Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

 

FORM 10-Q

[Mark One]

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

EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023

For the quarterly period ended September 30, 2022

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

 EXCHANGE ACT OF 1934

For the transition period from ____________ to ____________

 

Commission File Number 0-32637

 

AMES NATIONAL CORPORATION

(Exact Name of Registrant as Specified in Its Charter)

 

Iowa42-1039071
(State of Incorporation)(I. R. S. Employer
 Identification Number)

 

405 Fifth Street

Ames, Iowa 50010

(Address of Principal Executive Offices) (Zip Code)

 

Registrant's Telephone Number, Including Area Code: (515) 232-6251

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol

Name of each exchange on which registered

Common stock

ATLO

NASDAQ

 

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

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this Chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

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

 

Large accelerated filer ☐   Accelerated filer ☐   Non-accelerated filer ☒    Smaller reporting company ☒    Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

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

 

As of October 31, 2022,2023, there were 8,992,167 shares of common stock, par value $2, outstanding.

 


 

AMES NATIONAL CORPORATION

 

INDEX

 

  Page
PART I.FINANCIAL INFORMATION 
   
Item 1.Consolidated Financial Statements (Unaudited)3
   
 

Consolidated Balance Sheets at September 30, 20222023 and December 31, 20212022

3
   
 Consolidated Statements of Income for the three and nine months ended September 30, 20222023 and 202120224
   
 Consolidated Statements of Comprehensive Income (Loss) for the three and nine months ended September 30, 20222023 and 202120225
   
 Consolidated Statements of Stockholders’ Equity for the three and nine months ended September 30, 20222023 and 202120226
   
 Consolidated Statements of Cash Flows for the nine months ended September 30, 20222023 and 202120227
   
 Notes to Consolidated Financial Statements9
   
Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations3241
   
Item 3.Quantitative and Qualitative Disclosures About Market Risk5161
   
Item 4.Controls and Procedures5161
   
PART II.OTHER INFORMATION 
   
Item 1.Legal Proceedings5161
   
Item 1.A.Risk Factors5161
   
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds5262
   
Item 3.Defaults Upon Senior Securities5262
   
Item 4.Mine Safety Disclosures5262
   
Item 5.Other Information5262
   
Item 6.Exhibits5363
   
 Signatures5464
 

 

2

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

 

 

September 30,

 

December 31,

  

September 30,

 

December 31,

 

 

2022

 

2021

  

2023

 

2022

 
 

(unaudited)

 

(audited)

  

(unaudited)

 

(audited)

 
ASSETS            

Cash and due from banks

 $22,944  $19,590  $21,992  $20,819 

Interest-bearing deposits in financial institutions and federal funds sold

  6,311  69,539   68,071  7,065 

Total cash and cash equivalents

 29,255  89,129  90,063  27,884 

Interest-bearing time deposits

 15,410  16,922  9,889  14,669 

Securities available-for-sale

 783,967  831,003  736,944  786,438 

Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stock, at cost

 4,141  3,422  4,000  4,613 

Loans receivable, net

 1,175,247  1,144,108  1,231,893  1,226,011 

Loans held for sale

 467  -  428  154 

Bank premises and equipment, net

 18,155  17,512  21,828  18,895 

Accrued income receivable

 12,073  10,124  13,794  11,275 

Bank-owned life insurance

 3,036  2,985  3,111  3,054 

Deferred income taxes, net

 25,453  1,922  23,206  22,130 

Intangible assets, net

 2,067  2,505  1,543  1,931 

Goodwill

 12,424  12,424  12,424  12,424 

Other assets

  5,244  4,985   4,928  5,448 
  

Total assets

 $2,086,939  $2,137,041  $2,154,051  $2,134,926 
  

LIABILITIES AND STOCKHOLDERS' EQUITY

        
  

LIABILITIES

  

Deposits

  

Noninterest-bearing checking

 $381,137  $411,585  $371,691  $391,576 

Interest-bearing checking

 621,082  575,997  616,382  617,379 

Savings and money market

 675,826  674,975  567,461  675,031 

Time, $250 and over

 34,955  40,793  74,360  42,886 

Other time

  160,011  174,669   198,787  171,085 

Total deposits

 1,873,011  1,878,019  1,828,681  1,897,957 
  

Securities sold under agreements to repurchase

 41,069  39,851  60,941  40,676 

FHLB advances and other borrowings

 27,450  3,000 

Other borrowings

 105,942  39,120 

Dividends payable

 2,428  2,364  2,428  2,428 

Accrued interest payable

 3,561  666 

Accrued expenses and other liabilities

  5,710  6,029   5,858  4,981 

Total liabilities

  1,949,668  1,929,263   2,007,411  1,985,828 
  

STOCKHOLDERS' EQUITY

  

Common stock, $2 par value, authorized 18,000,000 shares; issued and outstanding 8,992,167 shares and 9,092,167 shares as of September 30, 2022 and December 31, 2021, respectively

 17,984  18,184 

Common stock, $2 par value, authorized 18,000,000 shares; issued and outstanding 8,992,167 shares as of September 30, 2023 and December 31, 2022

 17,984  17,984 

Additional paid-in capital

 14,253  16,353  14,253  14,253 

Retained earnings

 177,947  170,377  180,724  179,931 

Accumulated other comprehensive income (loss)

  (72,913) 2,864 

Accumulated other comprehensive (loss)

  (66,321) (63,070)

Total stockholders' equity

  137,271  207,778   146,640  149,098 
  

Total liabilities and stockholders' equity

 $2,086,939  $2,137,041  $2,154,051  $2,134,926 

 

See Notes to Consolidated Financial Statements.

 

3

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

(in thousands, except per share data)

 

 

Three Months Ended

 

Nine Months Ended

  

Three Months Ended

 

Nine Months Ended

 
 

September 30,

 

September 30,

  

September 30,

 

September 30,

 
 

2022

 

2021

 

2022

 

2021

  

2023

 

2022

 

2023

 

2022

 
  

Interest and dividend income:

  

Loans, including fees

 $11,688  $12,530  $33,229  $36,641  $14,585  $11,688  $41,657  $33,229 

Securities:

  

Taxable

 3,226  2,256  8,861  6,457  3,152  3,226  9,556  8,861 

Tax-exempt

 641  725  1,990  2,392  549  641  1,748  1,990 

Other interest and dividend income

  250  168  675  515   476  250  1,484  675 

Total interest income

  15,805  15,679  44,755  46,005   18,762  15,805  54,445  44,755 
  

Interest expense:

  

Deposits

 1,847  993  3,921  3,411  6,518  1,847  17,214  3,921 

Other borrowed funds

  295  34  383  106   1,555  295  3,571  383 

Total interest expense

  2,142  1,027  4,304  3,517   8,073  2,142  20,785  4,304 
  

Net interest income

 13,663  14,652  40,451  42,488  10,689  13,663  33,660  40,451 
  

Provision (credit) for loan losses

  (520) (94) (706) (540)

Credit loss expense (benefit)

  (274) (520) 34  (706)
  

Net interest income after provision (credit) for loan losses

  14,183  14,746  41,157  43,028 

Net interest income after credit loss expense (benefit)

  10,963  14,183  33,626  41,157 
  

Noninterest income:

  

Wealth management income

 1,063  1,147  3,589  3,224  1,157  1,063  3,507  3,589 

Service fees

 348  385  1,013  1,065  343  348  1,000  1,013 

Securities gains, net

 2  24  37  24  28  2  35  37 

Gain on sale of loans held for sale

 137  429  501  1,313  95  137  254  501 

Merchant and card fees

 462  488  1,362  1,508  404  462  1,249  1,362 

Other noninterest income

  274  200  716  681   333  274  884  716 

Total noninterest income

  2,286  2,673  7,218  7,815   2,360  2,286  6,929  7,218 
  

Noninterest expense:

  

Salaries and employee benefits

 5,731  5,487  17,092  16,766  5,902  5,731  17,751  17,092 

Data processing

 1,494  1,307  4,594  3,989  1,497  1,494  4,395  4,594 

Occupancy expenses, net

 674  632  2,097  1,999  671  674  2,273  2,097 

FDIC insurance assessments

 155  154  450  441  284  155  803  450 

Professional fees

 431  396  1,407  1,307  545  431  1,540  1,407 

Business development

 346  344  981  835  311  346  975  981 

Intangible asset amortization

 145  159  438  479  130  145  388  438 

New market tax credit projects amortization

 189  160  567  479  192  189  575  567 

Other operating expenses, net

  322  258  1,091  1,022   270  322  1,445  1,091 

Total noninterest expense

  9,487  8,897  28,717  27,317   9,802  9,487  30,145  28,717 
  

Income before income taxes

 6,982  8,522  19,658  23,526  3,521  6,982  10,410  19,658 
  

Provision for income taxes

  1,439  1,808  4,777  4,910   597  1,439  1,732  4,777 
  

Net income

 $5,543  $6,714  $14,881  $18,616  $2,924  $5,543  $8,678  $14,881 
  

Basic and diluted earnings per share

 $0.62  $0.74  $1.64  $2.04  $0.33  $0.62  $0.97  $1.64 
  

Dividends declared per share

 $0.27  $0.52  $0.81  $1.03  $0.27  $0.27  $0.81  $0.81 

 

See Notes to Consolidated Financial Statements.

 

4

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited)

(in thousands)

  

Three Months Ended

  

Nine Months Ended

 
  

September 30,

  

September 30,

 
  

2023

  

2022

  

2023

  

2022

 
                 
                 

Net income

 $2,924  $5,543  $8,678  $14,881 

Unrealized (losses) on securities before tax:

                

Unrealized holding (losses) arising during the period

  (12,158)  (30,439)  (4,230)  (100,257)

Plus: reclassification adjustment for (gains) realized in net income

  (28)  (2)  (35)  (37)

Other comprehensive (loss), before tax

  (12,186)  (30,441)  (4,265)  (100,294)

Tax benefit related to other comprehensive income

  2,901   7,246   1,016   24,517 

Other income tax effects from tax reform

  -   -   (2)  - 

Other comprehensive (loss), net of tax

  (9,285)  (23,195)  (3,251)  (75,777)

Comprehensive income (loss)

 $(6,361) $(17,652) $5,427  $(60,896)

See Notes to Consolidated Financial Statements.

5

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (unaudited)

(in thousands, except share and per share data)

(in thousands)

 

  

Three Months Ended

  

Nine Months Ended

 
  

September 30,

  

September 30,

 
  

2022

  

2021

  

2022

  

2021

 
                 
                 

Net income

 $5,543  $6,714  $14,881  $18,616 

Unrealized gains (losses) on securities before tax:

                

Unrealized holding (losses) arising during the period

  (30,439)  (1,507)  (100,257)  (10,325)

Less: reclassification adjustment for gains realized in net income

  2   24   37   24 

Other comprehensive (loss), before tax

  (30,441)  (1,531)  (100,294)  (10,349)

Tax effect related to other comprehensive (loss)

  7,246   383   24,517   2,587 

Other comprehensive (loss), net of tax

  (23,195)  (1,148)  (75,777)  (7,762)

Comprehensive income (loss)

 $(17,652) $5,566  $(60,896) $10,854 
          

 

  

 

  

Accumulated

  

 

 
                  Other     

Three Months Ended September 30, 2023 and 2022

              Comprehensive  Total 
  

Common Stock

  Additional Paid-  Retained  (Loss), Net of  Stockholders' 
  

Shares

  

Amount

  in Capital   Earnings  Taxes  Equity 
                         

Balance, June 30, 2022

  8,992,167  $17,984  $14,253  $174,832  $(49,718) $157,351 

Net income

  -   -   -   5,543   -   5,543 

Other comprehensive (loss)

  -   -   -   -   (23,195)  (23,195)

Cash dividends declared, $0.27 per share

  -   -   -   (2,428)  -   (2,428)

Balance, September 30, 2022

  8,992,167  $17,984  $14,253  $177,947  $(72,913) $137,271 
                         
                         

Balance, June 30, 2023

  8,992,167  $17,984  $14,253  $180,228  $(57,036) $155,429 

Net income

  -   -   -   2,924   -   2,924 

Other income tax effects from tax reform

  -   -   -   -   -   - 

Other comprehensive (loss)

  -   -   -   -   (9,285)  (9,285)

Cash dividends declared, $0.27 per share

  -   -   -   (2,428)  -   (2,428)

Balance, September 30, 2023

  8,992,167  $17,984  $14,253  $180,724  $(66,321) $146,640 

See Notes to Consolidated Financial Statements

 

 

          

 

  

 

  

Accumulated

  

 

 
                  Other     

Nine Months Ended September 30, 2023 and 2022

              Comprehensive  Total 
  

Common Stock

  Additional Paid-  Retained  Income (Loss),  Stockholders' 
  

Shares

  

Amount

  in Capital  Earnings  Net of Taxes  Equity 
                         

Balance, December 31, 2021

  9,092,167  $18,184  $16,353  $170,377  $2,864  $207,778 

Net income

  -   -   -   14,881   -   14,881 

Other comprehensive (loss)

  -   -   -   -   (75,777)  (75,777)

Repurchase and retirement of stock

  (100,000)  (200)  (2,100)  -   -   (2,300)

Cash dividends declared, $0.81 per share

  -   -   -   (7,311)  -   (7,311)

Balance, September 30, 2022

  8,992,167  $17,984  $14,253  $177,947  $(72,913) $137,271 
                         
                         

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

  -   -   -   8,678   -   8,678 

Other income tax effects from tax reform

  -   -   -   2   -   2 

Other comprehensive (loss)

  -   -   -   -   (3,251)  (3,251)

Cash dividends declared, $0.81 per share

  -   -   -   (7,284)  -   (7,284)

Balance, September 30, 2023

  8,992,167  $17,984  $14,253  $180,724  $(66,321) $146,640 

See Notes to Consolidated Financial Statements.

5
6

 

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (unaudited)

(in thousands, except share and per share data)

Three and Nine Months Ended September 30, 2022 and 2021

 

                  Accumulated     
                  Other     
                  

Comprehensive

  

Total

 
  

Common Stock

  Additional Paid-  Retained  Income (Loss),  Stockholders' 
  

Shares

  

Amount

  in Capital  Earnings  Net of Taxes  Equity 
                         

Balance, June 30, 2021

  9,122,747  $18,245  $17,002  $165,466  $9,409  $210,122 

Net income

  -   -   -   6,714   -   6,714 

Other comprehensive (loss)

  -   -   -   -   (1,148)  (1,148)

Repurchase and retirement of stock

  (24,603)  (49)  (522)  -   -   (571)

Cash dividends declared, $0.52 per share

  -   -   -   (4,737)  -   (4,737)

Balance, September 30, 2021

  9,098,144  $18,196  $16,480  $167,443  $8,261  $210,380 
                         
                         

Balance, June 30, 2022

  8,992,167  $17,984  $14,253  $174,832  $(49,718) $157,351 

Net income

  -   -   -   5,543   -   5,543 

Other comprehensive (loss)

  -   -   -   -   (23,195)  (23,195)

Cash dividends declared, $0.27 per share

  -   -   -   (2,428)  -   (2,428)

Balance, September 30, 2022

  8,992,167  $17,984  $14,253  $177,947  $(72,913) $137,271 

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(in thousands)

Nine Months Ended September 30, 2023 and 2022

 

                  

Accumulated

     
                  Other     
                  Comprehensive  Total 
  

Common Stock

  Additional Paid  Retained  Income (Loss),  Stockholders' 
  

Shares

  

Amount

  in Capital  Earnings  Net of Taxes  Equity 
                         

Balance, December 31, 2020

  9,122,747  $18,245  $17,002  $158,217  $16,023  $209,487 

Net income

  -   -   -   18,616   -   18,616 

Other comprehensive (loss)

  -   -   -   -   (7,762)  (7,762)

Repurchase and retirement of stock

  (24,603)  (49)  (522)  -   -   (571)

Cash dividends declared, $1.03 per share

  -   -   -   (9,390)  -   (9,390)

Balance, September 30, 2021

  9,098,144  $18,196  $16,480  $167,443  $8,261  $210,380 
                         
                         

Balance, December 31, 2021

  9,092,167  $18,184  $16,353  $170,377  $2,864  $207,778 

Net income

  -   -   -   14,881   -   14,881 

Other comprehensive (loss)

  -   -   -   -   (75,777)  (75,777)

Repurchase and retirement of stock

  (100,000)  (200)  (2,100)  -   -   (2,300)

Cash dividends declared, $0.81 per share

  -   -   -   (7,311)  -   (7,311)

Balance, September 30, 2022

  8,992,167  $17,984  $14,253  $177,947  $(72,913) $137,271 

See Notes to Consolidated Financial Statements.

6

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

(in thousands)

Nine Months Ended September 30, 2022 and 2021

 

2022

 

2021

  

2023

 

2022

 
  

CASH FLOWS FROM OPERATING ACTIVITIES

  

Net income

 $14,881  $18,616  $8,678  $14,881 

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

  

Provision (credit) for loan losses

 (706) (540)

Provision (credit) for off-balance sheet commitments

 131  (2)

Amortization of securities available-for-sale, loans and deposits, net

 1,729  1,909 

Credit loss expense (benefit) for loans

 80  (706)

Credit loss expense (benefit) for off-balance sheet credit exposures

 (46) 131 

Amortization of securities available-for-sale and loans, net

 1,189  1,729 

Amortization of intangible assets

 438  479  388  438 

Depreciation

 1,064  1,032  918  1,064 

Deferred income taxes

 985  131  127  985 

Securities (gains), net

 (37) (24) (35) (37)

Increase in cash value of bank-owned life insurance

 (51) (52) (57) (51)

(Gain) on sales of loans held for sale

 (501) (1,313) (254) (501)

Proceeds from loans held for sale

 22,904  55,004  13,463  22,904 

Originations of loans held for sale

 (22,870) (52,448) (13,483) (22,870)

(Gain) loss on sale and disposal of premises and equipment, net

 (76) 13 

(Gain) on sale and disposal of premises and equipment, net

 -  (76)

Amortization of investment in New Markets Tax Credit projects

 567  479  575  567 

Impairment of other real estate owned

 -  83 

Loss on sale of other real estate owned, net

 -  1 

Change in assets and liabilities:

  

(Increase) in accrued income receivable

 (1,949) (35) (2,519) (1,949)

(Increase) decrease in other assets

 (1,059) 377 

(Decrease) in accrued expenses and other liabilities

  (450) (24)

(Increase) in other assets

 (28) (1,059)

Increase (decrease) in accrued expenses and other liabilities

  3,818  (450)

Net cash provided by operating activities

  15,000  23,686   12,814  15,000 
  

CASH FLOWS FROM INVESTING ACTIVITIES

  

Net decrease in interest-bearing time deposits

 1,512  1,261  4,780  1,512 

Purchase of securities available-for-sale

 (138,006) (282,379) (3,779) (138,006)

Proceeds from sale of securities available-for-sale

 10,548  622  2,069  10,548 

Proceeds from maturities and calls of securities available-for-sale

 72,304  100,573  45,616  72,304 

Purchase of FHLB stock

 (5,946) (286) (14,941) (5,946)

Proceeds from the redemption of FHLB and FRB stock

 5,227  10  15,554  5,227 

Net (increase) decrease in loans

 (29,997) 3,822 

Net proceeds from the sale of other real estate owned

 -  7 

Net (increase) in loans

 (6,617) (29,997)

Purchase of premises and equipment

 (1,754) (927) (3,844) (1,754)

Proceeds from the sale of premises and equipment

  125  -   -  125 

Net cash (used in) investing activities

  (85,987) (177,297)

Net cash provided by (used in) investing activities

  38,838  (85,987)
  

CASH FLOWS FROM FINANCING ACTIVITIES

  

Increase (decrease) in deposits

 (5,008) 120,353 

Increase (decrease) in securities sold under agreements to repurchase

 1,218  (1,016)

Payments on FHLB and other borrowings

 (3,150) - 

(Decrease) in deposits

 (69,276) (5,008)

Increase in securities sold under agreements to repurchase

 20,265  1,218 

Payments on other borrowings

 (88,758) (3,150)

Proceeds from other borrowings

 4,000  -  191,000  4,000 

Net proceeds from FHLB short-term borrowings

 23,600  - 

Net payments on FHLB short-term borrowings

 (35,420) 23,600 

Dividends paid

 (7,247) (7,024) (7,284) (7,247)

Stock repurchases

  (2,300) (571)  -  (2,300)

Net cash provided by financing activities

  11,113  111,742   10,527  11,113 
  

Net decrease in cash and cash equivalents

 (59,874) (41,869)

Net increase (decrease) in cash and cash equivalents

 62,179  (59,874)
  

CASH AND CASH EQUIVALENTS

  

Beginning

  89,129  173,097   27,884  89,129 

Ending

 $29,255  $131,228  $90,063  $29,255 

 

7

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (unaudited)

(in thousands)

Nine Months Ended September 30, 2023 and 2022

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (unaudited)

(in thousands)

Nine Months Ended September 30, 2022 and 2021

 

 

2022

 

2021

  

2023

 

2022

 
  

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

  

Cash payments for:

  

Interest

 $4,553  $3,987  $17,890  $4,553 

Income taxes

 3,603  4,327  1,485  3,603 
 

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING ACTIVITIES

 

Transfer of loans receivable to other real estate owned

 $-  $560 

 

See Notes to Consolidated Financial Statements.

