restructurings are on nonaccrual status at the time of restructuring. These borrowings are typically returned to accrual status after sustained repayment performance in accordance with the restructuring agreement for a reasonable period of at least six months and management is reasonably assured of future performance. If the TDR meets these performance criteria and the interest rate granted at the modification is equal to or greater than the rate that the Company was willing to accept at the time of the restructuring for a new loan with comparable risk, then the loan will return to performing status. If the TDR loan has a below market interest rate at the time of restructuring, it will be considered impaired until fully collected.
For TDR loans that were on nonaccrual status before the modification, a specific reserve may already be recorded. In periods subsequent to modification, the Company will continue to evaluate all troubled debt restructurings for possible credit losses and, as necessary, recognizes credit losses through the allowance. The Company hadno net charge-offs for the year ended December 31, 2022.
The Company had loans meeting the definition of TDR of $10.7 million as of December 31, 2022, all of which were included as impaired and nonaccrual loans.
The Company’s TDRs, on a disaggregated basis, occurring in the year ended December 31, 2022 is as follows*(dollars in thousands)*:
| Pre-Modification · Post-Modification | |||
|---|---|---|---|
| Outstanding · Outstanding | |||
| Number of | Recorded | Recorded | |
| Contracts | Investment | Investment | |
| Real estate - construction · - · $ · - · $ · - | |||
| Real estate - 1 to 4 family residential | 1 | 118 | 118 |
| Real estate - commercial | - | - | - |
| Real estate - agricultural | - | - | - |
| Commercial | - | - | - |
| Agricultural | - | - | - |
| Consumer and other | - | - | - |
| Total | 1 | $118 | $118 |
During the year ended December 31, 2022, the Company granted a concession to one borrower, with one contract, experiencing financial difficulties. The loan was restructured for an extended maturity and accrued interest was capitalized.
There were no TDR loans that were modified during the year ended December 31, 2022 with a payment default. A TDR loan is considered to have payment default when it is past due 60 days or more.
There was no significant financial impact from specific reserves for the TDR loans.
An aging analysis of the recorded investment in loans, on a disaggregated basis, as of December 31, 2023 and 2022, are as follows*(in thousands)*:
| 2023: | 30-89 | 90 Days | 90 Days | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Days · or Greater · Total · or Greater | ||||||||||
| Past Due · Past Due · Past Due · Current · Total · Accruing | ||||||||||
| Real estate - construction | $359 | $66 | $425 | $62,625 | $63,050 | $ | - | |||
| Real estate - 1 to 4 family residential | 1,020 | 302 | 1,322 | 288,082 | 289,404 | 3 | ||||
| Real estate - multi-family | - | 983 | 983 | 194,553 | 195,536 | - | ||||
| Real estate - commercial | 119 | 106 | 225 | 359,041 | 359,266 | 106 | ||||
| Real estate - agricultural | - | - | - | 161,517 | 161,517 | - | ||||
| Commercial | 559 | 98 | 657 | 89,072 | 89,729 | - | ||||
| Agricultural | 169 | 529 | 698 | 118,438 | 119,136 | - | ||||
| Consumer and other | 16 | - | 16 | 16,524 | 16,540 | - | ||||
| Total | $2,242 | $2,084 | $4,326 | $1,289,852 | $1,294,178 | $109 | ||||
| 2022: | 30-89 | 90 Days | 90 Days | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · or Greater · Total · or Greater | |||||||||||
| Past Due · Past Due · Past Due · Current · Total · Accruing | |||||||||||
| Real estate - construction | $66 | $ | - | $66 | $51,187 | $51,253 | $ | - | |||
| Real estate - 1 to 4 family residential | 944 | 11 | 955 | 284,152 | 285,107 | - | |||||
| Real estate - multi-family | - | - | - | 185,784 | 185,784 | - | |||||
| Real estate - commercial | 2,362 | 1,399 | 3,761 | 349,524 | 353,285 | - | |||||
| Real estate - agricultural | 185 | - | 185 | 159,263 | 159,448 | - | |||||
| Commercial | 592 | 7 | 599 | 76,666 | 77,265 | - | |||||
| Agricultural | 218 | 30 | 248 | 113,107 | 113,355 | - | |||||
| Consumer and other | 37 | 4 | 41 | 16,170 | 16,211 | - | |||||
| Total | $4,404 | $1,451 | $5,855 | $1,235,853 | $1,241,708 | $ | - | ||||
There are no other known problem loans that cause management to have serious doubts as to the ability of such borrowers to comply with the present loan repayment terms.
As of December 31, 2023, there wereno material commitments to lend additional funds to customers whose loans were classified as substandard-impaired.