 

8

 

AMES NATIONAL CORPORATION AND SUBSIDIARIES

 

Notes to Consolidated Financial Statements (unaudited)

 

 

1.

1.Significant Accounting Policies

 

The accompanying unaudited consolidated financial statements have been prepared by Ames National Corporation (the “Company”) pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the company believes that the disclosures made are adequate to make the information not misleading. It is suggested that these interim financial statements be read in conjunction with the year-end audited financial statements contained in the Company's Annual Report on Form 10-K for the year ended December 31, 20212022 (the “Annual Report”). The consolidated balance sheet of the Company as of December 31, 2022 has been derived from the audited consolidated balance sheet of the Company as of that date. In the opinion of management, the accompanying consolidated financial statements of the Company contain all adjustments necessary to fairly present the financial results for the interim periods reported. Those adjustments consist only of normal recurring adjustments. The results of operations for the interim periods are not necessarily indicative of results which may be expected for an entire year. The consolidated financial statements include the accounts of the Company and its wholly-owned banking subsidiaries (the “Banks”). All significant intercompany balances and transactions have been eliminated in consolidation.

Subsequent Events: The Company has evaluated subsequent events through the filing date of this Quarterly Report on Form 10-Q with the SEC.

 

Reclassifications: Certain reclassifications have been made to the prior period’s consolidated financial statements to present them on a basis comparable with the current period’s consolidated financial statements. Interest-bearing deposits in financial institutions and federal funds sold were reclassified as cash and cash equivalents in 2021 resulting in net cash used in investing activities decreasing by approximately $43 million. No other reclassifications were significant. The reclassifications had no effect on stockholders’ equity and net income of the prior periods.

 

Goodwill: Goodwill represents the excess of cost over the 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 an impairment loss has occurred. Goodwill is tested for impairment with an estimation of the fair value of a reporting unit.

 

The fair value of a reporting unit is the price that would be received to sell the unit as a whole in an orderly transaction between market participants at the measurement date. As none of the Company’s reporting units are publicly traded, individual reporting unit fair value determinations cannot be directly correlated to the Company’s stock price. 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, 20212022 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 there is no impairment of goodwill as of September 30, 2022.

2023.

 

New and Pending Accounting Pronouncements: In June 2016, the FASB issued ASU No.2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The ASU requires an organization to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances. Additionally, the ASU amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. In October 2019, the FASB voted to approve amendments to the effective date of ASU No.2016-13 for smaller reporting companies, as defined by the SEC, and other non-SEC reporting entities. The amendment delays the effective date for our Company until interim and annual periods beginning after December 15, 2022. The Company continues collecting and retaining loan and credit data, along with refining the implementation of the software and its approach for determining the expected credit losses under the new guidance. The Company’s preliminary evaluation indicates the provisions of ASU No.2016-13 are expected to impact the Company’s financial statements. The impact will be influenced by the composition, characteristics, and quality of our loan and securities portfolios, as well as the economic conditions and forecasts as of the adoption date. The Company will continue to evaluate the extent of the potential impact.

9

 

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 off-balance sheet (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).

  

January 1, 2023

 
  

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 

Available-For-Sale Debt Securities and the Allowance For Credit Losses On Available-For-Sale Debt Securities: Debt securities that we might not hold 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.

10

AFS debt securities in unrealized loss positions are evaluated for impairment related to 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.

Impairment 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 we intend to sell a debt security or more likely than not we 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 $4.1 million at September 30, 2023 and is excluded from the estimate of credit losses.

Loans Held for Sale: Loans held for sale 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.

Loans Held For Investment: 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. Amortized cost is the principal balance outstanding, net of deferred loan fees and costs. Accrued interest receivable on loans held for investment totaled $9.7 million at September 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.

11

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 For Loans Held For Investment: 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 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 loan 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.

12

Construction Real Estate – 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.

1-4 Family Residential Real Estate – 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 – 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.

13

Commercial and Agricultural – 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 – 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.

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.

14

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 loss rate factors used to calculate the allowance for credit losses for loans that share similar risk characteristics with other loans are adjusted 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 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.

15

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.

New and Pending Accounting Pronouncements:

In March 2022, the FASB issued ASU No.2022-01, Derivatives and Hedging (Topic 815): Fair Value Hedging – Portfolio Layer Method. ASU 2022-02,01 Financial Instruments further clarifies certain targeted improvements to the optional hedge accounting model that were made under ASU 2017- Credit Losses (ASC 32612.): Troubled Debt Restructurings ASU 2022-01 expands the last-of-layer method and Vintage Disclosures. The amendments inrenames this ASU improvemethod to portfolio layer method to reflect this expansion, as well as expanding the usefulnessscope of information providedthe portfolio layer method to investors about certain loan refinancing, restructurings,include nonprepayable financial assets. It also specifies eligible hedging instruments and write-offs. The amendments eliminateprovides additional guidance on the accounting guidance for troubled debt restructurings (TDRs) by creditorsand 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 nothave adopteda material impact on the Company’s consolidated financial statements.

In March 2023, the FASB issued ASU No. 20162023-13.02, 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 also enhances disclosure requirementsallows reporting entities to elect to adopt for certain loan refinancings and restructurings by creditors madequalifying tax equity investments using the proportional amortization method, regardless of the program giving rise to borrowers experiencing financial difficulty. Lastly,the related income tax credits. For public business entities, the amendments require that a public business entity disclose current-period gross write-offs by year of originationare effective for financing receivables and net investment in leases.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.

 

 

2.

2.Dividends

 

On August 10, 2022,9, 2023, the Company declared a cash dividend on its common stock, payable on November 15, 20222023 to stockholders of record as of November 1, 2022,2023, equal to $0.27 per share.

 

Two dividends were declared during the three months ended September 30, 2021. Dividends are typically declared in one quarter and then paid in the subsequent quarter. Beginning in July 2020 the dividends were declared and paid in the same quarter before returning to the previous practice in August 2021.

 

3.

3.Earnings Per Share

 

Earnings per share amounts were calculated using the weighted average shares outstanding during the periods presented. The weighted average outstanding shares for the three months ended September 30, 20222023 and 20212022 was 8,992,167 and 9,119,871, respectively.8,992,167. The weighted average outstanding shares for the nine months ended September 30, 20222023 and 20212022 were 9,047,3088,992,167 and 9,121,778,9,047,308, respectively. The Company had no potentially dilutive securities outstanding during the periods presented.

 

16

4.

4.Off-Balance Sheet Arrangements

 

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. No material changes in the Company’s off-balance sheet arrangements have occurred since December 31, 2021.2022.

 

10

5.

5.Fair Value Measurements

 

Assets and liabilities carried at fair value are required to be classified and disclosed according to the process for determining fair value. There are three levels of determining fair value.

 

Level 1: Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.

 

Level 2: Inputs to the valuation methodology include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset 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 isand 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.

 

1117

 

The following table presents the balances of assets measured at fair value on a recurring basis by level as of September 30, 20222023 and December 31, 20212022 (in thousands):

 

Description

 

Total

 

Level 1

 

Level 2

 

Level 3

  

Total

 

Level 1

 

Level 2

 

Level 3

 
 

2023

                

Assets

 

Securities available-for-sale

 

U.S. government treasuries

 $202,522  $202,522  $-  $- 

U.S. government agencies

 98,049  -  98,049  - 

U.S. government mortgage-backed securities

 101,552  -  101,552  - 

State and political subdivisions

 265,299  -  265,299  - 

Corporate bonds

 69,522  -  69,522  - 

Loans receivable

 8,045  -  8,045  - 

Derivative financial instruments

 1,565  -  1,565  - 
 

Liabilities

 

Derivative financial instruments

 $199  $-  $199  $- 
  

2022

                                

Assets

  

Securities available-for-sale

  

U.S. government treasuries

 $208,086  $208,086  $-  $-  $207,597  $207,597  $-  $- 

U.S. government agencies

 103,643  -  103,643  -  100,933  -  100,933  - 

U.S. government mortgage-backed securities

 118,357  -  118,357  -  116,741  -  116,741  - 

State and political subdivisions

 280,489  -  280,489  -  286,003  -  286,003  - 

Corporate bonds

 73,392  -  73,392  -  75,164  -  75,164  - 

Loans receivable

 8,494  -  8,494  - 

Derivative financial instruments

 1,165  -  1,165  -  1,096  -  1,096  - 
 

2021

                

Assets

 

Securities available-for-sale

 

U.S. government treasuries

 $190,479  $190,479  $-  $- 

U.S. government agencies

 116,014  -  116,014  - 

U.S. government mortgage-backed securities

 149,601  -  149,601  - 

State and political subdivisions

 292,859  -  292,859  - 

Corporate bonds

 82,050  -  82,050  - 
 

Liabilities

 

Derivative financial instruments

 $527  $-  $527  $- 

 

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 within the valuation hierarchy as of September 30, 20222023 and December 31, 20212022 (in thousands):

 

Description

 

Total

 

Level 1

 

Level 2

 

Level 3

  

Total

 

Level 1

 

Level 2

 

Level 3

 
 

2023

                
 

Loans receivable

 $268  $-  $-  $268 
  

2022

                                
  

Loans receivable

 $8,885  $-  $-  $8,885  $304  $-  $-  $304 
 

2021

                
 

Loans receivable

 $9,012  $-  $-  $9,012 

Other real estate owned

  218  -  -  218 
 

Total

 $9,230  $-  $-  $9,230 

 

1218

 

The significant inputs used in the fair value measurements for Level 3 assets measured at fair value on a nonrecurring basis as of September 30, 20222023 and December 31, 20212022 are as follows (in thousands):

 

  

2022

 
  

Estimated

 

Valuation

 

 

Range

 
  

Fair Value

 

Techniques

 Unobservable Inputs 

(Average)

 
          

Loans receivable

 $8,885 

Evaluation of collateral

Estimation of value

 NM* 
  

2023

 
  

Estimated

  

Valuation

 

 

  

Range

 
  

Fair Value

  

Techniques

 Unobservable Inputs  

(Average)

 
              

Loans receivable

 $268  

Evaluation of collateral

 

Estimation of value

   NM* 

 

  

2021

  
  

Estimated

 

Valuation

 

 

Range

  
  

Fair Value

 

Techniques

 Unobservable Inputs 

(Average)

  
             

Loans receivable

 $9,012 

Evaluation of collateral

Estimation of value

 NM*    
             

Other real estate owned

 $218 

Appraisal

Appraisal adjustment

 6%-8%(7%) 
  

2022

 
  

Estimated

  

Valuation

 

 

  

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 collateral dependent impaired loan with a specific reserve. The types of collateral vary widely and could include accounts receivables, inventory, a variety of equipment and real estate. Collateral evaluations are reviewed and discounted as appropriate based on knowledge of the specific type of collateral. In the case of real estate, an independent appraisal may be obtained. Types of discounts considered 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.

 

1319

 

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. Fair value is defined under ASC 820 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The following table includes the carrying amounts and estimated fair values of the Company’s financial assets and liabilities as of September 30, 20222023 and December 31, 20212022 (in thousands):

 

 

2022

 

2021

  

2023

 

2022

 

Fair Value

   

Estimated

   

Estimated

 

Fair Value

   

Estimated

   

Estimated

 

Hierarchy

 

Carrying

 

Fair

 

Carrying

 

Fair

 

Hierarchy

 

Carrying

 

Fair

 

Carrying

 

Fair

 

Level

 

Amount

 

Value

 

Amount

 

Value

 

Level

 

Amount

 

Value

 

Amount

 

Value

 
  

Financial assets:

  

Cash and cash equivalents

Level 1

 $29,255  $29,255  $89,129  $89,129 

Level 1

 $90,063  $90,063  $27,884  $27,884 

Interest-bearing time deposits

Level 1

 15,410  15,410  16,922  16,922 

Level 1

 9,889  9,221  14,669  14,340 

Securities available-for-sale

See previous table

 783,967  783,967  831,003  831,003 

See previous table

 736,944  736,944  786,438  786,438 

FHLB and FRB stock

Level 2

 4,141  4,141  3,422  3,422 

Level 2

 4,000  4,000  4,613  4,613 

Loans receivable, net

Level 2

 1,175,247  1,120,219  1,144,108  1,112,684 

Level 2

 1,231,893  1,173,464  1,226,011  1,170,948 

Loans held for sale

Level 2

 467  467  -  - 

Level 2

 428  428  154  154 

Accrued income receivable

Level 1

 12,073  12,073  10,124  10,124 

Level 1

 13,794  13,794  11,275  11,275 

Derivative financial instruments

Level 2

 1,165  1,165  -  - 

Level 2

 1,565  1,565  1,096  1,096 

Financial liabilities:

  

Deposits

Level 2

 $1,873,011  $1,871,699  $1,878,019  $1,880,137 

Level 2

 $1,828,681  $1,828,256  $1,897,957  $1,895,473 

Securities sold under agreements to repurchase

Level 1

 41,069  41,069  39,851  39,851 

Level 1

 60,941  60,941  40,676  40,676 

FHLB advances and other borrowings

Level 2

 27,450  27,310  3,000  3,071 

Other borrowings

Level 2

 105,942  105,117  39,120  38,991 

Accrued interest payable

Level 1

 319  319  353  353 

Level 1

 3,561  3,561  666  666 

Derivative financial instruments

Level 2

 -  -  527  527 

Level 2

 199  199  -  - 

 

The methodologies used to determine fair value as of September 30, 20222023 did not change from the methodologies described in the December 31, 20212022 Annual Financial Statements.

 

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, taking into account 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.

 

1420

 
 

6.

6.Debt Securities

 

The amortized cost of securities available-for-sale and their approximate fair values as of September 30, 20222023 and December 31, 20212022 are summarized below (in thousands):

 

2022:

   

Gross

 

Gross

   

2023:

   

Gross

 

Gross

   
 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

  

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 
 

Cost

 

Gains

 

Losses

 

Fair Value

  

Cost

 

Gains

 

Losses

 

Fair Value

 
  

U.S. government treasuries

 $230,063  $-  $(21,977) $208,086  $221,032  $-  $(18,510) $202,522 

U.S. government agencies

 114,018  5  (10,380) 103,643  107,597  2  (9,550) 98,049 

U.S. government mortgage-backed securities

 138,117  6  (19,766) 118,357  119,999  3  (18,450) 101,552 

State and political subdivisions

 316,532  5  (36,048) 280,489  298,962  6  (33,669) 265,299 

Corporate bonds

  81,713  -  (8,321) 73,392   77,177  -  (7,655) 69,522 
 $880,443  $16  $(96,492) $783,967  $824,767  $11  $(87,834) $736,944 
 

2021:

   

Gross

 

Gross

   
 

Amortized

 

Unrealized

 

Unrealized

 

Estimated

 
 

Cost

 

Gains

 

Losses

 

Fair Value

 
 

U.S. government treasuries

 $192,323  $239  $(2,083) $190,479 

U.S. government agencies

 114,531  2,235  (752) 116,014 

U.S. government mortgage-backed securities

 149,896  1,375  (1,670) 149,601 

State and political subdivisions

 290,548  4,035  (1,724) 292,859 

Corporate bonds

  79,887  2,437  (274) 82,050 
 $827,185  $10,321  $(6,503) $831,003 

2022:

     

Gross

  

Gross

     
  

Amortized

  

Unrealized

  

Unrealized

  

Estimated

 
  

Cost

  

Gains

  

Losses

  

Fair Value

 
                 

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 
  $869,996  $42  $(83,600) $786,438 

 

The amortized cost and fair value of debt securities available-for-sale as of September 30, 2022,2023, are shown below by expected maturity. Expected maturity 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

  

Amortized

 

Estimated

 
 

Cost

 

Fair Value

  

Cost

 

Fair Value

 
  

Due in one year or less

 $32,318  $32,029  $78,232  $76,604 

Due after one year through five years

 452,629  414,093  403,015  368,300 

Due after five years through ten years

 382,700  326,965  214,556  183,416 

Due after ten years

  12,796  10,880   8,965  7,072 
 $704,768  $635,392 

U.S. government mortgage-backed securities

  119,999  101,552 

Total

 $880,443  $783,967  $824,767  $736,944 

The Company's investment portfolio had an expected duration of 3.64 years as of September 30, 2023.

 

Securities with a carrying value of $207.4$367.6 million and $219.7$256.7 million at September 30, 20222023 and December 31, 2021,2022, respectively, were pledged on public deposits, securities sold under agreements to repurchase, other borrowings and for other purposes as required or permitted by law.

 

1521

 

The proceeds and gains on securities available-for-sale for the three and nine months ended September 30, 20222023 and 20212022 are summarized below (in thousands):

 

 

Three Months Ended

 

Nine Months Ended

  

Three Months Ended

 

Nine Months Ended

 
 

September 30,

 

September 30,

  

September 30,

 

September 30,

 
 

2022

 

2021

 

2022

 

2021

  

2023

 

2022

 

2023

 

2022

 

Proceeds from sales of securities available-for-sale

 $10,013  $622  $10,548  $622  $716  $10,013  $2,069  $10,548 

Gross realized gains on securities available-for-sale

 25  24  60  24  62  25  73  60 

Gross realized losses on securities available-for-sale

 (23) -  (23) -  (34) (23) (38) (23)

 

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 September 30, 20222023 and December 31, 20212022 are summarized as follows (in thousands):

 

 

Less than 12 Months

 

12 Months or More

 

Total

  

Less than 12 Months

 

12 Months or More

 

Total

 

2022:

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 

2023:

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 
  

Securities available-for-sale:

  

U.S. government treasuries

 $119,179  $(10,309) $88,907  $(11,668) $208,086  $(21,977) $-  $-  $202,522  $(18,510) $202,522  $(18,510)

U.S. government agencies

 76,888  (6,433) 26,095  (3,947) 102,983  (10,380) 1,934  (64) 95,544  (9,486) 97,478  (9,550)

U.S. government mortgage-backed securities

 47,837  (5,541) 69,785  (14,225) 117,622  (19,766) 816  (34) 100,453  (18,416) 101,269  (18,450)

State and political subdivisions

 218,288  (23,921) 59,639  (12,127) 277,927  (36,048) 17,036  (662) 246,247  (33,007) 263,283  (33,669)

Corporate bonds

  63,812  (6,032) 9,580  (2,289) 73,392  (8,321)  4,033  (177) 65,489  (7,478) 69,522  (7,655)
 $526,004  $(52,236) $254,006  $(44,256) $780,010  $(96,492) $23,819  $(937) $710,255  $(86,897) $734,074  $(87,834)
 
 

Less than 12 Months

 

12 Months or More

 

Total

 

2021:

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 

Estimated

Fair Value

 

Unrealized

Losses

 
 

Securities available-for-sale:

 

U.S. government treasuries

 $163,206  $(2,083) $-  $-  $163,206  $(2,083)

U.S. government agencies

 30,647  (570) 5,836  (182) 36,483  (752)

U.S. government mortgage-backed securities

 92,192  (1,580) 2,524  (90) 94,716  (1,670)

State and political subdivisions

 115,204  (1,667) 1,725  (57) 116,929  (1,724)

Corporate bonds

  16,484  (274) -  -  16,484  (274)
 $417,733  $(6,174) $10,085  $(329) $427,818  $(6,503)

 

  

Less than 12 Months

  

12 Months or More

  

Total

 

2022:

 

Estimated

Fair Value

  

Unrealized

Losses

  

Estimated

Fair Value

  

Unrealized

Losses

  

Estimated

Fair Value

  

Unrealized

Losses

 
                         

Securities available-for-sale:

                        

U.S. government treasuries

 $57,882  $(3,960) $147,215  $(15,508) $205,097  $(19,468)

U.S. government agencies

  61,821   (4,293)  38,492   (5,148)  100,313   (9,441)

U.S. government mortgage-backed securities

  45,440   (4,393)  70,854   (12,075)  116,294   (16,468)

State and political subdivisions

  181,640   (14,556)  97,907   (16,647)  279,547   (31,203)

Corporate bonds

  59,293   (4,281)  13,382   (2,739)  72,675   (7,020)
  $406,076  $(31,483) $367,850  $(52,117) $773,926  $(83,600)

22

Gross unrealized losses on debt securities totaled $96.5$87.8 million as of September 30, 2022.2023. 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, state or political subdivision, or corporations. Management then determines whether downgrades by bond rating agencies have occurred, and reviews industry analysts’ reports. The Company’s procedures for evaluating investments in states, municipalities and political subdivisions include but are not limited to reviewing the offering statement and the most current available financial information, comparing yields to yields of bonds of similar credit quality, confirming capacity to repay, assessing operating and financial performance, evaluating the stability of tax revenues, considering debt profiles and local demographics, and for revenue bonds, assessing the source and strength of revenue structures for municipal authorities. These procedures, as applicable, are utilized for all municipal purchases and are utilized in whole or in part for monitoring the portfolio of municipal holdings. The Company does not utilize third party credit rating agencies as a primary component of determining if the municipal issuer has an adequate capacity to meet the financial commitments under the security for the projected life of the investment, and, therefore, does not compare internal assessments to those of the credit rating agencies. Credit rating downgrades are utilized as an additional indicator of credit weakness and as a reference point for historical default rates. Management concluded that the gross unrealized losses on debt securities were temporary. 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.

 

16

7.

 Loans Receivable and Credit Disclosures

 

The composition of loans receivable as of September 30, 20222023 and December 31, 20212022 is as follows (in thousands):

 

  

2022

  

2021

 
         

Real estate - construction

 $42,816  $42,638 

Real estate - 1 to 4 family residential

  281,046   246,745 

Real estate - commercial

  519,345   515,367 

Real estate - agricultural

  159,099   153,457 

Commercial 1

  73,554   75,482 

Agricultural

  98,914   111,881 

Consumer and other

  15,994   15,097 
   1,190,768   1,160,667 

Less:

        

Allowance for loan losses

  (15,897)  (16,621)

Deferred loan costs, net

  376   62 

Loans receivable, net

 $1,175,247  $1,144,108 

1 Commercial loan portfolio includes $0.2 million and $6.0 million of Paycheck Protection Program ("PPP") loans as of September 30, 2022 and December 31, 2021, respectively.

  

2023

  

2022

 
         

Real estate - construction

 $64,734  $51,253 

Real estate - 1 to 4 family residential

  280,443   285,107 

Real estate - multi-family

  193,197   185,784 

Real estate - commercial

  345,647   353,285 

Real estate - agricultural

  161,963   159,448 

Commercial

  87,004   77,265 

Agricultural

  98,820   113,355 

Consumer and other

  16,300   16,211 
   1,248,108   1,241,708 

Unallocated portfolio layer basis adjustments1

  (97)  - 

Less allowance for credit losses

  (16,118)  (15,697)

Loans receivable, net

 $1,231,893  $1,226,011 

 

The Paycheck Protection Program (PPP) was established by1 This amount represents portfolio layer method basis adjustments related to loans hedged in a closed portfolio. Under the Coronavirus Aid, Relief and Economic Security Act (CARES Act) in responseportfolio 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 Coronavirus Diseaseamortized cost of specific loans within the pool if the hedge was de-designated. See Note 201911 (COVID-(“Derivative Financial Instruments”) for additional information.

On 19January 1, 2023, the Company adopted ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326) pandemic. Funding was extended into," and results for reporting periods beginning after 2021.January 1, 2023 are presented under ASC 326 The PPP is administered bywhile prior period amounts continue to be reported in accordance with previously applicable GAAP. Additionally, the Small Business Administration (SBA). PPP loans are forgivable by the SBA in qualifying circumstancesCompany reclassified its loan categories to breakout multi-family real estate from commercial real estate and are 100 percent guaranteed by the SBA.all prior periods have been adjusted.

 

1723

 

Activity in the allowance for loancredit losses, on a disaggregated basis, for the three and nine months ended September 30, 20222023 and 20212022 is as follows (in thousands):

 

  

Three Months Ended September 30, 2022

 
      

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Balance, June 30, 2022

 $606  $2,920  $8,360  $1,692  $1,125  $1,484  $233  $16,420 

Provision (credit) for loan losses

  (2)  83   (492)  (94)  (25)  24   (14)  (520)

Recoveries of loans charged-off

  -   4   1   -   1   -   -   6 

Loans charged-off

  -   -   -   -   (2)  (7)  -   (9)

Balance, September 30, 2022

 $604  $3,007  $7,869  $1,598  $1,099  $1,501  $219  $15,897 
  

Three Months Ended September 30, 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, June 30, 2023

 $412  $3,357  $2,524  $5,033  $1,214  $2,014  $1,358  $407  $16,319 

Credit loss expense (benefit) 1

  4   (100)  (29)  (35)  15   (142)  40   42   (205)

Recoveries of loans charged-off

  -   1   -   -   -   2   -   1   4 

Loans charged-off

  -   -   -   -   -   -   -   -   - 

Balance, September 30, 2023

 $416  $3,258  $2,495  $4,998  $1,229  $1,874  $1,398  $450  $16,118 

 

  

Nine Months Ended September 30, 2022

 
      

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Balance, December 31, 2021

 $675  $2,752  $8,406  $1,584  $1,170  $1,836  $198  $16,621 

Provision (credit) for loan losses

  (71)  257   (539)  14   (72)  (328)  33   (706)

Recoveries of loans charged-off

  -   8   2   -   3   -   4   17 

Loans charged-off

  -   (10)  -   -   (2)  (7)  (16)  (35)

Balance, September 30, 2022

 $604  $3,007  $7,869  $1,598  $1,099  $1,501  $219  $15,897 

(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss benefit of $69 thousand related to off-balance sheet credit exposures.

 

  

Three Months Ended September 30, 2021

 
      

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Balance, June 30, 2021

 $738  $2,603  $8,889  $1,614  $1,140  $1,675  $234  $16,893 

Provision (credit) for loan losses

  (156)  59   33   (36)  64   (59)  1   (94)

Recoveries of loans charged-off

  -   1   1   -   1   43   1   47 

Loans charged-off

  -   (4)  -   -   -   -   (12)  (16)

Balance, September 30, 2021

 $582  $2,659  $8,923  $1,578  $1,205  $1,659  $224  $16,830 
  

Nine Months Ended September 30, 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, December 31, 2022

 $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) 1

  81   (15)  26   (262)  2   301   (82)  29   80 

Recoveries of loans charged-off

  -   3   -   5   -   8   -   8   24 

Loans charged-off

  -   -   -   -   -   (37)  (164)  -   (201)

Balance, September 30, 2023

 $416  $3,258  $2,495  $4,998  $1,229  $1,874  $1,398  $450  $16,118 

 

  

Nine Months Ended September 30, 2021

 
      

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Balance, December 31, 2020

 $725  $2,581  $8,930  $1,595  $1,453  $1,696  $235  $17,215 

Provision (credit) for loan losses

  (143)  (155)  (10)  (17)  (138)  (85)  8   (540)

Recoveries of loans charged-off

  -   267   3   -   3   48   8   329 

Loans charged-off

  -   (34)  -   -   (113)  -   (27)  (174)

Balance, September 30, 2021

 $582  $2,659  $8,923  $1,578  $1,205  $1,659  $224  $16,830 

(1) The difference in the credit loss expense reported herein as compared to the Consolidated Statements of Income is associated with the credit loss benefit of $46 thousand related to off-balance sheet credit exposures.

  

Three Months Ended September 30, 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, June 30, 2022

 $606  $2,920  $2,517  $5,843  $1,692  $1,125  $1,484  $233  $16,420 

Credit loss expense (benefit)

  (2)  83   (207)  (285)  (94)  (25)  24   (14)  (520)

Recoveries of loans charged-off

  -   4   -   1   -   1   -   -   6 

Loans charged-off

  -   -   -   -   -   (2)  (7)  -   (9)

Balance, September 30, 2022

 $604  $3,007  $2,310  $5,559  $1,598  $1,099  $1,501  $219  $15,897 

  

Nine Months Ended September 30, 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, December 31, 2021

 $675  $2,752  $2,501  $5,905  $1,584  $1,170  $1,836  $198  $16,621 

Credit loss expense (benefit)

  (71)  257   (191)  (348)  14   (72)  (328)  33   (706)

Recoveries of loans charged-off

  -   8   -   2   -   3   -   4   17 

Loans charged-off

  -   (10)  -   -   -   (2)  (7)  (16)  (35)

Balance, September 30, 2022

 $604  $3,007  $2,310  $5,559  $1,598  $1,099  $1,501  $219  $15,897 

 

1824

 

AllowanceThe following table shows the balance in the allowance for loancredit losses at September 30, 2023, and December 31, 2022, disaggregated on the basis of impairment analysis method asmeasurement methodology (in thousands). As of September 30, 20222023, loans individually assessed are collateral dependent and in the process of foreclosure or no longer share the same risk characteristics of the other loans in the pool. All other loans are collectively evaluated for losses. Loans individually evaluated were considered impaired at December 31, 2022.

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

 

Individually evaluated for credit losses

 $-  $81  $-  $-  $-  $95  $53  $14  $243 

Collectively evaluated for credit losses

  416   3,177   2,495   4,998   1,229   1,779   1,345   436   15,875 

Balance September 30, 2023

 $416  $3,258  $2,495  $4,998  $1,229  $1,874  $1,398  $450  $16,118 

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

 

Individually evaluated for credit losses

 $-  $10  $-  $-  $-  $-  $68  $17  $95 

Collectively evaluated for credit losses

  730   3,018   2,493   4,742   1,625   1,153   1,637   204   15,602 

Balance December 31, 2022

 $730  $3,028  $2,493  $4,742  $1,625  $1,153  $1,705  $221  $15,697 

The following table shows the loans receivable balance at September 30, 2023, and December 31, 20212022, is as follows (in thousands):

2022

     

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Individually evaluated for impairment

 $-  $30  $874  $-  $-  $83  $18  $1,005 

Collectively evaluated for impairment

  604   2,977   6,995   1,598   1,099   1,418   201   14,892 

Balance September 30, 2022

 $604  $3,007  $7,869  $1,598  $1,099  $1,501  $219  $15,897 
                                 

2021

     

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Individually evaluated for impairment

 $-  $40  $1,139  $-  $60  $132  $21  $1,392 

Collectively evaluated for impairment

  675   2,712   7,267   1,584   1,110   1,704   177   15,229 

Balance December 31, 2021

 $675  $2,752  $8,406  $1,584  $1,170  $1,836  $198  $16,621 

Loans receivable disaggregated on the basis of impairment analysis method asmeasurement methodology (in thousands). As of September 30, 20222023, loans individually assessed are collateral dependent and in the process of foreclosure or no longer share the same risk characteristics of the other loans in the pool. All other loans are collectively evaluated for losses. Loans individually evaluated were considered impaired at December 31, 2021 2022.is as follows (in thousands):

 

2022

     

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Individually evaluated for impairment

 $-  $1,035  $13,144  $169  $276  $319  $26  $14,969 

Collectively evaluated for impairment

  42,816   280,011   506,201   158,930   73,278   98,595   15,968   1,175,799 
                                 

Balance September 30, 2022

 $42,816  $281,046  $519,345  $159,099  $73,554  $98,914  $15,994  $1,190,768 
                                 

2021

     

1-4 Family

                         
  

Construction

  

Residential

  

Commercial

  

Agricultural

          

Consumer

     
  

Real Estate

  

Real Estate

  

Real Estate

  

Real Estate

  

Commercial

  

Agricultural

  

and Other

  

Total

 

Individually evaluated for impairment

 $-  $980  $9,792  $546  $330  $637  $27  $12,312 

Collectively evaluated for impairment

  42,638   245,765   505,575   152,911   75,152   111,244   15,070   1,148,355 
                                 

Balance December 31, 2021

 $42,638  $246,745  $515,367  $153,457  $75,482  $111,881  $15,097  $1,160,667 

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

 

Individually evaluated for credit losses

 $-  $990  $2,948  $9,177  $478  $272  $726  $14  $14,605 

Collectively evaluated for credit losses

  64,734   279,453   190,249   336,470   161,485   86,732   98,094   16,286   1,233,503 
                                     

Balance September 30, 2023

 $64,734  $280,443  $193,197  $345,647  $161,963  $87,004  $98,820  $16,300  $1,248,108 

 

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 impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. The Company applies its normal loan review procedures to identify loans that should be evaluated for impairment.

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

 

Individually evaluated for credit losses

 $-  $805  $-  $12,853  $165  $200  $342  $21  $14,386 

Collectively evaluated for credit losses

  51,253   284,302   185,784   340,432   159,283   77,065   113,013   16,190   1,227,322 
                                     

Balance December 31, 2022

 $51,253  $285,107  $185,784  $353,285  $159,448  $77,265  $113,355  $16,211  $1,241,708 

 

1925

 

ImpairedThe following table presents the amortized cost basis of collateral dependent loans, on a disaggregated basis,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

 

September 30, 2023

 

Real Estate

  

Equipment

  

Other

  

Total

  

ACL Allocation

 
                     

Real estate - construction

 $-  $-  $-  $-  $- 

Real estate - 1 to 4 family residential

  990   -   -   990   81 

Real estate - multi-family

  2,948   -   -   2,948   - 

Real estate - commercial

  9,195   -   -   9,195   - 

Real estate - agricultural

  478   -   -   478   - 

Commercial

  120   -   98   218   95 

Agricultural

  245   39   442   726   53 

Consumer and other

  -   -   -   -   - 
                     
  $13,976  $39  $540  $14,555  $229 

26

Pre-ASC 326 (CECL) adoption impaired loan information as of September 30, 2022 and December 31, 20212022 (in thousands):

 

 

2022

 

2021

  

2022

 
   

Unpaid

     

Unpaid

      

Unpaid

   
 

Recorded

 

Principal

 

Related

 

Recorded

 

Principal

 

Related

  

Recorded

 

Principal

 

Related

 
 

Investment

 

Balance

 

Allowance

 

Investment

 

Balance

 

Allowance

  

Investment

 

Balance

 

Allowance

 

With no specific reserve recorded:

  

Real estate - construction

 $-  $-  $-  $-  $-  $-  $-  $-  $- 

Real estate - 1 to 4 family residential

 839  879  -  677  739  -  687  721  - 

Real estate - multi-family

 -  -  - 

Real estate - commercial

 3,739  3,774  -  124  142  -  12,853  13,578  - 

Real estate - agricultural

 169  194  -  546  1,001  -  165  194  - 

Commercial

 276  320  -  233  269  -  200  249  - 

Agricultural

 48  58  -  322  521  -  78  88  - 

Consumer and other

  8  10  -   6  8  -   4  7  - 

Total loans with no specific reserve:

  5,079  5,235  -   1,908  2,680  -   13,987  14,837  - 
  

With an allowance recorded:

  

Real estate - construction

 -  -  -  -  -  -  -  -  - 

Real estate - 1 to 4 family residential

 196  187  30  303  314  40  118  123  10 

Real estate - multi-family

 -  -  - 

Real estate - commercial

 9,405  9,944  874  9,668  10,001  1,139  -  -  - 

Real estate - agricultural

 -  -  -  -  -  -  -  -  - 

Commercial

 -  -  -  97  98  60  -  -  - 

Agricultural

 271  294  83  315  315  132  264  294  68 

Consumer and other

  18  20  18   21  23  21   17  19  17 

Total loans with specific reserve:

  9,890  10,445  1,005   10,404  10,751  1,392   399  436  95 
  

Total

  

Real estate - construction

 -  -  -  -  -  -  -  -  - 

Real estate - 1 to 4 family residential

 1,035  1,066  30  980  1,053  40  805  844  10 

Real estate - multi-family

 -  -  - 

Real estate - commercial

 13,144  13,718  874  9,792  10,143  1,139  12,853  13,578  - 

Real estate - agricultural

 169  194  -  546  1,001  -  165  194  - 

Commercial

 276  320  -  330  367  60  200  249  - 

Agricultural

 319  352  83  637  836  132  342  382  68 

Consumer and other

  26  30  18   27  31  21   21  26  17 
  
 $14,969  $15,680  $1,005  $12,312  $13,431  $1,392  $14,386  $15,273  $95 

 

2027

 

Average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2022 and 2021(in thousands):

 

  

Three Months Ended September 30,

 
  

2022

  

2021

 
  

Average

  

Interest

  

Average

  

Interest

 
  

Recorded

  

Income

  

Recorded

  

Income

 
  

Investment

  

Recognized

  

Investment

  

Recognized

 

With no specific reserve recorded:

                