Loans are made in the normal course of business to certain directors and executive officers of the Company and to their affiliates. The terms of these loans, including interest rates and collateral, are similar to those prevailing for comparable transactions with others and do not involve more than a normal risk of collectability. Loan transactions with related parties as of December 31, 2023 and 2022 were as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Balance, beginning of year | $16,680 | $17,269 |
| New loans | 9,480 | 13,067 |
| Repayments | (10,269) | (13,633) |
| Change in status | 69 | (23) |
| Balance, end of year | $15,960 | $16,680 |
Note 5. Bank Premises and Equipment
The major classes of bank premises and equipment and the total accumulated depreciation as of December 31, 2023 and 2022*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Land | $4,210 | $3,994 |
| Construction in process | - | 1,206 |
| Buildings and improvements | 28,506 | 23,679 |
| Furniture and equipment | 8,334 | 8,324 |
| 41,050 | 37,203 | |
| Less accumulated depreciation | 18,501 | 18,308 |
| Total bank premises and equipment, net | $22,549 | $18,895 |
Note 6. Goodwill
Goodwill arose in connection with four acquisitions in previous periods. Accounting standards allow for goodwill to be tested for impairment by performing a qualitative assessment to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying value. There wasno impairment of the carrying amount of goodwill in 2023 and 2022.
Note 7. Intangible Assets
The following sets forth the carrying amounts and accumulated amortization of all intangible assets as of December 31, 2023 and 2022*(in thousands)*:
| 2023 | 2022 | |||
|---|---|---|---|---|
| Gross | Accumulated | Gross | Accumulated | |
| Amount | Amortization | Amount | Amortization | |
| Core deposit intangible asset | $6,411 | $4,982 | $6,411 | $4,539 |
| Customer list | 535 | 535 | 535 | 476 |
| Total | $6,946 | $5,517 | $6,946 | $5,015 |
The weighted average life of the intangible assets is approximately 2 years and 3 years as of December 31, 2023 and 2022, respectively.
The amortization expense for the intangible assets totaled $502 thousand and $574 thousand for the years ended December 31, 2023 and 2022, respectively. Estimated remaining amortization expense on intangible assets is as follows for the years ending December 31*(in thousands)*:
| 2024 | 337 |
| 2025 | 301 |
| 2026 | 268 |
| 2027 | 240 |
| 2028 | 190 |
| After | 93 |
| Total | $1,429 |
The following sets forth the activity related to intangible assets for the years ended December 31, 2023 and 2022*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Beginning intangibles, net | $1,931 | $2,505 |
| Amortization | (502) | (574) |
| Ending intangible asset, net | $1,429 | $1,931 |
Note 8. Deposits
At December 31, 2023, the maturities of time deposits are as follows*(in thousands)*:
| 2024 | $240,732 |
| 2025 | 24,370 |
| 2026 | 5,763 |
| 2027 | 3,499 |
| 2028 | 2,359 |
| Total time deposits | $276,723 |
Interest expense on deposits for the years ended December 31, 2023 and 2022 is summarized as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Interest-bearing checking | $9,824 | $2,888 |
| Savings and money market | 6,970 | 2,610 |
| Time deposits | 7,677 | 1,818 |
| Total deposit interest expense | $24,471 | $7,316 |
Deposits held by the Company from related parties as of December 31, 2023 and 2022 totaled approximately $22.7 million and $19.7 million, respectively.
Note 9. Pledged Collateral Related to Securities Sold Under Repurchase Agreements
The repurchase agreements mature daily and the following sets forth the pledged collateral at estimated fair value related to securities sold under repurchase agreements (repurchase agreements) as of December 31, 2023 and 2022*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Securities sold under agreements to repurchase: | ||
| U.S. government treasuries | $22,877 | $12,555 |
| U.S. government agencies | 44,960 | 39,226 |
| U.S. government mortgage-backed securities | 7,369 | 9,133 |
| Total pledged collateral | $75,206 | $60,914 |
The following table summarizes the outstanding amount of, and the average rate on, repurchase agreements as of December 31, 2023 and 2022*(dollars in thousands)*.
| 2023 · 2022 | ||||
|---|---|---|---|---|
| Average | Average | |||
| Balance | Rate | Balance | Rate | |
| Repurchase agreements | $53,994 | 2.83% | $40,676 | 2.50% |
Note 10. Borrowings
FHLB advances are collateralized by FHLB stock, certain 1-4 family residential real estate loans, multifamily real estate loans, commercial real estate loans and agricultural real estate loans. The Banks had available borrowing capacity with the FHLB of Des Moines, Iowa of $280.9 million and $285.3 million at December 31, 2023 and 2022, respectively. As of December 31, 2023, the Company had $24 million of FHLB advances maturing in 2024 with a weighted average interest rate of 5.51%. As of December 31, 2022, the Company had $35.4 million of FHLB advances maturing in 2023 with a weighted average interest rate of 4.50%.
The Federal Reserve Board created the Bank Term Funding Program (BTFP) in 2023, offering loans of up to one year in length to banks pledging U.S. Treasuries, agency debt and mortgage-backed securities, and other qualifying assets as collateral. The BTFP allows for borrowing from the Federal Reserve Bank up to the par value of the pledged collateral. As of December 31, 2023, the Company had $83.1 million borrowed under the BTFP maturing in 2024 with a weighted average interest rate of 4.41%.
On August 15, 2023, the Company borrowed $400 thousand on a credit agreement with a commercial bank. Principal and interest is payable quarterly over 15 years and the agreement matures in June 2038. The interest rate is fixed at 6.5% for five years and variable beginning September 15, 2028. The outstanding balance was $388 thousand as of December 31, 2023. The note is secured by property in Ames, Iowa.