Real estate - construction

 $-  $-  $-  $- 

Real estate - 1 to 4 family residential

  781   39   813   8 

Real estate - commercial

  1,929   -   132   - 

Real estate - agricultural

  170   -   602   - 

Commercial

  242   -   255   - 

Agricultural

  39   -   318   - 

Consumer and other

  6   -   6   - 

Total loans with no specific reserve:

  3,167   39   2,126   8 
                 

With an allowance recorded:

                

Real estate - construction

  -   -   -   - 

Real estate - 1 to 4 family residential

  98   -   164   - 

Real estate - commercial

  9,500   -   9,922   - 

Real estate - agricultural

  -   -   -   - 

Commercial

  17   1   29   - 

Agricultural

  286   -   327   - 

Consumer and other

  19   -   30   - 

Total loans with specific reserve:

  9,920   1   10,472   - 
                 

Total

                

Real estate - construction

  -   -   -   - 

Real estate - 1 to 4 family residential

  879   39   977   8 

Real estate - commercial

  11,429   -   10,054   - 

Real estate - agricultural

  170   -   602   - 

Commercial

  259   1   284   - 

Agricultural

  325   -   645   - 

Consumer and other

  25   -   36   - 
                 
  $13,087  $40  $12,598  $8 

21

 
  

Nine Months Ended September 30,

 
  

2022

  

2021

 
  

Average

  

Interest

  

Average

  

Interest

 
  

Recorded

  

Income

  

Recorded

  

Income

 
  

Investment

  

Recognized

  

Investment

  

Recognized

 

With no specific reserve recorded:

                

Real estate - construction

 $-  $-  $84  $- 

Real estate - 1 to 4 family residential

  722   55   587   19 

Real estate - commercial

  1,026   -   162   297 

Real estate - agricultural

  357   14   990   25 

Commercial

  234   5   400   - 

Agricultural

  164   -   339   14 

Consumer and other

  5   -   6   - 

Total loans with no specific reserve:

  2,508   74   2,568   355 
                 

With an allowance recorded:

                

Real estate - construction

  -   -   -   - 

Real estate - 1 to 4 family residential

  206   1   336   - 

Real estate - commercial

  9,584   -   9,969   - 

Real estate - agricultural

  -   -   -   - 

Commercial

  43   1   181   - 

Agricultural

  299   -   385   - 

Consumer and other

  20   -   35   - 

Total loans with specific reserve:

  10,152   2   10,906   - 
                 

Total

                

Real estate - construction

  -   -   84   - 

Real estate - 1 to 4 family residential

  928   56   923   19 

Real estate - commercial

  10,610   -   10,131   297 

Real estate - agricultural

  357   14   990   25 

Commercial

  277   6   581   - 

Agricultural

  463   -   724   14 

Consumer and other

  25   -   41   - 
                 
  $12,660  $76  $13,474  $355 
  

Three Months Ended

  

Nine Months Ended

 
  

September 30, 2022

  

September 30, 2022

 
  

Average

  

Interest

  

Average

  

Interest

 
  

Recorded

  

Income

  

Recorded

  

Income

 
  

Investment

  

Recognized

  

Investment

  

Recognized

 

With no specific reserve recorded:

                

Real estate - construction

 $-  $-  $-  $- 

Real estate - 1 to 4 family residential

  781   39   722   55 

Real estate - multi-family

  -   -   -   - 

Real estate - commercial

  1,929   -   1,026   - 

Real estate - agricultural

  170   -   357   14 

Commercial

  242   -   234   5 

Agricultural

  39   -   164   - 

Consumer and other

  6   -   5   - 

Total loans with no specific reserve:

  3,167   39   2,508   74 
                 

With an allowance recorded:

                

Real estate - construction

  -   -   -   - 

Real estate - 1 to 4 family residential

  98   -   206   1 

Real estate - multi-family

  -   -   -   - 

Real estate - commercial

  9,500   -   9,584   - 

Real estate - agricultural

  -   -   -   - 

Commercial

  17   1   43   1 

Agricultural

  286   -   299   - 

Consumer and other

  19   -   20   - 

Total loans with specific reserve:

  9,920   1   10,152   2 
                 

Total

                

Real estate - construction

  -   -   -   - 

Real estate - 1 to 4 family residential

  879   39   928   56 

Real estate - multi-family

  -   -   -   - 

Real estate - commercial

  11,429   -   10,610   - 

Real estate - agricultural

  170   -   357   14 

Commercial

  259   1   277   6 

Agricultural

  325   -   463   - 

Consumer and other

  25   -   25   - 
                 
  $13,087  $40  $12,660  $76 

 

The interest foregone on nonaccrual loans for the three months ended September 30, 20222023 and 20212022 was approximately $224 thousand and $154 thousand, respectively.thousand. The interest foregone on nonaccrual loans for the nine months ended September 30, 20222023 and 20212022 was approximately $535$569 thousand and $523$535 thousand, respectively.

 

Nonaccrual loans at September 30, 20222023 and December 31, 20212022 were $15.2$14.6 million and $12.7$14.7 million, respectively.

The Company made three loan modifications to borrowers experiencing financial difficulty for the nine months ended September 30, 2023.

28

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

 
  

September 30, 2023

  

Financing Receivable

 

Loan Type

        

Agricultural

 $415   0.4%

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:

Term Extension

Loan Type

Financial Effect

Agricultural

Added a weighted-average 7.7 years to the life of loans, which reduced monthly payment amounts for the borrowers

There were no loan modifications made to borrowers experiencing financial difficulty for which there was a payment default within twelve months following the modification as of September 30, 2023. A loan is considered to be in payment default once it is 60 days contractually past due under the modified terms.

 

The Company had loans meeting the definition of a troubled debt restructuring (TDR) of $10.8$10.7 million as of September 30,December 31, 2022, all of which were included in impaired and nonaccrual loans. The Company had TDRs of $11.3 million as of December 31, 2021, all of which were included in impaired and nonaccrual loans.

22

The Company’s TDRs, on a disaggregated basis, occurring in the three and nine months ended September 30, 2022 and 2021, were as follows (dollars in thousands):

  

Three Months Ended September 30,

 
  

2022

  

2021

 
      

Pre-Modification

  

Post-Modification

      

Pre-Modification

  

Post-Modification

 
      

Outstanding

  

Outstanding

      

Outstanding

  

Outstanding

 
  

Number of

  

Recorded

  

Recorded

  

Number of

  

Recorded

  

Recorded

 
  

Contracts

  

Investment

  

Investment

  

Contracts

  

Investment

  

Investment

 
                         

Real estate - construction

  -  $-  $-   -  $-  $- 

Real estate - 1 to 4 family residential

  -   -   -   -   -   - 

Real estate - commercial

  -   -   -   -   -   - 

Real estate - agricultural

  -   -   -   -   -   - 

Commercial

  -   -   -   1   6   6 

Agricultural

  -   -   -   -   -   - 

Consumer and other

  -   -   -   -   -   - 
                         
   -  $-  $-   1  $6  $6 

  

Nine Months Ended September 30,

 
  

2022

  

2021

 
      

Pre-Modification

  

Post-Modification

      

Pre-Modification

  

Post-Modification

 
      

Outstanding

  

Outstanding

      

Outstanding

  

Outstanding

 
  

Number of

  

Recorded

  

Recorded

  

Number of

  

Recorded

  

Recorded

 
  

Contracts

  

Investment

  

Investment

  

Contracts

  

Investment

  

Investment

 
                         

Real estate - construction

  -  $-  $-   -  $-  $- 

Real estate - 1 to 4 family residential

  -   -   -   3   578   578 

Real estate - commercial

  -   -   -   -   -   - 

Real estate - agricultural

  -   -   -   -   -   - 

Commercial

  -   -   -   2   64   64 

Agricultural

  -   -   -   -   -   - 

Consumer and other

  -   -   -   -   -   - 
                         
   -  $-  $-   5  $642  $642 

 

During the three and nine months ended September 30, 2022, the Company did not grant any concessions to borrowers facing financial difficulties. During the three months ended September 30, 2021, the Company granted concessions to one borrower facing financial difficulties. The loan was restructured with a lower interest rate and accrued interest was waived. During the nine months ended September 30, 2021, the Company granted concessions to four borrowers, with five contracts, facing financial difficulties. The loans were restructured with a lower interest rate or amortization periods longer than a typical loan.

 

There were no TDR loans that were modifiedhad payment defaults during the twelve months ended September 30, 20222023. that had payment defaults. The Company considers TDR loans to have payment default when it is past due 60 days or more.

 

23

There were no net charge-offs related to TDRs for the three months ended September 30, 2022 and2021. There were no net charge-offs and $262 thousand of net recoveries related to TDRs for the nine months ended September 30, 20222022. and 2021, respectively. No additional specific reserve was provided for the three and nine months ended September 30, 2022 and 2021.2022.

 

29

An aging analysis of the recorded investments in loans, on a disaggregated basis, as of September 30, 20222023 and December 31, 2021,2022, is as follows (in thousands):

 

2022

   

90 Days

       

90 Days

 

2023

   

90 Days

       

90 Days

 
  30-89  

or Greater

 

Total

     

or Greater

  

30-89

 

or Greater

 

Total

     

or Greater

 
 

Past Due

 

Past Due

 

Past Due

 

Current

 

Total

 

Accruing

  

Past Due

 

Past Due

 

Past Due

 

Current

 

Total

 

Accruing

 
  

Real estate - construction

 $305  $-  $305  $42,511  $42,816  $-  $-  $66  $66  $64,668  $64,734  $66 

Real estate - 1 to 4 family residential

 701  72  773  280,273  281,046  7  1,004  218  1,222  279,221  280,443  70 

Real estate - multi-family

 1,290  -  1,290  191,907  193,197  - 

Real estate - commercial

 512  1,483  1,995  517,350  519,345  -  226  -  226  345,421  345,647  - 

Real estate - agricultural

 -  -  -  159,099  159,099  -  196  -  196  161,767  161,963  - 

Commercial

 276  75  351  73,203  73,554  -  471  3  474  86,530  87,004  - 

Agricultural

 67  12  79  98,835  98,914  -  30  599  629  98,191  98,820  599 

Consumer and other

  38  10  48  15,946   15,994   5   43  -  43  16,257   16,300   - 
  
 $1,899  $1,652  $3,551  $1,187,217  $1,190,768  $12  $3,260  $886  $4,146  $1,243,962  $1,248,108  $735 
 

2021

   

90 Days

       

90 Days

 
 300899  

or Greater

 

Total

     

or Greater

 
 

Past Due

 

Past Due

 

Past Due

 

Current

 

Total

 

Accruing

 
 

Real estate - construction

 $-  $-  $-  $42,638  $42,638  $- 

Real estate - 1 to 4 family residential

 1,198  482  1,680  245,065  246,745  169 

Real estate - commercial

 24  -  24  515,343  515,367  - 

Real estate - agricultural

 30  -  30  153,427  153,457  - 

Commercial

 251  15  266  75,216  75,482  - 

Agricultural

 172  -  172  111,709  111,881  - 

Consumer and other

  49  -  49  15,048   15,097   - 
 
 $1,724  $497  $2,221  $1,158,446  $1,160,667  $169 

2022

     

90 Days

              

90 Days

 
  

30-89

  

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   - 
                         
  $4,404  $1,451  $5,855  $1,235,853  $1,241,708  $- 

 

2430

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.

31

The following tables show the risk category of loans by loan category and year of origination as of September 30, 2023 (in thousands):

September 30, 2023

 

Amortized Cost Basis of Term Loans by Year of Origination

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 

Real estate - construction

                                

Pass

 $28,654  $28,615  $803  $781  $-  $362  $5,224  $64,439 

Watch

  81   -   -   214   -   -   -   295 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard-Impaired

  -   -   -   -   -   -   -   - 

Total

 $28,735  $28,615  $803  $995  $-  $362  $5,224  $64,734 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Real estate - 1-4 family residential

                                

Pass

 $41,845  $66,652  $60,616  $49,423  $8,787  $19,085  $17,444  $263,852 

Watch

  1,919   303   10,560   1,288   -   463   6   14,539 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  21   18   928   -   33   62   -   1,062 

Substandard-Impaired

  118   -   509   -   217   146   -   990 

Total 1

 $43,903  $66,973  $72,613  $50,711  $9,037  $19,756  $17,450  $280,443 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Real estate - multi-family

                                

Pass

 $16,246  $52,323  $48,280  $41,082  $13,727  $708  $1,271  $173,637 

Watch

  4,602   1,434   8,254   -   -   -   -   14,290 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   2,322   -   -   -   2,322 

Substandard-Impaired

  1,290   -   -   -   1,658   -   -   2,948 

Total

 $22,138  $53,757  $56,534  $43,404  $15,385  $708  $1,271  $193,197 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Real estate - commercial

                                

Pass

 $30,337  $74,315  $51,886  $66,712  $20,207  $14,211  $5,119  $262,787 

Watch

  1,543   3,045   21,045   14,359   588   947   2,838   44,365 

Special Mention

  -   -   11,950   3,034   1,052   -   -   16,036 

Substandard

  -   10,376   -   2,412   -   494   -   13,282 

Substandard-Impaired

  8,707   -   103   -   367   -   -   9,177 

Total

 $40,587  $87,736  $84,984  $86,517  $22,214  $15,652  $7,957  $345,647 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Real estate - agricultural

                                

Pass

 $19,238  $31,238  $33,794  $28,677  $6,254  $23,710  $2,091  $145,002 

Watch

  1,168   381   2,293   4,837   333   3,388   -   12,400 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  1,310   1,439   121   1,025   -   508   -   4,403 

Substandard-Impaired

  -   -   158   -   -   -   -   158 

Total

 $21,716  $33,058  $36,366  $34,539  $6,587  $27,606  $2,091  $161,963 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 

32

 

September 30, 2023

 

Amortized Cost Basis of Term Loans by Year of Origination

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 

Commercial

                                

Pass

 $18,922  $13,789  $11,297  $2,301  $2,508  $1,609  $29,593  $80,019 

Watch

  987   200   307   470   102   151   2,919   5,136 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   270   -   425   -   -   882   1,577 

Substandard-Impaired

  98   -   6   95   -   73   -   272 

Total

 $20,007  $14,259  $11,610  $3,291  $2,610  $1,833  $33,394  $87,004 
                                 

Current-period gross writeoffs

 $-  $-  $-  $33  $-  $4  $-  $37 
                                 

Agricultural

                                

Pass

 $10,606  $8,921  $5,985  $3,210  $528  $770  $58,176  $88,196 

Watch

  2,365   477   506   19   18   194   5,288   8,867 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  209   14   26   61   -   -   1,060   1,370 

Substandard-Impaired

  129   -   258   -   -   -   -   387 

Total

 $13,309  $9,412  $6,775  $3,290  $546  $964  $64,524  $98,820 
                                 

Current-period gross writeoffs

 $-  $74  $90  $-  $-  $-  $-  $164 
                                 

Consumer and other

                                

Pass

 $5,606  $4,179  $2,956  $2,202  $458  $755  $99  $16,255 

Watch

  -   -   -   -   -   -   -   - 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  31   -   -   -   -   -   -   31 

Substandard-Impaired

  -   -   -   14   -   -   -   14 

Total

 $5,637  $4,179  $2,956  $2,216  $458  $755  $99  $16,300 
                                 

Current-period gross writeoffs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Total loans

                                

Pass

 $171,454  $280,032  $215,617  $194,388  $52,469  $61,210  $119,017  $1,094,187 

Watch

  12,665   5,840   42,965   21,187   1,041   5,143   11,051   99,892 

Special Mention

  -   -   11,950   3,034   1,052   -   -   16,036 

Substandard

  1,571   12,117   1,075   6,245   33   1,064   1,942   24,047 

Substandard-Impaired

  10,342   -   1,034   109   2,242   219   -   13,946 

Total

 $196,032  $297,989  $272,641  $224,963  $56,837  $67,636  $132,010  $1,248,108 
                                 

Current-period gross writeoffs

 $-  $74  $90  $33  $-  $4  $-  $201 

33

 

The credit risk profile by internally assigned grade, on a disaggregated basis, as of September 30, 2022 and December 31, 20212022 is as follows (in thousands):

 

2022

 

Construction

 

Commercial

 

Agricultural

       

December 31, 2022

 

Construction

 

Multi-family

 

Commercial

 

Agricultural

       
 

Real Estate

 

Real Estate

 

Real Estate

 

Commercial

 

Agricultural

 

Total

  

Real Estate

 

Real Estate

 

Real Estate

 

Real Estate

 

Commercial

 

Agricultural

 

Total

 
  

Pass

 $42,588  $413,090  $134,873  $65,221  $81,530  $737,302  $51,253  $174,048  $264,898  $136,043  $69,872  $98,415  $794,529 

Watch

 228  71,674  19,105  6,452  16,556  114,015  -  9,344  62,076  18,324  5,392  14,146  109,282 

Special Mention

 -  -  -  -  -  -  -  -  -  -  116  -  116 

Substandard

 -  21,437  4,952  1,605  509  28,503  -  2,392  13,458  4,916  1,685  452  22,903 

Substandard-Impaired

  -  13,144  169  276  319  13,908   -  -  12,853  165  200  342  13,560 
  
 $42,816  $519,345  $159,099  $73,554  $98,914  $893,728  $51,253  $185,784  $353,285  $159,448  $77,265  $113,355  $940,390 
 

2021

 

Construction

 

Commercial

 

Agricultural

       
 

Real Estate

 

Real Estate

 

Real Estate

 

Commercial

 

Agricultural

 

Total

 
 

Pass

 $38,753  $381,346  $126,157  $63,141  $95,289  $704,686 

Watch

 239  99,127  17,853  8,132  7,421  132,772 

Special Mention

 -  3,085  3,519  762  7,664  15,030 

Substandard

 3,646  22,017  5,382  3,117  870  35,032 

Substandard-Impaired

  -  9,792  546  330  637  11,305 
 
 $42,638  $515,367  $153,457  $75,482  $111,881  $898,825 

 

The credit risk profile based on payment activity, on a disaggregated basis, as of September 30, 2022 and December 31, 20212022 is as follows (in thousands):

 

2022

 

1-4 Family

     

December 31, 2022

 

1-4 Family

     
 

Residential

 

Consumer

    

Residential

 

Consumer

   
 

Real Estate

 

and Other

 

Total

  

Real Estate

 

and Other

 

Total

 
  

Performing

 $280,011  $15,964  $295,975  $284,302  $16,190  $300,492 

Non-performing

  1,035  30  1,065   805  21  826 
  
 $281,046  $15,994  $297,040  $285,107  $16,211  $301,318 
 

2021

 

1-4 Family

     
 

Residential

 

Consumer

   
 

Real Estate

 

and Other

 

Total

 
 

Performing

 $245,598  $15,067  $260,665 

Non-performing

  1,147  30  1,177 
 
 $246,745  $15,097  $261,842 

 

25

8.