On June 6, 2022, the Company borrowed $4.0 million on a credit agreement with a commercial bank. The borrowings were used for general corporate purposes. Interest under the note is payable quarterly over four years. Required quarterly principal payments of $150 thousand began in September 2022, with the remaining balance due June 2026. The interest rate is fixed at 3.35% and the outstanding balance was $3.1 million and $3.7 million as of December 31, 2023 and 2022, respectively. The note is secured by property in West Des Moines, Iowa.
Future required principal payments for long-term debt as of December 31, 2023 are shown in the table below*(in thousands)*.
| 2024 | 617 |
| 2025 | 618 |
| 2026 | 1,920 |
| 2027 | 21 |
| 2028 | 22 |
| Thereafter | 290 |
| $3,488 |
Note 11. Derivative Financial Instruments
In the normal course of business, the Company may use derivative financial instruments to manage its interest rate risk. These instruments carry varying degrees of credit, interest rate and market or liquidity risks. Derivative instruments are recognized as either assets or liabilities in the accompanying consolidated financial statements and are measured at fair value. The Company’s objectives are to add stability to its net interest margin and to manage its exposure to movements in interest rates. The contract or notional amount of a derivative is used to determine, along with the other terms of the derivative, the amount to be exchanged between the counterparties. The Company is exposed to credit risk in the event of nonperformance by counterparties to financial instruments. The Company minimizes this risk by entering into derivative contracts with large, stable financial institutions. The Company has not experienced any losses from nonperformance by counterparties. The Company monitors counterparty risk in accordance with the provisions of ASC 815.
Fair Value Hedges
The Company uses interest rate swaps to convert certain long term fixed rate loans to floating rates to hedge interest rate risk exposure. The Company uses hedge accounting in accordance with ASC 815, with the unrealized gains and losses, representing the change in fair value of the derivative and the change in fair value of the risk being hedged on the related loan, being recorded in the consolidated statements of income. The ineffective portions of the unrealized gains or losses, if any, are recorded in interest income and interest expense in the consolidated statements of income. The Company uses the dollar-offset method for assessing effectiveness using the cumulative approach. The dollar-offset method compares the fair value of the hedging derivative with the fair value of the hedged exposure. The cumulative approach involves comparing the cumulative changes in the hedging derivative’s fair value to the cumulative changes in the hedged exposure’s fair value.
During 2023, the Company executed an interest rate swap designated as a fair value hedge with an original notional amount of $25.0 million to convert certain long-term fixed rate 1-4 family loans to floating rates to hedge interest rate risk exposure using the portfolio layer method.
The portfolio layer method allows the Company to designate as the hedged item a stated amount of the assets that are not expected to be affected by prepayments, defaults and other factors that would affect the timing and amount of cash flow. The fair value portfolio level basis adjustment on the hedged loans has not been attributed to the individual loans on the consolidated balance sheet.
The Company was required to pledge $1.6 million and $1.0 million of securities as collateral for these fair value hedges as of December 31, 2023 and 2022, respectively.
The table below identifies the notional amount, fair value and balance sheet category of the Company's interest rate swaps at December 31, 2023 and 2022 (in thousands):
| Notional Amount | Fair Value | Balance Sheet Category | |
|---|---|---|---|
| Interest rate swaps | $8,930 | $891 | Other assets |
| Interest rate swaps | 25,000 | (411) | Other liabilities |
| Interest rate swaps | $9,314 | $1,096 | Other assets |
The table below identifies the carrying amount of the hedged assets and cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged assets that are designated as a fair value hedge accounting relationship as of December 31, 2023 and 2022*(in thousands)*:
| Cumulative Amount of Fair Value | |||
|---|---|---|---|
| Location in the consolidated | Carrying Amount of | Hedging Adjustment Included in | |
| balance sheet | the Hedged Assets | Carrying Amount of Hedged Assets | |
| Interest rate swaps | Loans receivable, net | $58,588 | $(481) |
| Interest rate swaps | Loans receivable, net | $8,494 | $(1,096) |
Back-to-Back Loan Swaps
The Company has interest rate swap loan relationships with customers to assist them in managing their interest rate risk. Upon entering into these loan swaps, the Company enters into offsetting positions with counterparties in order to minimize interest rate risk. These back-to-back loan swaps qualify as free-standing financial derivatives with the fair values reported in other assets and other liabilities on the consolidated balance sheets. The Company posted collateral of $429 thousand as of December 31, 2023 and was not required to post collateral at December 31, 2022, related to these back-to-back swaps. The Company's counterparties were not required to pledge collateral as of December 31, 2023 and 2022. Any gains and losses on these back-to-back swaps are recorded in noninterest income on the consolidated statements of income, and for the years ended December 31, 2023 and 2022, no gain or loss was recognized. The table below identifies the balance sheet category and fair values of the derivative instruments designated as loan swaps as of December 31, 2023 and 2022*(in thousands)*:
| Weighted Average · Weighted Average | |||||||
|---|---|---|---|---|---|---|---|
| Notional Amount · Fair Value · Balance Sheet Category · Receive Rate · Pay Rate | |||||||
| Customer interest rate swaps | $11,353 | $334 | Other assets | 7.36% | 5.62% | ||
| Customer interest rate swaps | 11,353 | (334) | Other liabilities | 5.62% | 7.36% | ||
| Customer interest rate swaps | $ | - | $ | - | Other assets | 0.00% | 0.00% |
| Customer interest rate swaps | - | - | Other liabilities | 0.00% | 0.00% | ||
Note 12. Employee Benefit Plans
The Company has a qualified 401(k) profit-sharing plan. For the years ended December 31, 2023 and 2022, the Company matched employee contributions up to a maximum of 6%. For the years ended December 31, 2023 and 2022, Company contributions to the plan were approximately $1.1 million. The plan covers substantially all employees.