  Intangible assets

 

The following sets forth the carrying amounts and accumulated amortization of the intangible assets at September 30, 20222023 and December 31, 20212022 (in thousands):

 

 

2022

 

2021

  

2023

 

2022

 
 

Gross

 

Accumulated

 

Gross

 

Accumulated

  

Gross

 

Accumulated

 

Gross

 

Accumulated

 
 

Amount

 

Amortization

 

Amount

 

Amortization

  

Amount

 

Amortization

 

Amount

 

Amortization

 
  

Core deposit intangible asset

 $6,411  $4,422  $6,411  $4,043  $6,411  $4,883  $6,411  $4,539 

Customer list

  535  457  535  398   535  520  535  476 
  

Total

 $6,946  $4,879  $6,946  $4,441  $6,946  $5,403  $6,946  $5,015 

 

The weighted average remaining life of the intangible assets is approximately 3 years and 4 years as of September 30, 20222023 and December 31, 2021, 2022.respectively.

 

34

The following sets forth the activity related to the intangible assets for the three and nine months ended September 30, 20222023 and 20212022 (in thousands):

 

 

Three Months Ended

 

Nine Months Ended

  

Three Months Ended

 

Nine Months Ended

 
 

September 30,

 

September 30,

  

September 30,

 

September 30,

 
 

2022

 

2021

 

2022

 

2021

  

2023

 

2022

 

2023

 

2022

 
  

Beginning intangible assets, net

 $2,212  $2,813  $2,505  $3,133  $1,673  $2,212  $1,931  $2,505 

Amortization

  (145) (159) (438) (479)  (130) (145) (388) (438)
  

Ending intangible assets, net

 $2,067  $2,654  $2,067  $2,654  $1,543  $2,067  $1,543  $2,067 

 

Estimated remaining amortization expense on intangible assets for the years ending December 31 is as follows (in thousands):

 

2022

 136 

2023

 502  115 

2024

 337  337 

2025

 300  300 

2026

 268  268 

2027

 240  240 

2028

 190 

After

 284  93 
      

Total

 $2,067  $1,543 

 

26

9.

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 as of September 30, 20222023 and December 31, 20212022 (in thousands):

 

 

2022

 

2021

  

2023

 

2022

 

Securities sold under agreements to repurchase:

  

U.S. government treasuries

 $6,467  $4,971  $18,862  $12,555 

U.S. government agencies

 35,966  38,045  46,741  39,226 

U.S. government mortgage-backed securities

  8,645   11,127   7,670   9,133 
  

Total pledged collateral

 $51,078  $54,143  $73,273  $60,914 

 

In the event the repurchase agreements exceed the estimated fair value of the pledged securities available-for-sale, the Company has unpledged securities available-for-sale that may be pledged on the repurchase agreements.

 

35

10.

Borrowings

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. The interest rate is fixed at 6.5% for five Borrowingsyears and variable beginning September 15, 2028. The outstanding balance was $392 thousand as of September 30, 2023. The note is secured by property in Ames, Iowa.

 

On June 6, 2022, the Company advancedborrowed $4.0 million on a credit agreement with a commercial bank. Interest is payable quarterly over fivefour-year promissory note years. Required principal payments of $150 thousand began in September 2022, with the remaining balance due June 2026. The interest rate is fixed at a rate of 3.35% with an unaffiliated bank. The Company hadand the outstanding borrowings of $3.9 millionbalance as of September 30, 20222023 and none as of December 31, 2021.2022 was $3.25 million and $3.7 million, respectively. The note is secured by property in West Des Moines, Iowa.

 

The Company had $23.6$19.0 million of short-term FHLB advances as of September 30, 20222023 and $3.0$35.4 million of long-termshort-term FHLB advances as of December 31, 2021.2022.

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. The Company had $83.3 million borrowed under the BTFP as of September 30, 2023.

 

 

11.

11.Derivative Financial Instruments

 

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.

 

During the third quarter of 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 $1.0$0.7 million and $1.5$1.0 million of securities as collateral for these fair value hedges at September 30, 2022,2023, and December 31, 2021,2022, respectively.

 

36

The table below identifies the notional amount, fair value and balance sheet category of the Company's fair value hedgesinterest rate swaps at September 30, 2021,2023, and December 31, 20212022 (in thousands):

 

  

Notional Amount

  

Fair Value

 

Balance Sheet Category

September 30, 2022

         

Fair value hedges

 $9,408  $1,165 

Other assets

December 31, 2021

         

Fair value hedges

 $20,399  $(527)

Other liabilities

  

Notional Amount

  

Fair Value

  

Balance Sheet Category

September 30, 2023

          

Interest rate swaps

 $34,028  $1,366  

Other assets

December 31, 2022

          

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 at September 30, 2023, and December 31, 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

September 30, 2023

          

Interest rate swaps

  

Loans receivable, net

  $58,985 $(1,366

December 31, 2022

          

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 $415 thousand at September 30, 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 at September 30, 2023 and December 31, 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 three and nine months ended September 30, 2023, and September 30, 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 at September 30, 2023, and December 31, 2022 (in thousands):

           

Weighted Average

  

Weighted Average

 
  

Notional Amount

  

Fair Value

 

Balance Sheet Category

 

Receive Rate

  

Pay Rate

 

September 30, 2023

                 

Customer interest rate swaps

 $11,373  $199 

Other assets

  7.33%  5.62%

Customer interest rate swaps

  11,373   (199)

Other liabilities

  5.62%  7.33%

December 31, 2022

                 

Customer interest rate swaps

 $-  $- 

Other assets

  0.00%  0.00%

Customer interest rate swaps

  -   - 

Other liabilities

  0.00%  0.00%

 

27

12.

12.Income Taxes

 

The tax effects of temporary differences related to income taxes are included in deferred income taxes. The change in deferred income taxes since December 31, 20212022 is due primarily to the increase in the unrealized losses on investment securities.

 

Effective

June 17, 2022, 37the State

 

13.

13.Commitments, Contingencies and Concentrations of Credit Risk

 

On June 9, 2022, the Company entered into a $3.7 million commitment with a contractor to remodel a branch in Ames, Iowa. The Company has $3.2Iowa for $4.0 million. There was $0.5 million ofremaining on the commitment remaining atas of September 30, 2022.2023.

 

 

14.

14.Regulatory Matters

 

The Company and the Banks are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements (as shown in the following table) can result in certain mandatory and possibly additional discretionary actions by regulators, which, if undertaken, could have a direct material effect on the Company's consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and 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 Company's and the Banks' capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Management believed the Company and the Banks met all capital adequacy requirements to which they were subject as of September 30, 2022.2023.

 

2838

 

The Company and the Banks’ capital amounts and ratios as of September 30, 20222023 and December 31, 20212022 are as follows (dollars in thousands):

 

         

To Be Well

          

To Be Well

 
         

Capitalized Under

          

Capitalized Under

 
     

For Capital

 

Prompt Corrective

      

For Capital

 

Prompt Corrective

 
 

Actual

 

Adequacy Purposes

 

Action Provisions

  

Actual

 

Adequacy Purposes

 

Action Provisions

 
 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

  

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 
                          

As of September 30, 2022:

             

Total capital (to risk- weighted assets):

             

As of September 30, 2023:

             

Total capital (to risk-weighted assets):

             

Consolidated

 $213,649  14.6% $153,337  10.50% N/A  N/A  $217,473  14.1% $161,572  10.50% N/A  N/A 

Boone Bank & Trust

 15,864  12.7  13,148  10.50  12,522  10.0% 16,212  13.7  12,381  10.50  11,791  10.0%

First National Bank

 109,914  14.8  78,045  10.50  74,328  10.0  111,884  14.0  83,616  10.50  79,635  10.0 

Iowa State Savings Bank

 24,918  15.6  16,784  10.50  15,985  10.0  26,454  16.2  17,163  10.50  16,346  10.0 

Reliance State Bank

 28,124  13.5  21,898  10.50  20,855  10.0  28,670  12.0  25,044  10.50  23,851  10.0 

State Bank & Trust

 21,793  14.9  15,349  10.50  14,618  10.0  22,184  16.1  14,443  10.50  13,755  10.0 

United Bank & Trust

 12,450  15.1  8,663  10.50  8,250  10.0  12,976  16.0  8,524  10.50  8,119  10.0 
                          

Tier 1 capital (to risk- weighted assets):

             

Tier 1 capital (to risk-weighted assets):

             

Consolidated

 $196,922  13.5% $124,130  8.50% N/A  N/A  $200,329  13.0% $130,796  8.50% N/A  N/A 

Boone Bank & Trust

 14,932  11.9  10,644  8.50  10,018  8.0% 15,342  13.0  10,023  8.50  9,433  8.0%

First National Bank

 100,627  13.5  63,179  8.50  59,463  8.0  102,720  12.9  67,689  8.50  63,708  8.0 

Iowa State Savings Bank

 23,735  14.8  13,587  8.50  12,788  8.0  24,508  15.0  13,894  8.50  13,077  8.0 

Reliance State Bank

 25,544  12.2  17,727  8.50  16,684  8.0  25,974  10.9  20,273  8.50  19,081  8.0 

State Bank & Trust

 20,181  13.8  12,425  8.50  11,694  8.0  20,700  15.0  11,692  8.50  11,004  8.0 

United Bank & Trust

 11,418  13.8  7,013  8.50  6,600  8.0  12,003  14.8  6,901  8.50  6,495  8.0 
                          

Tier 1 capital (to average- assets):

             

Tier 1 capital (to average-assets):

             

Consolidated

 $196,922  9.1% $86,685  4.00% N/A  N/A  $200,329  9.0% $88,779  4.00% N/A  N/A 

Boone Bank & Trust

 14,932  9.0  6,654  4.00  8,318  5.0% 15,342  9.6  6,363  4.00  7,954  5.0%

First National Bank

 100,627  9.0  44,824  4.00  56,030  5.0  102,720  8.9  46,107  4.00  57,634  5.0 

Iowa State Savings Bank

 23,735  9.1  10,411  4.00  13,014  5.0  24,508  9.9  9,949  4.00  12,436  5.0 

Reliance State Bank

 25,544  8.7  11,782  4.00  14,728  5.0  25,974  8.4  12,340  4.00  15,426  5.0 

State Bank & Trust

 20,181  8.8  9,132  4.00  11,415  5.0  20,700  9.5  8,682  4.00  10,853  5.0 

United Bank & Trust

 11,418  8.5  5,370  4.00  6,713  5.0  12,003  9.4  5,082  4.00  6,353  5.0 
                          

Common equity tier 1 capital (to risk-weighted assets):

                          

Consolidated

 $196,922  13.5% $102,225  7.00% N/A  N/A  $200,329  13.0% $107,714  7.00% N/A  N/A 

Boone Bank & Trust

 14,932  11.9  8,766  7.00  8,139  6.5% 15,342  13.0  8,254  7.00  7,664  6.5%

First National Bank

 100,627  13.5  52,030  7.00  48,313  6.5  102,720  12.9  55,744  7.00  51,762  6.5 

Iowa State Savings Bank

 23,735  14.8  11,189  7.00  10,390  6.5  24,508  15.0  11,442  7.00  10,625  6.5 

Reliance State Bank

 25,544  12.2  14,599  7.00  13,556  6.5  25,974  10.9  16,696  7.00  15,503  6.5 

State Bank & Trust

 20,181  13.8  10,233  7.00  9,502  6.5  20,700  15.0  9,629  7.00  8,941  6.5 

United Bank & Trust

 11,418  13.8  5,775  7.00  5,363  6.5  12,003  14.8  5,683  7.00  5,277  6.5 

 

2939

 
         

To Be Well

          

To Be Well

 
         

Capitalized Under

          

Capitalized Under

 
     

For Capital

 

Prompt Corrective

      

For Capital

 

Prompt Corrective

 
 

Actual

 

Adequacy Purposes

 

Action Provisions

  

Actual

 

Adequacy Purposes

 

Action Provisions

 
 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

  

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 
              

As of December 31, 2021:

 

Total capital (to risk- weighted assets):

 

As of December 31, 2022:

             

Total capital (to risk-weighted assets):

             

Consolidated

 $208,480  14.8% $146,881  10.50% N/A  N/A  $215,799  14.1% $160,370  10.50% N/A  N/A 

Boone Bank & Trust

 15,603  14.2  11,562  10.50  11,012  10.0% 15,962  12.9  12,984  10.50  12,366  10.0%

First National Bank

 104,608  14.5  75,832  10.50  72,221  10.0  110,887  14.2  82,089  10.50  78,180  10.0 

Iowa State Savings Bank

 24,008  15.9  15,895  10.50  15,138  10.0  25,398  15.5  17,210  10.50  16,390  10.0 

Reliance State Bank

 27,292  13.6  21,136  10.50  20,129  10.0  28,385  12.4  24,103  10.50  22,955  10.0 

State Bank & Trust

 20,885  15.2  14,416  10.50  13,730  10.0  22,011  14.7  15,716  10.50  14,968  10.0 

United Bank & Trust

 12,001  15.7  8,039  10.50  7,657  10.0  12,633  15.1  8,759  10.50  8,342  10.0 
              

Tier 1 capital (to risk- weighted assets):

 

Tier 1 capital (to risk-weighted assets):

             

Consolidated

 $191,161  13.7% $118,904  8.50% N/A  N/A  $199,069  13.0% $129,823  8.50% N/A  N/A 

Boone Bank & Trust

 14,652  13.3  9,360  8.50  8,809  8.0% 14,990  12.1  10,511  8.50  9,893  8.0%

First National Bank

 95,573  13.2  61,388  8.50  57,777  8.0  101,976  13.0  66,453  8.50  62,544  8.0 

Iowa State Savings Bank

 22,747  15.0  12,868  8.50  12,111  8.0  24,113  14.7  13,932  8.50  13,112  8.0 

Reliance State Bank

 24,774  12.3  17,110  8.50  16,103  8.0  25,647  11.2  19,512  8.50  18,364  8.0 

State Bank & Trust

 19,231  14.0  11,670  8.50  10,984  8.0  20,392  13.6  12,723  8.50  11,974  8.0 

United Bank & Trust

 11,042  14.4  6,508  8.50  6,125  8.0  11,677  14.0  7,090  8.50  6,673  8.0 
              

Tier 1 capital (to average- assets):

 

Tier 1 capital (to average-assets):

             

Consolidated

 $191,161  9.0% $84,585  4.00% N/A  N/A  $199,069  9.1% $87,392  4.00% N/A  N/A 

Boone Bank & Trust

 14,652  9.0  6,525  4.00  8,157  5.0% 14,990  8.7  6,868  4.00  8,585  5.0%

First National Bank

 95,573  8.7  44,333  4.00  55,416  5.0  101,976  8.9  45,582  4.00  56,978  5.0 

Iowa State Savings Bank

 22,747  9.1  10,102  4.00  12,628  5.0  24,113  9.3  10,423  4.00  13,029  5.0 

Reliance State Bank

 24,774  8.8  11,396  4.00  14,245  5.0�� 25,647  8.5  12,001  4.00  15,001  5.0 

State Bank & Trust

 19,231  9.1  8,469  4.00  10,586  5.0  20,392  9.1  8,932  4.00  11,165  5.0 

United Bank & Trust

 11,042  8.9  4,955  4.00  6,193  5.0  11,677  8.9  5,274  4.00  6,592  5.0 
              

Common equity tier 1 capital (to risk-weighted assets):

              

Consolidated

 $191,161  13.7% $97,921  7.00% N/A  N/A  $199,069  13.0% $106,913  7.00% N/A  N/A 

Boone Bank & Trust

 14,652  13.3  7,708  7.00  7,158  6.5% 14,990  12.1  8,656  7.00  8,038  6.5%

First National Bank

 95,573  13.2  50,555  7.00  46,944  6.5  101,976  13.0  54,726  7.00  50,817  6.5 

Iowa State Savings Bank

 22,747  15.0  10,597  7.00  9,840  6.5  24,113  14.7  11,473  7.00  10,654  6.5 

Reliance State Bank

 24,774  12.3  14,091  7.00  13,084  6.5  25,647  11.2  16,069  7.00  14,921  6.5 

State Bank & Trust

 19,231  14.0  9,611  7.00  8,924  6.5  20,392  13.6  10,477  7.00  9,729  6.5 

United Bank & Trust

 11,042  14.4  5,360  7.00  4,977  6.5  11,677  14.0  5,839  7.00  5,422  6.5 

 

30

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 included the implementation of a 2.5 percent capital conservation buffer that is added to the minimum requirements for capital adequacy purposes for all capital ratios except tier 1 capital to average assets. A banking organization with a capital conservation buffer of less than the required amount is subject to limitations on capital distributions, including dividend payments, and certain discretionary bonus payments to executive officers. At September 30, 2022,2023, the capital ratios for the Company and the Banks were sufficient to meet the conservation buffer.

 

15.   Subsequent Events

Management evaluated subsequent events through the date the financial statements were issued. There were no significant events or transactions occurring after September 30, 2022, but prior to November 8, 2022, that provided additional evidence about conditions that existed at September 30, 2022. There were no other significant events or transactions that provided evidence about conditions that did not exist at September 30, 2022.

3140

 
 

Item 2.

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

 

Overview

 

Ames National Corporation (the “Company”) is a bank holding company established in 1975 that owns and operates six bank subsidiaries in central, north-central and south-central Iowa (the “Banks”). The following discussion is provided for the consolidated operations of the Company and its Banks, First National Bank, Ames, Iowa (First National), State Bank & Trust Co. (State Bank), Boone Bank & Trust Co. (Boone Bank), Reliance State Bank (Reliance Bank), United Bank & Trust Co. (United Bank) and Iowa State Savings Bank (Iowa State Bank). The purpose of this discussion is to focus on significant factors affecting the Company's financial condition and results of operations.

 

The Company does not engage in any material business activities apart from its ownership of the Banks. Products and services offered by the Banks are for commercial and consumer purposes including loans, deposits and wealth management services. Wealth management services includes financial planning and managing trust, agencies, estates and investment brokerage accounts. The Company employs nineteentwenty-two individuals to assist with financial reporting, human resources, audit, compliance, marketing, technology systems, training, real estate valuation services and the coordination of management activities, in addition to 247244 full-time equivalent individuals employed by the Banks.

 

The Company’s primary competitive strategy is to utilize seasoned and competent Bank management and local decision making authority to provide customers with faster response times and more flexibility in the products and services offered. This strategy is viewed as providing an opportunity to increase revenues through creating a competitive advantage over other financial institutions. The Company also strives to remain operationally efficient to provide better profitability while enabling the Company to offer more competitive loan and deposit rates.

 

The principal sources of Company revenues and cash flow are: (i) interest and fees earned on loans made by the Company and Banks; (ii) interest on fixed income investments held by the Banks; (iii) fees on wealth management services provided by those Banks exercising trust powers; (iv) service fees on deposit accounts maintained at the Banks; (v) gain on sale of loans; and (vi) merchant and card fees. The Company’s principal expenses are: (i) interest expense on deposit accounts and other borrowings; (ii) provision for loan losses;credit loss expense; (iii) salaries and employee benefits; (iv) data processing costs associated with maintaining the Banks’ loan and deposit functions; (v) occupancy expenses for maintaining the Bank’sBanks’ facilities; and (vi) professional fees. The largest component contributing to the Company’s net income is net interest income, which is the difference between interest earned on earning assets (primarily loans and investments) and interest paid on interest-bearing liabilities (primarily deposits and other borrowings). One of management’s principal functions is to manage the spread between interest earned on earning assets and interest paid on interest bearing liabilities in an effort to maximize net interest income while maintaining an appropriate level of interest rate risk.