Note 13. Income Taxes
The components of income tax expense for the years ended December 31, 2023 and 2022 are as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Federal: | ||
| Current | $746 | $3,453 |
| Deferred | 565 | 529 |
| Total federal income tax expense | 1,311 | 3,982 |
| State: | ||
| Current | 560 | 1,781 |
| Deferred | 201 | 105 |
| Total state income tax expense | 761 | 1,886 |
| Total income tax expense | $2,072 | $5,868 |
Total income tax expense differed from the amounts computed by applying the U.S. federal income tax rate of 21% to income before income taxes for the years ended December 31, 2023 and 2022 as shown in the following table*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Income taxes at 21% | $2,707 | $5,284 |
| Increase (decrease) resulting from: | ||
| Tax-exempt interest | (414) | (541) |
| State taxes, net of federal tax benefit | 334 | 1,684 |
| New Markets Tax Credits | (725) | (713) |
| Valuation allowance | 112 | 69 |
| Other | 58 | 85 |
| Total income tax expense | $2,072 | $5,868 |
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and liabilities as of December 31, 2023 and 2022 are as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Deferred tax assets: | ||
| Allowance for loan losses | $3,987 | $3,731 |
| Net unrealized losses on securities available-for-sale | 14,831 | 19,887 |
| State operating and alternative minimum tax carryforward | 882 | 779 |
| Fair value adjustments from acquisitions | 41 | 61 |
| Accrued vacation | 275 | 267 |
| Off balance sheet reserve | 231 | 162 |
| Other deferred tax assets | 267 | 242 |
| Total deferred tax assets | 20,514 | 25,129 |
| Deferred tax liabilities: | ||
| Goodwill and other intangible assets | (1,267) | (1,168) |
| Bank premises and equipment | (1,300) | (600) |
| Deferred loan costs | (201) | (177) |
| Other deferred tax liabilities | (446) | (363) |
| Total deferred tax liabilities | (3,214) | (2,308) |
| Valuation allowance | (804) | (691) |
| Net deferred tax asset | $16,496 | $22,130 |
The Company has approximately $578 thousand and $465 thousand of state income taxes associated with state net operating loss (“NOL”) carryforwards as of December 31, 2023 and 2022, respectively. The Company has recorded a valuation allowance against the tax effect of the NOL, as management believes it is more likely than not that such carryforwards will not be utilized.
The Company has approximately $226 thousand of state alternative minimum tax (“AMT”) credit carryforwards available to offset future state alternative minimum taxable income as of December 31, 2023 and 2022. The Company has recorded a valuation allowance against the tax effect of the AMT credit carryforwards, as management believes it is more likely than not that such carryforwards will not be utilized.
The Company and its subsidiaries file one income tax return in the U.S. federal jurisdiction and separate tax returns for the state of Iowa. The Company is no longer subject to U.S. federal income and state tax examinations for years before 2020.
The Company follows the accounting requirements for uncertain tax positions. Management has determined that the Company hasno material uncertain tax positions andno material accrued interest or penalties as of or for the years ended December 31, 2023 and 2022 that would require recognition. The Company had no significant unrecognized tax benefits as of December 31, 2023, that if recognized, would affect the effective tax rate. The Company hadno positions for which it deemed that it is reasonably possible that the total amounts of the unrecognized tax benefit will significantly increase or decrease within the next 12 months as of December 31, 2023 and 2022.
Note 14. Commitments, Contingencies and Concentrations of Credit Risk
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments. A summary of the Company’s commitments as of December 31, 2023 and 2022 is as follows*(in thousands)*:
| 2023 | 2022 | |
|---|---|---|
| Commitments to extend credit | $262,749 | $262,883 |
| Standby letters of credit | 7,927 | 4,963 |
| Total commitments | $270,676 | $267,846 |
Commitments to extend credit are agreements to lend to a customer if there is no violation of any condition established in the contract. As of December 31, 2023 and 2022, approximately $157.7 million and $161.7 million of the commitments to extend credit were fixed interest rates. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Banks evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Banks upon extension of credit, is based on management’s credit evaluation of the party.
Standby letters of credit are conditional commitments issued by the Banks to guarantee the performance of a customer to a third-party. Those guarantees are primarily issued to support public and private borrowing arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. Collateral held varies and is required in instances which the Banks deem necessary. In the event the customer does not perform in accordance with the terms of the agreement with the third party, the Banks would be required to fund the commitment. The maximum potential amount of future payments the Banks could be required to make is represented by the contractual amount shown in the summary above. If the commitments were funded, the Banks would be entitled to seek recovery from the customer.