 

The Company had net income of $2.9 million, or $0.33 per share, for the three months ended September 30, 2023, compared to net income of $5.5 million, or $0.62 per share, for the three months ended September 30, 2022, compared to net income of $6.7 million, or $0.74 per share, for the three months ended September 30, 2021.2022. The decrease in earnings is primarily the result of lower interest income on loans and higher interest expense on deposits and other borrowed funds, offset in part by an increase in interest income on taxable securities. The reduction in interest income on loans was primarily due to fewer Paycheck Protection Program (“PPP”) fees and interest recognized into income compared to the same period in 2021. Fees recognized from PPP loans during the three months ended September 30, 2022 were $2 thousand as compared to $1.7 million of fees during the three months ended September 30, 2021.loans. The higher interest expense on deposits is due to an increase in market rates in 2022.rates. Since March 1, 2022, The Federal Open Market Committee has increased its target for the federal funds interest rate by 5.25%. The increase in interest income on taxable securitiesloans was primarily due to higher rates and growth in the loan portfolio.

 

32
41

 

Net loan recoveries totaled $4 thousand for the three months ended September 30, 2023 compared to net loan charge-offs totaledof $3 thousand for the three months ended September 30, 2022 compared to net loan recoveries of $31 thousand for the three months ended September 30, 2021.2022. A credit for loan lossesloss benefit of $520($274) thousand was recognized for the three months ended September 30, 20222023 as compared to a $94credit loss benefit of ($520) thousand credit for loan losses for the three months ended September 30, 2021. The credit for loan losses in 2022 was primarily due to a reduction in specific reserves and an overall improvement in the quality of the loan portfolio.2022.

 

The following management discussion and analysis will provide a review of important items relating to:

 

Challenges

Key Performance Indicators and Industry Results

Critical Accounting Policies

Non-GAAP Financial Measures

Income Statement Review

Balance Sheet Review

Asset Quality Review and Credit Risk Management

Liquidity and Capital Resources

Forward-Looking Statements and Business Risks

 

Challenges

 

Management has identified certain events or circumstances that may negatively impact the Company’s financial condition and results of operations in the future and is attempting to position the Company to best respond to those challenges. These challenges are addressed in the Company’s most recent Annual Report on Form 10-K filed on March 11, 2022.10, 2023.

 

Key Performance Indicators and Industry Results

 

Certain key performance indicators for the Company and the industry are presented in the following chart. The industry figures are compiled by the Federal Deposit Insurance Corporation (the “FDIC”) and are derived from 4,3334,198 community banks and savings institutions insured by the FDIC. Management reviews these indicators on a quarterly basis for purposes of comparing the Company’s performance from quarter-to-quarter against the industry as a whole.

 

33
42

 

Selected Indicators for the Company and the Industry

 

 

3 Months

 

9 Months

         

Years Ended December 31,

  

3 Months

 

9 Months

         

Years Ended December 31,

 
 

Ended

 

Ended

 

3 Months Ended

                 

Ended

 

Ended

 

6 Months Ended

                
 

September 30, 2022

 

June 30, 2022

 

2021

 

2020

  

September 30, 2023

 

June 30, 2023

 

2022

 

2021

 
 

Company

 

Company

 

Industry*

 

Company

 

Industry*

 

Company

 

Industry*

  

Company

 

Company

 

Industry*

 

Company

 

Industry*

 

Company

 

Industry*

 
  

Return on assets

 1.05% 0.93% 0.77% 1.10% 1.15% 1.25% 1.01% 1.09% 0.55% 0.54% 0.54% 1.05% 0.90% 1.15% 1.15% 1.25%
  

Return on equity

 13.65% 11.15% 9.78% 11.49% 11.43% 11.61% 9.48% 9.72% 7.60% 7.47% 7.40% 11.12% 11.43% 12.01% 11.43% 11.61%
  

Net interest margin

 2.63% 2.58% 2.57% 3.33% 2.83% 3.27% 3.13% 3.39% 2.11% 2.21% 2.26% 3.44% 2.55% 3.45% 2.83% 3.27%
  

Efficiency ratio

 59.48% 60.24% 61.51% 61.54% 55.04% 61.42% 55.83% 62.34% 75.12% 74.27% 73.87% 63.43% 61.41% 61.36% 55.04% 61.42%
  

Capital ratio

 7.67% 8.30% 7.90% 10.31% 10.04% 10.16% 10.66% 10.32% 7.23% 7.26% 7.28% 10.68% 7.90% 10.51% 10.04% 10.16%

 

*Latest available data

 

Key performances indicators include:

 

●    Return on Assets

 

This ratio is calculated by dividing net income by average assets. It is used to measure how effectively the assets of the Company are being utilized in generating income. The Company's annualized return on average assets was 1.05%0.55% and 1.29%1.05% for the three months ended September 30, 20222023 and 2021,2022, respectively. This ratio decrease was primarily the result of lower net interest income.

 

●    Return on Equity

 

This ratio is calculated by dividing net income by average equity. It is used to measure the net income or return the Company generated for the shareholders’ equity investment in the Company. The Company's return on average equity was at 13.65%7.60% and 12.60%13.65% for the three months ended September 30, 20222023 and 2021,2022, respectively. This ratio increasedecrease was primarily the result of a decrease in the average balance of stockholders’ equity due an increase in unrealized losses on securities.lower net interest income.

 

●    Net Interest Margin

 

The net interest margin for the three months ended September 30, 2023 and 2022 was 2.11% and 2021 was 2.63% and 2.97%2.71%, respectively. The ratio is calculated by dividing tax equivalent net interest income by average earning assets. Earning assets are primarily made up of loans and investments that earn interest. This ratio is used to measure how well the Company is able to maintain interest rates on earning assets above those of interest-bearing liabilities, which is the interest expense paid on deposits and other borrowings.

 

●    Efficiency Ratio

 

This ratio is calculated by dividing noninterest expense by the sum of net interest income and noninterest income. The ratio is a measure of the Company’s ability to manage noninterest expenses. The Company’s efficiency ratio was 59.48%75.12% and 51.35%59.48% for the three months ended September 30, 20222023 and 2021,2022, respectively. The efficiency ratio has increased compared to the same quarter last year primarily due to a reduction in net interest income and an increase in noninterest expense.income.

 

3443

 

●    Capital Ratio

 

The average capital ratio is calculated by dividing average total equity capital by average total assets. It measures the level of average assets that are funded by shareholders’ equity. Given an equal level of risk in the financial condition of two companies, the higher the capital ratio, generally the more financially sound the company. The Company’s capital ratio of 7.67%7.23% as of September 30, 20222023 is lower than the industry average of 10.31%10.68% as of June 30, 2022 primarily due an increase2023. All of the Company’s six affiliate banks are considered well-capitalized as defined by federal capital regulations. For further information on the regulatory capital, see Note 14 – Regulatory Matters in accumulated other comprehensive losses as interest rates have risen during the third quarternotes to the financial statements of 2022.this Form 10-Q.

 

Critical Accounting Policies

 

The discussion contained in this Item 2 and other disclosures included within this report are based, in part, on the Company’s audited December 31, 20212022 consolidated financial statements. These statements have been prepared in accordance with accounting principles generally accepted in the United States of America. The financial information contained in these statements is, for the most part, based on the financial effects of transactions and events that have already occurred. However, the preparation of these statements requires management to make certain estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses.

 

The Company’s significant accounting policies are described in the “Notes to Consolidated Financial Statements” accompanying the Company’s audited financial statements. Based on its consideration of accounting policies that involve the most complex and subjective estimates and judgments, management has identified the allowance for loancredit losses, the assessment of other-than-temporary impairmentfair value for investment securities and the assessment of goodwill impairment to be the Company’s most critical accounting policies.

 

AllowanceOn 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 allowance for Loan Lossescredit losses use the current expected credit loss (CECL) methodology. The following is a discussion of the methodologies used by the Company both pre- and post-adoption of ASC 326.

Post-ASC 326 CECL Adoption:

The allowance for credit losses for loans represents management's estimate of all expected credit losses over the expected contractual life of our existing loan portfolio. Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance for credit losses in those future periods.

We employ a disciplined process and methodology to establish our allowance for credit losses that 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.

Based upon this methodology, management establishes an asset-specific allowance for loans that do not share risk characteristics with other loans based on the amount of expected credit losses calculated on those loans and charges off amounts determined to be uncollectible. Factors we consider in measuring the extent of expected credit loss include payment status, collateral value, borrower financial condition, guarantor support and the probability of collecting scheduled principal and interest payments when due.

44

When a loan does not share risk characteristics with other loans, we measure expected credit loss as the difference between the amortized cost basis in the loan and the present value of expected future cash flows discounted at the loan's effective interest rate except that, for collateral dependent loans, credit loss is measured as the difference between the amortized cost basis in the loan and the fair value of the underlying 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. In accordance with our appraisal policy, the fair value of collateral-dependent loans is based upon independent third-party appraisals or evaluations. If its determined that market conditions, changes to the property, changes in intended use of the property or other factors indicate that an appraisal or evaluation is no longer reliable, we require a validation of the appraisal or evaluation to assess whether a change in collateral value requires an additional adjustment to carrying value. If the appraisal or evaluation cannot be validated, a new appraisal or evaluation will be obtained. When we receive an updated appraisal or evaluation, management reassesses the need for adjustments to the loan's expected credit loss measurements and, where appropriate, records an adjustment. If the calculated expected credit loss is determined to be permanent, fixed or nonrecoverable, the credit loss portion of the loan will be charged off against the allowance for credit losses. Loans designated having significantly increased credit risk are generally placed on nonaccrual and remain in that status until all principal and interest payments are current and the prospects for future payments in accordance with the loan agreement are reasonably assured, at which point the loan is returned to accrual status.

In estimating the component of the allowance for credit losses for loans that share common risk characteristics, 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. Credit loss assumptions are estimated using a model that categorizes loan pools based on loan type and purpose. This model calculates an expected life-of-loan loss percentage for each loan category by using historical loss rate analysis for all loan pools.

The component of the allowance for credit losses for loans that share common risk characteristics also considers 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:

Lending policies and procedures, including changes in underwriting standards and collections;

International, national, regional and local economic conditions;

The nature and volume of the portfolio and terms of loans;

The experience, depth, and ability of lending management;

The volume and severity of past due loans and other similar conditions;

The quality of the organization’s loan review system;

The value of underlying collateral for collateral-dependent loans;

The existence and effect of any concentrations of credit and changes in the levels of such concentrations; and

The effect of other external factors such as competition, 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 bank reduces, on a straight-line basis over one year, the adjustments so that the model reverts back to the historical loss rates.

The expense for credit loss recorded through earnings is the amount necessary to maintain the allowance for credit losses at the amount of expected credit losses inherent within the loans held for investment portfolio. The amount of expense and the corresponding level of allowance for credit losses for loans are based on our evaluation of the collectability of the loan portfolio based on historical loss experience, reasonable and supportable forecasts, and other significant qualitative and quantitative factors.

45

 

The allowance for credit losses for loans, as reported in our consolidated balance sheet, is adjusted by a credit loss expense, which is recognized in earnings, and reduced by the charge-off of loan amounts, net of recoveries. For further information on the allowance for credit losses for loans, see Note 1 - Summary of Significant Accounting Policies and Note 7 - Loans Receivable and Credit Disclosures in the notes to the financial statements of this Form 10-Q.

Pre-ASC 326 CECL Adoption:

The allowance for credit losses is established through a provision for loan lossescredit loss expense that is treated as an expense andwhich would be charged against earnings. Loans are charged against the allowance for loancredit 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 loancredit 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 loancredit 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.

 

For further discussion concerning the allowance for loancredit losses and the process of establishing specific reserves, see the section of the Annual Report on Form 10-K entitled “Asset Quality Review and Credit Risk Management” and “Analysis of the Allowance for Loan Losses”.

 

35

Fair Value and Other-Than-Temporary Impairment of Investment Securities

 

The Company’s securities available-for-sale portfolio is carried at fair value with “fair value” being 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 is not 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.

 

Declines in the fair value of available-for-sale securities below their cost that are deemed to be other-than-temporary areevaluated for credit losses and reflected in earnings as realized losses.a credit loss expense. In estimating other-than-temporary impairmentcredit losses, management considers (1) the intent to sell the investment securities and the more likely than not requirement that the Company will be required to sell the investment securities prior to recovery (2) the length of time and the extent to which the fair value has been less than cost and (3)(2) the financial condition and near-term prospects of the issuer. 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 management’s assessment of other-than-temporary impairment willcredit losses may occur in the near term and that such changes could be material to the amounts reported in the Company’s financial statements.

46

 

Goodwill

 

Goodwill arose in connection with four acquisitions consummated in previous periods. Goodwill is tested annually for impairment or more often if conditions indicate a possible impairment.  For the purposes of goodwill impairment testing, determination of the fair value of a reporting unit involves the use of significant estimates and assumptions.   Impairment would arise if the fair value of a reporting unit is less than its carrying value. At September 30, 2022,2023, Company’s management has completed the goodwill impairment assessment and determined goodwill was not impaired. Actual future test results may differ from the present evaluation of impairment due to changes in the conditions used in the current evaluation. The effects of economic disruption, high inflation levels, and rising interest rates may negatively impact our net income, fair value and correspondingly goodwill. An impairment of goodwill would decrease the Company’s earnings during the period in which the impairment is recorded.

36

 

Non-GAAP Financial Measures

 

This report contains references to financial measures that are not defined in GAAP. Such non-GAAP financial measures include the Company’s presentation of net interest income and net interest margin on a fully taxable equivalent (FTE) basis. Management believes these non-GAAP financial measures are widely used in the financial institutions industry and provide useful information to both management and investors to analyze and evaluate the Company’s financial performance. Limitations associated with non-GAAP financial measures include the risks that persons might disagree as to the appropriateness of items included in these measures and that different companies might calculate these measures differently. These non-GAAP disclosures should not be considered an alternative to the Company’s GAAP results. The following table reconciles the non-GAAP financial measures of net interest income and net interest margin on an FTE basis to GAAP (dollars in thousands).

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

  

Three Months Ended September 30,

 

Nine Months Ended September 30,

 
 

2022

  

2021

  

2022

  

2021

  

2023

  

2022

  

2023

  

2022

 
Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP:                

Reconciliation of net interest income and annualized net interest margin on an FTE basis to GAAP:

 

Net interest income (GAAP)

 $13,663  $14,652  $40,451  $42,488  $10,689  $13,663  $33,660  $40,451 

Tax-equivalent adjustment (1)

  170   193   529   636   146   170   464   529 

Net interest income on an FTE basis (non-GAAP)

 13,833  14,845  40,980  43,124  10,835  13,833  34,124  40,980 

Average interest-earning assets

 $2,105,313  $1,999,147  $2,114,305  $1,989,226  $2,049,289  $2,043,342  $2,056,912  $2,074,050 

Net interest margin on an FTE basis (non-GAAP)

 2.63% 2.97% 2.58% 2.89% 2.11% 2.71% 2.21% 2.63%

 

(1) Computed on a tax-equivalent basis using an incremental federal income tax rate of 21 percent, adjusted to reflect the effect of the tax-exempt interest income associated with owning tax-exempt securities and loans.

 

37
47

 

Income Statement Review for the Three Months ended September 30, 20222023 and 20212022

 

The following highlights a comparative discussion of the major components of net income and their impact for the three months ended September 30, 20222023 and 2021:2022:

 

AVERAGE BALANCES AND INTEREST RATES

 

The following two tables are used to calculate the Company’s non-GAAP net interest margin on an FTE basis. The first table includes the Company’s average assets and the related income to determine the average yield on earning assets. The second table includes the average liabilities and related expense to determine the average rate paid on interest-bearing liabilities. The net interest margin is equal to interest income less interest expense divided by average earning assets. Refer to the net interest income discussion following the tables for additional detail.

 

AVERAGE BALANCE SHEETS AND INTEREST RATES

AVERAGE BALANCE SHEETS AND INTEREST RATES

 
                         
  

Three Months Ended September 30,

 
                         
  

2023

  

2022

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

ASSETS

                        

(dollars in thousands)

                        

Interest-earning assets

                        

Loans (1)

                        

Commercial

 $90,660  $1,336   5.89% $72,356  $815   4.51%

Agricultural

  94,504   1,676   7.09%  92,853   1,210   5.21%

Real estate

  1,049,185   11,384   4.34%  991,574   9,503   3.83%

Consumer and other

  16,192   189   4.67%  16,147   160   3.96%
                         

Total loans (including fees)

  1,250,541   14,585   4.67%  1,172,930   11,688   3.99%
                         

Investment securities (2)

                        

Taxable

  652,939   3,152   1.93%  706,953   3,226   1.83%

Tax-exempt (3)

  103,427   695   2.69%  125,675   811   2.58%

Total investment securities

  756,366   3,847   2.03%  832,628   4,037   1.94%
                         

Interest-bearing deposits with banks and federal funds sold

  42,382   476   4.49%  37,784   250   2.65%
                         

Total interest-earning assets

  2,049,289  $18,908   3.69%  2,043,342  $15,975   3.13%
                         

Noninterest-earning assets (2)

  81,230           74,987         
                         

TOTAL ASSETS

 $2,130,519          $2,118,329         

 

  

Three Months Ended September 30,

 
                         
  

2022

  

2021

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

ASSETS

                        

(dollars in thousands)

                        

Interest-earning assets

                        

Loans (1)

                        

Commercial

 $72,356  $815   4.51% $96,436  $2,411   10.00%

Agricultural

  92,853   1,210   5.21%  98,942   1,014   4.10%

Real estate

  991,574   9,503   3.83%  934,427   8,936   3.83%

Consumer and other

  16,147   160   3.96%  15,167   169   4.46%
                         

Total loans (including fees)

  1,172,930   11,688   3.99%  1,144,972   12,530   4.38%
                         

Investment securities

                        

Taxable

  762,535   3,226   1.69%  598,634   2,256   1.51%

Tax-exempt (2)

  132,064   811   2.46%  146,805   918   2.50%

Total investment securities

  894,599   4,037   1.81%  745,439   3,174   1.70%
                         

Interest-bearing deposits with banks and federal funds sold

  37,784   250   2.65%  108,736   168   0.62%
                         

Total interest-earning assets

  2,105,313  $15,975   3.04%  1,999,147  $15,872   3.18%
                         

Noninterest-earning assets

  13,016           76,490         
                         

TOTAL ASSETS

 $2,118,329          $2,075,637         

(1) Average loan balances include nonaccrual loans, if any.  Interest income collected on nonaccrual loans has been included.

(2) Average investment balances include unrealized gains and losses.  In reports prior to September 30, 2023 investment unrealized gains and losses were included in noninterest-earning assets.

(3) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21%.

 

3848

 

AVERAGE BALANCE SHEETS AND INTEREST RATES

AVERAGE BALANCE SHEETS AND INTEREST RATES

 
                         
  

Three Months Ended September 30,

 
                         
  

2023

  

2022

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

LIABILITIES AND

                        

STOCKHOLDERS' EQUITY

                        

(dollars in thousands)

                        

Interest-bearing liabilities

                        

Deposits

                        

Interest-bearing checking, savings accounts and money markets

 $1,175,939  $4,301   1.46% $1,290,911  $1,461   0.45%

Time deposits

  266,066   2,217   3.33%  197,731   386   0.78%

Total deposits

  1,442,005   6,518   1.81%  1,488,642   1,847   0.50%

Other borrowed funds

  155,249   1,555   4.01%  63,660   295   1.85%
                         

Total interest-bearing liabilities

  1,597,254   8,073   2.02%  1,552,302   2,142   0.55%
                         

Noninterest-bearing liabilities

                        

Noninterest-bearing checking

  367,139           394,845         

Other liabilities

  12,189           8,687         
                         

Stockholders' equity

  153,937           162,495         
                         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $2,130,519          $2,118,329         
                         
                         

Net interest income (FTE)(4)

     $10,835          $13,833     

Net interest spread (FTE)

          1.67%          2.58%

Net interest margin (FTE)(4)

          2.11%          2.71%

 

  

Three Months Ended September 30,

 
                         
  

2022

�� 

2021

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 
LIABILITIES AND STOCKHOLDERS' EQUITY                        

(dollars in thousands)

                        

Interest-bearing liabilities

                        

Deposits

                        

Interest-bearing checking, savings accounts and money markets

 $1,290,911  $1,461   0.45% $1,212,084  $467   0.15%

Time deposits

  197,731   386   0.78%  227,760   526   0.92%

Total deposits

  1,488,642   1,847   0.50%  1,439,844   993   0.28%

Other borrowed funds

  63,660   295   1.85%  38,863   34   0.35%
                         

Total interest-bearing liabilities

  1,552,302   2,142   0.55%  1,478,707   1,027   0.28%
                         

Noninterest-bearing liabilities

                        

Noninterest-bearing checking

  394,845           373,973         

Other liabilities

  8,687           9,786         
                         

Stockholders' equity

  162,495           213,171         
                         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $2,118,329          $2,075,637         
                         
                         

Net interest income (FTE)(3)

     $13,833   2.63%     $14,845   2.97%
                         

Spread Analysis (FTE)

                        

Interest income/average assets

 $15,975   3.02%     $15,872   3.06%    

Interest expense/average assets

 $2,142   0.40%     $1,027   0.20%    

Net interest income/average assets

 $13,833   2.61%     $14,845   2.86%    

(3)(4) Net interest income (FTE) is a non-GAAP financial measure.  For further information, refer to the Non-GAAP Financial Measures section of this report.

 

Net Interest Income

 

For the three months ended September 30, 20222023 and 2021,2022, the Company's net interest margin adjusted for tax exempt income was 2.63%2.11% and 2.97%2.71%, respectively. Net interest income, prior to the adjustment for tax-exempt income, for the three months ended September 30, 20222023 totaled $13.7$10.7 million compared to $14.7$13.7 million for the three months ended September 30, 2021.2022.

 

39
49

 

For the three months ended September 30, 2022,2023, interest income increased $126 thousand,$3.0 million, or 1%19%, when compared to the same period in 2021.2022. The increase is primarily due to higher interest income on taxable securitiesaverage rates and partially offset by fewer PPP fees and interest recognized into income. Taxable securities interest income was $970 thousand higher thangrowth in the third quarter of 2021 due primarily to increased balances. Fees recognized from PPP loans during the third quarter of 2022 were $2 thousand as compared to $1.7 million of fees during the third quarter of 2021.loan portfolio.

 

Interest expense increased $1.1$5.9 million, or 109%277%, for the three months ended September 30, 20222023 when compared to the same period in 2021.2022. The higher interest expense for the period is primarily due to an increase in market rates on deposits. InSince March 1, 2022, the Federal Open Market Committee has increased its target for the federal funds interest rate by 3.00%5.25%.

 

Provision (Credit) for Loan LossesCredit Loss Expense (Benefit)

 

A credit for loan lossesloss benefit of ($520)274) thousand was recognized for the three months ended September 30, 20222023 as compared to a credit for loan lossesloss benefit of ($94)520) thousand for the three months ended September 30, 2021.2022. Net loan recoveries totaled $4 thousand for the three months ended September 30, 2023 compared to net loan charge-offs totaledof $3 thousand for the three months ended September 30, 2022 compared to net loan recoveries of $31 thousand for the three months ended September 30, 2021. The credit for loan losses in 2022 was primarily due to a reduction in specific reserves and an overall improvement in the quality of the loan portfolio.2022.

 

Noninterest Income and Expense

 

Noninterest income for the three months ended September 30, 20222023 totaled $2.3$2.4 million compared to $2.7$2.3 million for the three months ended September 30, 2021, a decrease2022, an increase of 14%3%. The decrease in noninterest income was primarily due to fewer gains on sale of residential loans held for sale as refinancing volume has slowed as mortgage rates have risen.

 

Noninterest expense for the three months ended September 30, 20222023 totaled $9.5$9.8 million compared to $8.9$9.5 million recorded for the three months ended September 30, 2021,2022, an increase of 7%3%. The increase is primarily due to data processing costs as a result of additional investments in technologyhigher FDIC assessments and normal increases in salaries and benefits. The efficiency ratio was 59.5%75.1% for the third quarter of 20222023 as compared to 51.4%59.5% in the third quarter of 2021.2022.

 

Income Taxes

 

Income tax expense for the three months ended September 30, 20222023 totaled $1.4 million$597 thousand compared to $1.8$1.4 million recorded for the three months ended September 30, 2021.2022. The effective tax rate was 17% and 21% for the three months ended September 30, 2023 and 2022, and 2021.respectively. The lower than expected tax rate in 20222023 and 20212022 was due primarily to tax-exempt interest income and New Markets Tax Credits.

 

40
50

 

Income Statement Review for the Nine Months ended September 30, 20222023 and 20212022

 

The following highlights a comparative discussion of the major components of net income and their impact for the nine months ended September 30, 20222023 and 2021:2022:

 

AVERAGE BALANCES AND INTEREST RATES

 

The following two tables are used to calculate the Company’s non-GAAP net interest margin on an FTE basis. The first table includes the Company’s average assets and the related income to determine the average yield on earning assets. The second table includes the average liabilities and related expense to determine the average rate paid on interest-bearing liabilities. The net interest margin is equal to interest income less interest expense divided by average earning assets. Refer to the net interest income discussion following the tables for additional detail.

 

AVERAGE BALANCE SHEETS AND INTEREST RATES

AVERAGE BALANCE SHEETS AND INTEREST RATES

 
                         
  

Nine Months Ended September 30,

 
                         
  

2023

  

2022

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

ASSETS

                        

(dollars in thousands)

                        

Interest-earning assets

                        

Loans (1)

                        

Commercial

 $84,654  $3,508   5.53% $71,700  $2,438   4.53%

Agricultural

  92,289   4,636   6.70%  93,832   3,141   4.46%

Real estate

  1,044,394   32,978   4.21%  973,314   27,173   3.72%

Consumer and other

  16,322   535   4.37%  16,210   477   3.92%
                         

Total loans (including fees)

  1,237,659   41,657   4.49%  1,155,056   33,229   3.84%
                         

Investment securities (2)

                        

Taxable

  664,661   9,556   1.92%  703,101   8,861   1.68%

Tax-exempt (3)

  111,872   2,212   2.64%  133,225   2,519   2.52%

Total investment securities

  776,533   11,768   2.02%  836,326   11,380   1.81%
                         

Interest-bearing deposits with banks and federal funds sold

  42,720   1,484   4.63%  82,668   675   1.09%
                         

Total interest-earning assets

  2,056,912  $54,909   3.56%  2,074,050  $45,284   2.91%
                         

Noninterest-earning assets (2)

  78,761           70,653         
                         

TOTAL ASSETS

 $2,135,673          $2,144,703         

 

  

Nine Months Ended September 30,

 
                         
  

2022

  

2021

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

ASSETS

                        

(dollars in thousands)

                        

Interest-earning assets

                        

Loans (1)

                        

Commercial

 $71,700  $2,438   4.53% $113,448  $6,281   7.38%

Agricultural

  93,832   3,141   4.46%  96,173   2,999   4.16%

Real estate

  973,314   27,173   3.72%  918,384   26,845   3.90%

Consumer and other

  16,210   477   3.92%  14,768   516   4.66%
                         

Total loans (including fees)

  1,155,056   33,229   3.84%  1,142,773   36,641   4.28%
                         

Investment securities

                        

Taxable

  739,206   8,861   1.60%  533,161   6,457   1.61%

Tax-exempt (2)

  137,375   2,519   2.45%  156,969   3,028   2.57%

Total investment securities

  876,581   11,380   1.73%  690,130   9,485   1.83%
                         

Interest-bearing deposits with banks and federal funds sold

  82,668   675   1.09%  156,323   515   0.44%
                         

Total interest-earning assets

  2,114,305  $45,284   2.86%  1,989,226  $46,641   3.13%
                         

Noninterest-earning assets

  30,398           76,434         
                         

TOTAL ASSETS

 $2,144,703          $2,065,660         

(1) Average loan balances include nonaccrual loans, if any.  Interest income collected on nonaccrual loans has been included.

(2) Average investment balances include unrealized gains and losses.  In reports prior to September 30, 2023 investment unrealized gains and losses were included in noninterest-earning assets.

(3) Tax-exempt income has been adjusted to a tax-equivalent basis using an incremental tax rate of 21%.

 

4151

 

AVERAGE BALANCE SHEETS AND INTEREST RATES

AVERAGE BALANCE SHEETS AND INTEREST RATES

 
                         
  

Nine Months Ended September 30,

 
                         
  

2023

  

2022

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

LIABILITIES AND

                        

STOCKHOLDERS' EQUITY

                        

(dollars in thousands)

                        

Interest-bearing liabilities

                        

Deposits

                        

Interest-bearing checking, savings accounts and money markets

 $1,224,172  $12,043   1.31% $1,303,599  $2,768   0.28%

Time deposits

  248,775   5,171   2.77%  206,672   1,153   0.74%

Total deposits

  1,472,947   17,214   1.56%  1,510,271   3,921   0.35%

Other borrowed funds

  123,142   3,571   3.87%  47,412   383   1.08%
                         

Total interest-bearing liabilities

  1,596,089   20,785   1.74%  1,557,683   4,304   0.37%
                         

Noninterest-bearing liabilities

                        

Noninterest-bearing checking

  373,412           400,393         

Other liabilities

  11,187           8,697         
                         

Stockholders' equity

  154,985           177,930         
                         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $2,135,673          $2,144,703         
                         
                         

Net interest income (FTE)(4)

     $34,124          $40,980     

Net interest spread (FTE)

          1.82%          2.54%

Net interest margin (FTE)(4)

          2.21%          2.63%

 

  

Nine Months Ended September 30,

 
                         
  

2022

  

2021

 
                         
  

Average

  

Revenue/

  

Yield/

  

Average

  

Revenue/

  

Yield/

 
  

balance

  

expense

  

rate

  

balance

  

expense

  

rate

 

LIABILITIES AND

                        
STOCKHOLDERS' EQUITY                        

(dollars in thousands)

                        

Interest-bearing liabilities

                        

Deposits

                        

Interest-bearing checking, savings accounts and money markets

 $1,303,599  $2,768   0.28% $1,198,914  $1,435   0.16%

Time deposits

  206,672   1,153   0.74%  239,691   1,976   1.10%

Total deposits

  1,510,271   3,921   0.35%  1,438,605   3,411   0.32%

Other borrowed funds

  47,412   383   1.08%  39,927   106   0.35%
                         

Total interest-bearing liabilities

  1,557,683   4,304   0.37%  1,478,532   3,517   0.32%
                         

Noninterest-bearing liabilities

                        

Noninterest-bearing checking

  400,393           367,698         

Other liabilities

  8,697           9,880         
                         

Stockholders' equity

  177,930           209,550         
                         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 $2,144,703          $2,065,660         
                         
                         

Net interest income (FTE)(3)

     $40,980   2.58%     $43,124   2.89%
                         

Spread Analysis (FTE)

                        

Interest income/average assets

 $45,284   2.82%     $46,641   3.01%    

Interest expense/average assets

 $4,304   0.27%     $3,517   0.23%    

Net interest income/average assets

 $40,980   2.55%     $43,124   2.78%    

(3)(4) Net interest income (FTE) is a non-GAAP financial measure.  For further information, refer to the Non-GAAP Financial Measures section of this report.

 

Net Interest Income

 

For the nine months ended September 30, 20222023 and 2021,2022, the Company's net interest margin adjusted for tax exempt income was 2.58%2.21% and 2.89%2.63%, respectively. Net interest income, prior to the adjustment for tax-exempt income, for the nine months ended September 30, 20222023 totaled $40.5$33.7 million compared to $42.5$40.5 million for the nine months ended September 30, 2021.2022.

 

42
52

 

For the nine months ended September 30, 2022,2023, interest income declined $1.3increased $9.7 million, or 3%22%, when compared to the same period in 2021.2022. The decreaseincrease is primarily due to less income recognized from PPP feeshigher average rates and a reductiongrowth in the recovery of interest income on nonaccrual loans, partially offset by an increase in income from taxable securities. Fees recognized from PPP loans during the nine months ended September 30, 2022 were $217 thousand as compared to $3.9 million of fees during the same period 2021. Nonaccrual interest income recognized in the nine months ended September 30, 2022 was $76 thousand compared to $355 thousand recognized during the same period of 2021. Taxable securities interest income was $2.4 million higher than 2021 due primarily to increased balances.loan portfolio.

 

Interest expense increased $787 thousand,$16.5 million, or 22%383%, for the ninethree months ended September 30, 20222023 when compared to the same period in 2021.2022. The higher interest expense for the period is primarily attributabledue to a an increase in market rates on core deposits and partially offsetchange in mix of deposits. Since March 1, 2022, the Federal Open Market Committee has increased its target for the federal funds interest rate by lower volume of time deposits.5.25%.

 

Provision (Credit) for Loan LossesCredit Loss Expense (Benefit)

 

A (credit) for loan lossescredit loss expense of ($706)$34 thousand was recognized for the nine months ended September 30, 20222023 as compared to a (credit) for loan lossescredit loss benefit of ($540)706) thousand for the nine months ended September 30, 2021.2022. Net loan charge-offs totaled $177 thousand for the nine months ended September 30, 2023 compared to net loan charge-offs of $18 thousand for the nine months ended September 30, 2022 compared to net loan recoveries of $155 thousand for the nine months ended September 30, 2021.2022. The credit forloss expense in 2023 was primarily due to charge-offs in the agriculture loan lossesportfolio. The credit loss benefit in 2022 was primarily due to a reduction in specific reserves and an overall improvement in the quality of the loan portfolio. The credit for loan losses in 2021 was primarily due to loan recoveries and a reduction in a specific reserve.

 

Noninterest Income and Expense

 

Noninterest income for the nine months ended September 30, 20222023 totaled $7.2$6.9 million compared to $7.8$7.2 million for the nine months ended September 30, 2021,2022, a decrease of 8%4%. The decrease in noninterest income was primarily due to fewer gains on sale of residential loans held for sale as refinancing volume has slowed as mortgage rates have risen.slowed.

 

Noninterest expense for the nine months ended September 30, 20222023 totaled $28.7$30.1 million compared to $27.3$28.7 million recorded for the nine months ended September 30, 2021,2022, an increase of 5%. The increase is primarily due to data processing costs as a resultwire fraud loss of additional investments$523 thousand recorded in technologythe second quarter of 2023 and normal increases in salaries and employee benefits. The efficiency ratio was 60.2%74.3% and 54.3%60.2% for the nine months ended September 30, 20222023 and 2021,2022, respectively.

 

Income Taxes

 

Income tax expense for the nine months ended September 30, 20222023 totaled $4.8$1.7 million compared to $4.9$4.8 million recorded for the nine months ended September 30, 2021.2022. The effective tax rate was 24%17% and 21%24% for the nine months ended September 30, 20222023 and 2021,2022, respectively. The increaselower than expected tax rate in the effective2023 was due primarily to tax-exempt interest income and New Markets Tax Credits. The decrease in income tax expense and higher than expected tax rate in 2022 was due to a $780 thousand adjustment to deferred taxes for the reduction in future Iowa bank franchise tax rates enacted in the second quarter of 2022. The lower than expected tax rate in 2022 and 2021 was due primarily to tax-exempt interest income and New Markets Tax Credits.

 

43
53

 

Balance Sheet Review

 

As of September 30, 2022,2023, total assets were $2.09$2.15 billion, a $50.1$19.1 million decreaseincrease compared to December 31, 2021.2022. This decreaseincrease in assets is primarily due to an increase in unrealized losses and offset in part by purchases in the investment portfolio. The purchase of investments was primarily funded by a decrease in interest-bearing deposits in financial institutions and federal funds sold.sold, funded by an increase in other borrowings.

 

Investment Portfolio

 

The investment portfolio totaled $784.0$736.9 million as of September 30, 2022,2023, a decrease of $47.0$49.5 million from the December 31, 20212022 balance of $831.0$786.4 million. The decrease in securities available-for-sale is primarily due to a decline in fair value, offset in part by purchasesmaturities of investments. The decline in fair value occurred as a result of interest rates increasing during 2022. In 2022, the Federal Open Market Committee has increased its target for the federal funds interest rate by 3.00%.

 

On a quarterly basis, the investment portfolio is reviewed for other-than-temporary impairment.credit losses. As of September 30, 2022,2023, gross unrealized losses of $96.5$87.8 million, are considered to be temporary in nature due to the interest rate environment and other general economic factors.are not considered credit-related. Certain bonds in the investment portfolio may become other-than-temporarily impairedincur credit losses and could negatively affect the Company’s net income. As a result of the Company’s favorable liquidity position, the Company does not have the intent to sell securities with an unrealized loss at the present time. In addition, management believes it is more likely than not that the Company will hold these securities until recovery of their fair value to cost basis and expects full principal and interest to be collected. Therefore, the Company does not considerhave an allowance for credit losses on these investments to have other-than-temporary impairment as of September 30, 2022.2023.

 

At September 30, 2023, the Company’s investment securities portfolio included securities issued by 277 government municipalities and agencies located within 30 states with a fair value of $265.3 million. At December 31, 2022, the Company’s investment securities portfolio included securities issued by 294289 government municipalities and agencies located within 2930 states with a fair value of $280.5 million. At December 31, 2021, the Company’s investment securities portfolio included securities issued by 298 government municipalities and agencies located within 28 states with a fair value of $292.9$286.0 million. No one municipality or agency represents a concentration within this segment of the investment portfolio. Storm Lake, Iowa, general obligationOmaha, Nebraska, sewer revenue bonds with a fair value of $5.7$4.9 million (approximately 2.0%1.9% of the fair value of the government municipalities and agencies) represent the largest exposure to any one municipality or agency for the Company as of September 30, 2022; the bonds are repayable from the levy of continuing annual tax on all the taxable property within the territory of the city of Storm Lake.2023.

 

The Company’s procedures for evaluating investments in states, municipalities and political subdivisions include but are not limited to reviewing the offering statement and the most current available financial information, comparing yields to yields of bonds of similar credit quality, confirming capacity to repay, assessing operating and financial performance, evaluating the stability of tax revenues, considering debt profiles and local demographics, and for revenue bonds, assessing the source and strength of revenue structures for municipal authorities. These procedures, as applicable, are utilized for all municipal purchases and are utilized in whole or in part for monitoring the portfolio of municipal holdings. The Company does not utilize third party credit rating agencies as a primary component of determining if the municipal issuer has an adequate capacity to meet the financial commitments under the security for the projected life of the investment, and, therefore, does not compare internal assessments to those of the credit rating agencies. Credit rating downgrades are utilized as an additional indicator of credit weakness and as a reference point for historical default rates.