As of December 31, 2023 and 2022, the Banks have established liabilities totaling approximately $1.1 million and $798 thousand, respectively to cover estimated credit losses for off-balance-sheet loan commitments and standby letters of credit.
In the normal course of business, the Company is involved in various legal proceedings. In the opinion of management, any liability resulting from such proceedings would not have a material adverse effect on the Company’s financial statements.
Concentrations of credit risk: The Banks originate real estate, consumer, and commercial loans, primarily in Boone, Clarke, Hancock, Marshall, Polk, Story and Union counties in Iowa, as well as adjacent counties. Although the Banks have diversified loan portfolios, a substantial portion of their borrowers’ ability to repay loans is dependent upon economic conditions in the Banks’ market areas.
Note 15. Regulatory Matters
The Company and the Banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and Banks’ financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Banks 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. Regulators also have the ability to impose higher limits than those specified by capital adequacy guidelines if they so deem necessary. Management believes, as of December 31, 2023 and 2022, that the Company and each subsidiary bank met all capital adequacy requirements to which they are subject.
The Company’s and each of the subsidiary bank’s actual capital amounts and ratios as of December 31, 2023 and 2022 are also presented in the tables. (dollars in thousands)
| To Be Well | ||||||
|---|---|---|---|---|---|---|
| Capitalized Under | ||||||
| For Capital · Prompt Corrective | ||||||
| Actual | Adequacy Purposes | Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| As of December 31, 2023: | ||||||
| Total capital (to risk- weighted assets): | ||||||
| Consolidated | $218,049 | 14.0% | $164,005 | 10.50% | N/A | N/A |
| Boone Bank & Trust | 16,232 | 13.6 | 12,510 | 10.50 | 11,914 | 10.0% |
| First National Bank | 112,057 | 13.9 | 84,863 | 10.50 | 80,822 | 10.0 |
| Iowa State Savings Bank | 26,691 | 15.7 | 17,854 | 10.50 | 17,004 | 10.0 |
| Reliance State Bank | 28,755 | 11.9 | 25,293 | 10.50 | 24,089 | 10.0 |
| State Bank & Trust | 22,283 | 16.0 | 14,597 | 10.50 | 13,902 | 10.0 |
| United Bank & Trust | 12,989 | 16.1 | 8,486 | 10.50 | 8,082 | 10.0 |
| Tier 1 capital (to risk- weighted assets): | ||||||
| Consolidated | $200,187 | 12.8% | $132,766 | 8.50% | N/A | N/A |
| Boone Bank & Trust | 15,309 | 12.8 | 10,127 | 8.50 | 9,532 | 8.0% |
| First National Bank | 102,634 | 12.7 | 68,699 | 8.50 | 64,658 | 8.0 |
| Iowa State Savings Bank | 24,619 | 14.5 | 14,453 | 8.50 | 13,603 | 8.0 |
| Reliance State Bank | 25,937 | 10.8 | 20,476 | 8.50 | 19,271 | 8.0 |
| State Bank & Trust | 20,676 | 14.9 | 11,817 | 8.50 | 11,122 | 8.0 |
| United Bank & Trust | 11,979 | 14.8 | 6,870 | 8.50 | 6,466 | 8.0 |
| Tier 1 capital (to average- assets): | ||||||
| Consolidated | $200,187 | 9.0% | $88,992 | 4.00% | N/A | N/A |
| Boone Bank & Trust | 15,309 | 9.6 | 6,393 | 4.00 | 7,991 | 5.0% |
| First National Bank | 102,634 | 8.8 | 46,878 | 4.00 | 58,597 | 5.0 |
| Iowa State Savings Bank | 24,619 | 9.6 | 10,234 | 4.00 | 12,792 | 5.0 |
| Reliance State Bank | 25,937 | 8.3 | 12,464 | 4.00 | 15,580 | 5.0 |
| State Bank & Trust | 20,676 | 9.6 | 8,573 | 4.00 | 10,717 | 5.0 |
| United Bank & Trust | 11,979 | 9.5 | 5,039 | 4.00 | 6,299 | 5.0 |
| Common equity tier 1 capital (to risk-weighted assets): | ||||||
| Consolidated | $200,187 | 12.8% | $109,337 | 7.00% | N/A | N/A |
| Boone Bank & Trust | 15,309 | 12.8 | 8,340 | 7.00 | 7,744 | 6.5% |
| First National Bank | 102,634 | 12.7 | 56,576 | 7.00 | 52,534 | 6.5 |
| Iowa State Savings Bank | 24,619 | 14.5 | 11,903 | 7.00 | 11,052 | 6.5 |
| Reliance State Bank | 25,937 | 10.8 | 16,862 | 7.00 | 15,658 | 6.5 |
| State Bank & Trust | 20,676 | 14.9 | 9,731 | 7.00 | 9,036 | 6.5 |
| United Bank & Trust | 11,979 | 14.8 | 5,657 | 7.00 | 5,253 | 6.5 |
| To Be Well | ||||||
|---|---|---|---|---|---|---|
| Capitalized Under | ||||||
| For Capital · Prompt Corrective | ||||||
| Actual | Adequacy Purposes | Action Provisions | ||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |
| As of December 31, 2022: | ||||||
| Total capital (to risk- weighted assets): | ||||||
| Consolidated | $215,799 | 14.1% | $160,370 | 10.50% | N/A | N/A |
| Boone Bank & Trust | 15,962 | 12.9 | 12,984 | 10.50 | 12,366 | 10.0% |
| First National Bank | 110,887 | 14.2 | 82,089 | 10.50 | 78,180 | 10.0 |
| Iowa State Savings Bank | 25,398 | 15.5 | 17,210 | 10.50 | 16,390 | 10.0 |
| Reliance State Bank | 28,385 | 12.4 | 24,103 | 10.50 | 22,955 | 10.0 |
| State Bank & Trust | 22,011 | 14.7 | 15,716 | 10.50 | 14,968 | 10.0 |
| United Bank & Trust | 12,633 | 15.1 | 8,759 | 10.50 | 8,342 | 10.0 |
| Tier 1 capital (to risk- weighted assets): | ||||||
| Consolidated | $199,069 | 13.0% | $129,823 | 8.50% | N/A | N/A |
| Boone Bank & Trust | 14,990 | 12.1 | 10,511 | 8.50 | 9,893 | 8.0% |
| First National Bank | 101,976 | 13.0 | 66,453 | 8.50 | 62,544 | 8.0 |
| Iowa State Savings Bank | 24,113 | 14.7 | 13,932 | 8.50 | 13,112 | 8.0 |
| Reliance State Bank | 25,647 | 11.2 | 19,512 | 8.50 | 18,364 | 8.0 |
| State Bank & Trust | 20,392 | 13.6 | 12,723 | 8.50 | 11,974 | 8.0 |
| United Bank & Trust | 11,677 | 14.0 | 7,090 | 8.50 | 6,673 | 8.0 |
| Tier 1 capital (to average- assets): | ||||||
| Consolidated | $199,069 | 9.1% | $87,392 | 4.00% | N/A | N/A |
| Boone Bank & Trust | 14,990 | 8.7 | 6,868 | 4.00 | 8,585 | 5.0% |
| First National Bank | 101,976 | 8.9 | 45,582 | 4.00 | 56,978 | 5.0 |
| Iowa State Savings Bank | 24,113 | 9.3 | 10,423 | 4.00 | 13,029 | 5.0 |
| Reliance State Bank | 25,647 | 8.5 | 12,001 | 4.00 | 15,001 | 5.0 |
| State Bank & Trust | 20,392 | 9.1 | 8,932 | 4.00 | 11,165 | 5.0 |
| United Bank & Trust | 11,677 | 8.9 | 5,274 | 4.00 | 6,592 | 5.0 |
| Common equity tier 1 capital (to risk-weighted assets): | ||||||
| Consolidated | $199,069 | 13.0% | $106,913 | 7.00% | N/A | N/A |
| Boone Bank & Trust | 14,990 | 12.1 | 8,656 | 7.00 | 8,038 | 6.5% |
| First National Bank | 101,976 | 13.0 | 54,726 | 7.00 | 50,817 | 6.5 |
| Iowa State Savings Bank | 24,113 | 14.7 | 11,473 | 7.00 | 10,654 | 6.5 |
| Reliance State Bank | 25,647 | 11.2 | 16,069 | 7.00 | 14,921 | 6.5 |
| State Bank & Trust | 20,392 | 13.6 | 10,477 | 7.00 | 9,729 | 6.5 |
| United Bank & Trust | 11,677 | 14.0 | 5,839 | 7.00 | 5,422 | 6.5 |
The Company and the Banks are subject to the rules of the Basel III regulatory capital framework and related Dodd-Frank Wall Street Reform and Consumer Protection Act. The rules include the implementation of a 2.5 percent capital conservation buffer that is added to the minimum requirements for capital adequacy purposes. A banking organization with a capital conservation buffer of less than the required amount will be subject to limitations on capital distributions, including dividend payments, and certain discretionary bonus payments to executive officers. At December 31, 2023 and 2022, the capital ratios for the Company and the Banks were sufficient to meet the conservation buffer.
Federal and state banking regulations place certain restrictions on dividends paid and loans or advances made by the Banks to the Company. Dividends paid by each Bank to the Company would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements. Management believes that these restrictions currently do not have a significant impact on the Company.
Note 16. Fair Value Measurements
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact, and (iv) willing to transact.
The standards require 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 are consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the Company’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, a fair value hierarchy was established for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:
Level 1: Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
Level 2: Inputs to the valuation methodology include: quoted prices for similar assets or liabilities in active markets; quoted process for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatility, prepayment speeds, credit risk); or inputs derived principally from or can be corroborated by observable market data by correlation or other means.
Level 3: Inputs to the valuation methodology are unobservable and significant to the fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using discounted cash flow methodologies, as well as instruments for which the determination of fair value requires significant management judgment or estimation.
The following is a description of valuation methodologies used for assets and liabilities recorded at fair value on a recurring basis.
Securities available-for-sale: Level 1 securities include U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets. U.S. government agencies, mortgage-backed securities, state and political subdivisions, and most corporate bonds are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things.
Derivative financial instruments and loans receivable: The Company’s derivative financial instruments and loans receivable consist of interest rate swaps on loans accounted for as fair value hedges. The Company’s derivative financial instruments also include back-to-back loan swaps to assist customers in managing their interest rate risk while executing offsetting interest rate swaps with dealer counterparties. The Company's derivative positions and related loans are classified within Level 2 of the fair value hierarchy and are valued using models generally accepted in the financial services industry and that use actively quoted or observable market input values from external market data providers and/or non-binding broker-dealer quotations. The fair value of the derivatives and loans are determined using discounted cash flow models. These models’ key assumptions include the contractual terms of the respective contract along with significant observable inputs, including interest rates, yield curves, nonperformance risk and volatility.
The Company reviews the prices supplied by the independent pricing service, as well as their underlying pricing methodologies, for reasonableness and to ensure such prices are aligned with traditional pricing matrices. In general, the Company does not purchase investment portfolio securities that are esoteric or that have a complicated structure. The Company’s entire portfolio consists of traditional investments, nearly all of which are federal agency or mortgage pass-through securities, general obligation or revenue based municipal bonds and corporate bonds. Annually, the Company will validate prices supplied by the independent pricing service by comparison to prices obtained from third-party sources.
The following table presents the balances of assets measured at fair value on a recurring basis by level as of December 31, 2023 and 2022*(in thousands)*:
| Description · Total · Level 1 · Level 2 · Level 3 | |||||||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Securities available-for-sale | |||||||
| U.S. government treasuries | $200,088 | $200,088 | $ | - | $ | - | |
| U.S. government agencies | 92,615 | - | 92,615 | - | |||
| U.S. government mortgage-backed securities | 101,864 | - | 101,864 | - | |||
| State and political subdivisions | 269,891 | - | 269,891 | - | |||
| Corporate bonds | 71,931 | - | 71,931 | - | |||
| Loans | 8,327 | - | 8,327 | - | |||
| Derivative financial instruments | 1,225 | - | 1,225 | - | |||
| Liabilities | |||||||
| Derivative financial instruments | $745 | $ | - | $745 | $ | - | |
| Assets | |||||||
| Securities available-for-sale | |||||||
| U.S. government treasuries | $207,597 | $207,597 | $ | - | $ | - | |
| U.S. government agencies | 100,933 | - | 100,933 | - | |||
| U.S. government mortgage-backed securities | 116,741 | - | 116,741 | - | |||
| State and political subdivisions | 286,003 | - | 286,003 | - | |||
| Corporate bonds | 75,164 | - | 75,164 | - | |||
| Loans | 8,494 | - | 8,494 | - | |||
| Derivative financial instruments | 1,096 | - | 1,096 | - | |||
Certain assets 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 or a change in previously recognized impairment). The following table presents the assets carried on the balance sheet (after specific reserves) by caption and by level with the valuation hierarchy as of December 31, 2023 and 2022*(in thousands)*:
| Description · Total · Level 1 · Level 2 · Level 3 | ||||||
|---|---|---|---|---|---|---|
| Loans receivable | $105 | $ | - | $ | - | $105 |
| Loans receivable | $304 | $ | - | $ | - | $304 |
As of December 31, 2023, individually analyzed loans with a carrying value of $224 thousand were reduced by a specific reserve of $119 thousand, resulting in a reported fair value of $105 thousand. As of December 31, 2022, impaired loans with a carrying value of $399 thousand were reduced by a specific reserve of $95 thousand resulting in a reporting fair value of $304 thousand.
The significant inputs used in the fair value measurements for Level 3 assets measured at fair value on a nonrecurring basis as of December 31, 2023 and 2022 are as follows*(in thousands)*:
| Estimated | Valuation | Range of | Range | |
|---|---|---|---|---|
| Fair Value | Techniques | Unobservable Inputs | (Average) | |
| Loans receivable | $105 | Evaluation of collateral | Estimation of value | NM* |
| Estimated | Valuation | Range of | Range | |
|---|---|---|---|---|
| Fair Value | Techniques | Unobservable Inputs | (Average) | |
| Loans receivable | $304 | Evaluation of collateral | Estimation of value | NM* |
- Not Meaningful.
Evaluations of the underlying assets are completed for each impaired collateral dependent 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 included aging of receivables, condition of the 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.
GAAP requires disclosure of the fair value of financial assets and financial liabilities, including those that are not measured and reported at fair value on a recurring basis or nonrecurring basis. The following table includes the carrying amounts and estimated fair values of financial assets and liabilities as of December 31, 2023 and 2022*(in thousands)*:
| 2023 · 2022 | |||||
|---|---|---|---|---|---|
| Fair Value · Estimated · Estimated | |||||
| Hierarchy | Carrying | Fair | Carrying | Fair | |
| Level | Amount | Value | Amount | Value | |
| Financial assets: | |||||
| Cash and cash equivalents | Level 1 | $55,101 | $55,101 | $27,884 | $27,884 |
| Interest-bearing time deposits | Level 2 | 8,904 | 8,444 | 14,669 | 14,340 |
| Securities available-for-sale | See previous table | 736,389 | 736,389 | 786,438 | 786,438 |
| FHLB and FRB stock | Level 2 | 3,086 | 3,086 | 4,613 | 4,613 |
| Loans receivable, net | Level 2 | 1,277,812 | 1,224,446 | 1,226,011 | 1,170,948 |
| Loans held for sale | Level 2 | 124 | 124 | 154 | 154 |
| Accrued income receivable | Level 1 | 12,953 | 12,953 | 11,275 | 11,275 |
| Derivative financial instruments | Level 2 | 1,225 | 1,225 | 1,096 | 1,096 |
| Financial liabilities: | |||||
| Deposits | Level 2 | $1,811,831 | $1,812,718 | $1,897,957 | $1,895,473 |
| Securities sold under agreements to repurchase | Level 1 | 53,994 | 53,994 | 40,676 | 40,676 |
| Other borrowings | Level 2 | 110,588 | 110,376 | 39,120 | 38,991 |
| Accrued interest payable | Level 1 | 4,710 | 4,710 | 666 | 666 |
| Derivative financial instruments | Level 2 | 745 | 745 | - | - |
Commitments to extend credit and standby letters of credit: The fair values of commitments to extend credit and standby letters of credit are based on fees currently charged to enter into similar agreements, considering the remaining terms of the agreement and credit worthiness of the counterparties. The carrying value and fair value of the commitments to extend credit and standby letters of credit are not considered significant.
Limitations: Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
Note 17. Subsequent Events
Subsequent events have been evaluated through March 8, 2024.
Note 18. Ames National Corporation (Parent Company Only) Financial Statements
Information relative to the Parent Company’s balance sheets as of December 31, 2023 and 2022, and statements of income and cash flows for each of the years in the two-year period ended December 31, 2023, is as follows*(in thousands)*:
CONDENSED BALANCE SHEETS
December 31, 2023 and 2022
| 2023 | 2022 | |
|---|---|---|
| ASSETS | ||
| Cash and due from banks | $124 | $96 |
| Interest-bearing deposits in banks | 1,783 | 3,511 |
| Total cash and cash equivalents | 1,907 | 3,607 |
| Investment in bank subsidiaries | 166,756 | 148,827 |
| Loans receivable, net | 906 | 1,084 |
| Premises and equipment, net | 2,793 | 2,378 |
| Accrued income receivable | 1 | 2 |
| Other assets | 103 | 70 |
| Total assets | $172,466 | $155,968 |
| LIABILITIES | ||
| Borrowings | $3,488 | $3,700 |
| Dividends payable | 2,428 | 2,428 |
| Accrued expenses and other liabilities | 762 | 742 |
| Total liabilities | 6,678 | 6,870 |
| STOCKHOLDERS' EQUITY | ||
| Common stock | 17,984 | 17,984 |
| Additional paid-in capital | 14,253 | 14,253 |
| Retained earnings | 180,438 | 179,931 |
| Accumulated other comprehensive (loss) | (46,887) | (63,070) |
| Total stockholders' equity | 165,788 | 149,098 |
| Total liabilities and stockholders' equity | $172,466 | $155,968 |
CONDENSED STATEMENTS OF INCOME
Years Ended December 31, 2023 and 2022
| 2023 | 2022 | |
|---|---|---|
| Operating income: | ||
| Equity in net income of bank subsidiaries | $12,355 | $20,282 |
| Interest income | 56 | 58 |
| Rental income | 398 | 390 |
| Other income | 2,532 | 2,330 |
| 15,341 | 23,060 | |
| Credit loss (benefit) | (3) | (11) |
| Operating income after credit loss (benefit) | 15,344 | 23,071 |
| Interest expense | 127 | 76 |
| Operating expense | 4,809 | 3,965 |
| 4,936 | 4,041 | |
| Income before income taxes | 10,408 | 19,030 |
| Income tax (benefit) | (409) | (263) |
| Net income | $10,817 | $19,293 |
CONDENSED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2023 and 2022
| 2023 | 2022 | |
|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Net income | $10,817 | $19,293 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation | 96 | 96 |
| Credit loss (benefit) | (3) | (11) |
| Provision (credit) for deferred income taxes | (15) | (20) |
| Equity in net income of bank subsidiaries | (12,355) | (20,282) |
| Dividends received from bank subsidiaries | 10,010 | 10,160 |
| Decrease in accrued income receivable | 1 | - |
| (Increase) in other assets | (33) | (12) |
| Increase in accrued expense and other liabilities | 36 | 15 |
| Net cash provided by operating activities | 8,554 | 9,239 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Decrease in loans | 181 | 654 |
| Purchase of premises and equipment | (511) | - |
| Net cash provided by (used in) investing activities | (330) | 654 |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Proceeds from long-term borrowings | 400 | 4,000 |
| Payments of long-term borrowings | (612) | (300) |
| Dividends paid | (9,712) | (9,675) |
| Stock repurchases | - | (2,300) |
| Net cash (used in) financing activities | (9,924) | (8,275) |
| Net increase (decrease) in cash and cash equivalents | (1,700) | 1,618 |
| CASH AND CASH EQUIVALENTS | ||
| Beginning | 3,607 | 1,989 |
| Ending | $1,907 | $3,607 |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | ||
| Cash payments (receipts) for: | ||
| Interest paid | $127 | $70 |
| Income taxes | (421) | (253) |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.