 

44
54

 

The following table summarizes the total general obligation and revenue bonds in the Company’s investment securities portfolios as of September 30, 20222023 and December 31, 20212022 identifying the state in which the issuing government municipality or agency operates (in thousands):

 

 

2022

 

2021

  

2023

 

2022

 
   

Estimated

   

Estimated

    

Estimated

   

Estimated

 
 

Amortized

 

Fair

 

Amortized

 

Fair

  

Amortized

 

Fair

 

Amortized

 

Fair

 
 

Cost

 

Value

 

Cost

 

Value

  

Cost

 

Value

 

Cost

 

Value

 
  

Obligations of states and political subdivisions:

  

General Obligation bonds:

  

Iowa

 $66,206  $59,761  $72,128  $72,830  $59,748  $53,286  $66,168  $60,884 

Texas

 29,788  25,963  24,742  24,953  29,237  25,832  29,750  26,241 

Nebraska

 20,166  16,813  19,546  19,486  19,661  16,374  20,165  16,845 

Washington

 10,835  9,728  10,911  9,898 

Oregon

 11,064  10,014  4,757  4,864  9,903  8,946  11,049  10,079 

Washington

 10,936  9,767  11,013  11,241 

Other (2022: 15 states; 2021: 15 states)

  41,361  36,461   36,614  36,753 

Connecticut

 8,700  7,785  8,701  7,936 

Other (2023: 15 states; 2022: 16 states)

  33,052  29,372   33,327  29,868 
  

Total general obligation bonds

 $179,521  $158,779  $168,800  $170,127  $171,136  $151,323  $180,071  $161,751 
  

Revenue bonds:

  

Iowa

 $57,301  $52,057  $61,718  $62,181  $49,254  $45,078  $57,330  $53,649 

Texas

 14,832  12,544  11,898  12,090  14,801  12,555  14,824  12,680 

Nebraska

 9,947  8,344  9,727  9,636  9,572  8,048  9,777  8,265 

Other (2022: 23 states; 2021: 21 states)

  54,931  48,765   38,405  38,825 

Other (2023: 23 states; 2022: 23 states)

  54,199  48,295   55,177  49,658 
  

Total revenue bonds

 $137,011  $121,710  $121,748  $122,732  $127,826  $113,976  $137,108  $124,252 
  

Total obligations of states and political subdivisions

 $316,532  $280,489  $290,548  $292,859  $298,962  $265,299  $317,179  $286,003 

 

As of September 30, 20222023 and December 31, 2021,2022, the revenue bonds in the Company’s investment securities portfolios were issued by government municipalities and agencies to fund public services such as community school facilities, college and university dormitory facilities, water utilities and electrical utilities. The revenue bonds are to be paid from 5 primary revenue sources. The revenue sources that represent 5% or more, individually, as a percent of the total revenue bonds are summarized in the following table (in thousands):

 

 

2022

 

2021

  

2023

 

2022

 
   

Estimated

   

Estimated

    

Estimated

   

Estimated

 
 

Amortized

 

Fair

 

Amortized

 

Fair

  

Amortized

 

Fair

 

Amortized

 

Fair

 
 

Cost

 

Value

 

Cost

 

Value

  

Cost

 

Value

 

Cost

 

Value

 
  

Revenue bonds by revenue source

  

Sales tax

 $31,297  $27,883  $31,632  $31,896  $29,783  $26,713  $31,768  $28,917 

Water

 21,884  19,416  22,611  22,924  20,721  18,416  21,754  19,792 

College and universities, primarily dormitory revenues

 19,400  17,028  17,169  17,353  19,238  16,905  19,550  17,368 

Sewer

 13,339  11,484  14,248  14,327  12,778  11,038  13,333  11,592 

Leases

 11,199  10,217  8,788  8,894  9,688  8,763  10,863  9,929 

Other

  39,892  35,682   27,300  27,338   35,618  32,141   39,840  36,654 
  

Total revenue bonds by revenue source

 $137,011  $121,710  $121,748  $122,732  $127,826  $113,976  $137,108  $124,252 

 

45
55

 

Loan Portfolio

 

The loan portfolio, net of the allowance for loancredit losses, totaled $1.18$1.232 billion and $1.14$1.226 billion as of September 30, 20222023 and December 31, 2021,2022, respectively. The increase was primarily due to an increase in the 1-4 family residential loan portfolio,construction and commercial operating loans, offset in part by a decrease in agricultural operating loans.

 

Deposits

 

Deposits totaled $1.87$1.83 billion and $1.88$1.90 billion as of September 30, 20222023 and December 31, 2021,2022, respectively. The changedecrease in deposits since December 31, 2021savings and money market accounts was due to decreases in noninterest-bearing deposits and time deposits, partially offset by an increaseincreases in interest-bearing checking.time deposits as customers moved to higher yielding accounts. Estimated uninsured deposits were approximately $583 million as of September 30, 2023. Approximately $147 million of estimated uninsured deposits were collateralized by pledged assets. Deposit balances fluctuate as customers’ liquidity needs vary at any given time and could be impacted by prevailing market interest rates, competition, and economic conditions.

 

Off-Balance Sheet Arrangements

 

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. No material changes in the Company’s off-balance sheet arrangements have occurred since December 31, 2021.2022.

 

Asset Quality Review and Credit Risk Management

 

The Company’s credit risk is historically centered in the loan portfolio, which totaled $1.18$1.232 billion and $1.14$1.226 billion as of September 30, 20222023 and December 31, 2021,2022, respectively. Net loans comprise 56%57% of total assets as of September 30, 2022.2023. The objective in managing loan portfolio risk is to reduce the risk of loss resulting from a customer’s failure to perform according to the terms of an agreement and to quantify and manage credit risk on a portfolio basis. The Company’s level of problem loans (consisting of nonaccrual loans and loans past due 90 days or more) as a percentage of total loans was 1.28%1.23% at September 30, 2022,2023, as compared to 1.11%1.19% at December 31, 2021.2022. The Company’s level of problem loans as a percentage of total loans at September 30, 20222023 of 1.28%1.23% is higher as compared to the Iowa State Average peer group of FDIC insured institutions as of June 30, 2022,2023, of 0.40%0.38%, most recent available.

 

ImpairedSubstandard-Impaired loans totaled $15.0$14.0 million as of September 30, 20222023 and have increased $2.7decreased $0.4 million as compared to the impaired loans of $12.3$14.4 million as of December 31, 2021.2022. The increasedecrease is primarily due to one borrower with no associated specific reserve.payments received during the year.

 

A loan is considered impairedSubstandard-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 impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. The Company applies its normal loan review procedures to identify loans that should be evaluated for impairment.

 

The Company had TDRs of $10.8 million as of September 30, 2022 and $11.3 million as of December 31, 2021, all of which were included in impaired and nonaccrual loans.

46

TDRs are monitored and reported on a quarterly basis. Certain TDRs are on nonaccrual status at the time of restructuring. These borrowings are typically returned to accrual status after the following: sustained repayment performance in accordance with the restructuring agreement for a reasonable period of at least nine 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.

For TDRs 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 TDRs for possible impairment and, as necessary, recognize impairment through the allowance. No additional specific reserve was provided for the three and nine months ended September 30, 2022 and 2021. The Company had no charge-offs for TDRs for the three and nine months ended September 30, 2022, respectively. The Company had no charge-offs and $262 thousand of recoveries for TDR’s for the three and nine months ended September 30, 2021, respectively. The Company does not have material commitments to lend additional funds to borrowers with loans whose terms have been modified in troubled debt restructurings or whose loans are on nonaccrual.

Loans past due 90 days or more that are still accruing interest are reviewed no less frequently than quarterly to determine if there continues to be a strong reason that the credit should not be placed on nonaccrual. As of September 30, 2022,2023, nonaccrual loans totaled $15.2$14.6 million and there were $12$734 thousand of loans past due 90 days and still accruing. This compares to nonaccrual loans of $12.7$14.7 million and no loans past due 90 days and still accruing totaled $169 thousand as of December 31, 2021. The increase in nonaccrual loans is primarily due to one borrower with no associated specific reserve.2022. There was no other real estate owned and $218 thousand as of September 30, 20222023 and December 31, 2021, respectively.2022.

56

 

The watch and special mention loans classified as agricultural real estate and operating totaled $35.7$21.3 million as of September 30, 20222023 as compared to $36.5$32.5 million as of December 31, 2021.2022. The decrease is primarily due to paydowns and a strong agricultural economy in 2023. The substandard and impaired loans in these categories totaled $5.9$6.3 million and $7.4$5.9 million as of September 30, 20222023 and December 31, 2021,2022, respectively.

 

The watch and special mention loans classified as commercial real estate totaled $71.7$60.4 million as of September 30, 20222023 as compared to $102.2$62.1 million as of December 31, 2021.2022. The substandard and impaired commercial real estate loans totaled $34.6$22.5 million and $31.8$26.3 million as of September 30, 20222023 and December 31, 2021,2022, respectively. The increasedecrease in substandard and impaired commercial real estate loans is primarily due to one borrower with no associated specific reserve.payments received during the year.

 

The allowance for loancredit losses as a percentage of outstanding loans as of September 30, 20222023 was 1.33%1.29%, as compared to 1.43%1.26% at December 31, 2021.2022. The allowance for loancredit losses totaled $15.9$16.1 million and $16.6$15.7 million as of September 30, 20222023 and December 31, 2021,2022, respectively. The decreaseincrease in the allowance for loancredit losses is mainly due to lower specific reserves and improved qualitythe implementation of the loan portfolio, offset in part by loan growth.ASC 326.

The allowance for loan losses is management’s best estimate of probable losses inherent in the loan portfolio as of the balance sheet date. Factors considered in establishing an appropriate allowance include: an assessment of the financial condition of the borrower, a realistic determination of value and adequacy of underlying collateral, the condition of the local economy and the condition of the specific industry of the borrower, an analysis of the levels and trends of loan categories and a review of delinquent and classified loans. Due to potential changes in conditions, including economic disruption, high inflation levels, and rising interest rates, additional increases in the allowance for loan losses are possible.

47

 

Liquidity and Capital Resources

 

Liquidity management is the process by which the Company, through its Banks’ Asset and Liability Committees (ALCO), ensures that adequate liquid funds are available to meet its financial commitments on a timely basis, at a reasonable cost and within acceptable risk tolerances. These commitments include funding credit obligations to borrowers, funding of mortgage originations pending delivery to the secondary market, withdrawals by depositors, maintaining adequate collateral for pledging for public funds, trust deposits and borrowings, paying dividends to shareholders, payment of operating expenses, funding capital expenditures and maintaining deposit reserve requirements.

 

Liquidity is derived primarily from core deposit growth and retention; principal and interest payments on loans; principal and interest payments, sale, maturity and prepayment of securities available-for-sale; net cash provided from operations; and access to other funding sources. Other funding sources include federal funds purchased lines, FHLB advances and other capital market sources.

 

As of September 30, 2022,2023, the level of liquidity and capital resources of the Company remain at a satisfactory level. Management believes that the Company's liquidity sources will be sufficient to support its existing operations for the foreseeable future.

 

The liquidity and capital resources discussion will cover the following topics:

 

Review of the Company’s Current Liquidity Sources

Review of Statements of Cash Flows

Company Only Cash Flows

Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flows Needs

Capital Resources

 

57

Review of the Company’s Current Liquidity Sources

 

Liquid assets of cash on hand, balances due from other banks and interest-bearing deposits in financial institutions as of September 30, 20222023 and December 31, 20212022 totaled $29.3$90.1 million and $89.1$27.9 million, respectively, and management believes these sources provide an adequate level of liquidity given current economic conditions.

 

Other sources of liquidity available to the Banks as of September 30, 20222023 include outstanding lines of credit with the FHLB of Des Moines, Iowa of $287.2$281.6 million, with $23.6$19.0 million of outstanding FHLB advances. Federal funds borrowing capacity at correspondent banks was $100.4$111.0 million, with no outstanding federal fund purchase balances as of September 30, 2022.2023. The Company had securities sold under agreements to repurchase totaling $41.1$60.9 million as of September 30, 2022.2023.

The Federal Reserve Board created a 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 and will provide an additional source of liquidity. The Company had $83.3 million borrowed under the BTFP as of September 30, 2023. The Company utilized the BTFP due to favorable lending terms as compared to other borrowings.

 

Total investments as of September 30, 20222023 were $784.0$736.9 million compared to $831.0$786.4 million as of December 31, 2021.2022. These investments provide the Company with liquidity since all of the investments are classified as available-for-sale as of September 30, 2022.2023. The Company has $379.8 million of unpledged securities available-for-sale and interest-bearing deposits as of September 30, 2023. The investment portfolio serves an important role in the overall context of balance sheet management in terms of balancing capital utilization and liquidity. The decision to purchase or sell securities is based upon the current assessment of economic and financial conditions, including the interest rate environment, liquidity and credit considerations. The portfolio’s scheduled maturities and payments represent a significant source of liquidity.

 

48

Review of the Consolidated Statements of Cash Flows

 

Net cash provided by operating activities for the nine months ended September 30, 20222023 totaled $15.0$12.8 million compared to $23.7$15.0 million for the nine months ended September 30, 2021.2022. The decrease of $8.7$2.2 million in cash provided by operating activities was primarily due to lower net income and fewer net proceeds from loans held for sale.

 

Net cash used inprovided by (used in) investing activities for the nine months ended September 30, 20222023 was $86.0$38.8 million compared to $177.3($86.0) million for the nine months ended September 30, 2021.2022. The decreaseincrease of $91.3$124.8 million in cash used inprovided by investing activities was primarily due to fewer purchases of investments.

 

Net cash provided by financing activities for the nine months ended September 30, 20222023 totaled $11.1$10.5 million compared to $111.7$11.1 million for the nine months ended September 30, 2021.2022. The decrease in cash provided by financing activities of $100.6$0.6 million was primarily due to a decrease in the change in deposits between periods.periods and partially offset by proceeds from other borrowings. As of September 30, 2022,2023, the Company did not have any external debt financing, off-balance sheet financing arrangements, or derivative instruments linked to its stock.

58

 

Review of Company Only Cash Flows

 

The Company’s liquidity on an unconsolidated basis is heavily dependent upon dividends paid to the Company by the Banks. The Banks provide adequate liquidity to pay the Company’s expenses and stockholder dividends. Dividends paid by the Banks to the Company amounted to $7.6$7.2 million and $7.1$7.6 million for the nine months ended September 30, 20222023 and 2021,2022, respectively. Various federal and state statutory provisions limit the amounts of dividends banking subsidiaries are permitted to pay to their holding companies without regulatory approval. Federal Reserve policy further limits the circumstances under which bank holding companies may declare dividends. For example, a bank holding company should not continue its existing rate of cash dividends on its common stock unless its net income is sufficient to fully fund each dividend and its prospective rate of earnings retention appears consistent with its capital needs, asset quality and overall financial condition. In addition, the Federal Reserve and the FDIC have issued policy statements, which provide that insured banks and bank holding companies should generally pay dividends only out of current operating earnings. Federal and state banking regulators may also restrict the payment of dividends by order.

 

The Company, on an unconsolidated basis, has interest-bearing deposits totaling $3.9$1.8 million as of September 30, 2022.2023.

 

Review of Commitments for Capital Expenditures, Cash Flow Uncertainties and Known Trends in Liquidity and Cash Flows Needs

 

On June 9, 2022, the Company entered into a commitment with a contractor to remodel a branch in Ames, Iowa for $3.7$4.0 million. The Company has $3.2$0.5 million of the commitment remaining at September 30, 2022.2023. No other material capital expenditures or material changes in the capital resource mix are anticipated at this time. The primary cash flow uncertainty would be a sudden decline in deposits causing the Banks to liquidate securities. Historically, the Banks have maintained an adequate level of short-term marketable investments to fund the temporary declines in deposit balances. There are no known trends in liquidity and cash flow needs as of September 30, 20222023 that are of concern to management.

49

 

Capital Resources

 

The Company’s total stockholders’ equity as of September 30, 20222023 totaled $137.3$146.6 million and was $70.5$2.5 million less than the $207.8$149.1 million recorded as of December 31, 2021.2022. The decrease in stockholders’ equity was primarily the result of an increase in unrealized losses on the investment portfolio and stock repurchases,partially offset in part by the retention of net income in excess of dividends. At September 30, 20222023 and December 31, 2021,2022, stockholders’ equity as a percentage of total assets was 6.6%6.8% and 9.7%7.0%, respectively. The capital levels of the Company currently exceed applicable regulatory guidelines to be considered “well capitalized” as of September 30, 2022.2023. Unrealized losses on the investment portfolio are excluded from regulatory capital.

59

 

Forward-Looking Statements and Business Risks

 

The Private Securities Litigation Reform Act of 1995 provides the Company with the opportunity to make cautionary statements regarding forward-looking statements contained in this Quarterly Report, including forward-looking statements concerning the Company’s financial performance and asset quality.  Forward-looking statements contained in this Quarterly Report are not historical facts and are based on management’s current beliefs, assumptions, predictions and expectations of future events, including the Company’s future performance, taking into account all information currently available to management.  These beliefs, assumptions, predictions and expectations are subject to numerous risks and uncertainties and can change as a result of many possible events or factors, not all of which are known to management and many of which are beyond management’s control.  If a change occurs, the Company’s business, financial condition, liquidity, results of operations, asset quality, plans and objectives may vary materially from those expressed in the forward-looking statements.  Accordingly, investors are cautioned not to place undue reliance on such forward-looking statements. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “forecasts”, “continuing,” “ongoing,” “expects,” “views,” “intends” and similar words or phrases. The risks and uncertainties that may affect the Company’s future performance and asset quality include, but are not limited to, the following:  the substantial negative impact of the continuing COVID-19 pandemicinflation and rising interest rates on national, regional and local economies in general and on the Company’s customers in particular; competitive products and pricing available in the marketplace; changes in credit and other risks posed by the Company’s loan and investment portfolios, including declines in commercial or residential real estate values or changes in the allowance for loancredit losses resulting from the COVID-19 pandemic or as dictated by new market conditions or regulatory requirements; fiscal and monetary policies of the U.S. government; changes in governmental regulations affecting financial institutions (including regulatory fees and capital requirements); changes in prevailing interest rates; credit risk management and asset/liability management; the financial and securities markets; the availability of and cost associated with sources of liquidity; and other risks and uncertainties inherent in the Company’s business, including those discussed under the headings Forward-Looking Statements and Business Risks” and “Risk Factors” in the Company’s Annual Report on Form 10-K for the year-ended December 31, 2021.2022.  Any forward-looking statements are qualified in their entirety by the foregoing risks and uncertainties and speak only as of the date on which such statements are made. The Company undertakes no obligation to revise or update such forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.

 

50
60

 

Item 3.

Item 3.                  Quantitative and Qualitative Disclosures About Market Risk

Not applicable

 

Item 4.

The Company's market risk is comprised primarily of interest rate risk arising from its core banking activities of lending and deposit taking. Interest rate risk results from the changes in market interest rates which may adversely affect the Company's net interest income. Our results of operations, like those of other financial institutions, are impacted by changes in interest rates and the interest rate sensitivity of our interest-earning assets and interest-bearing liabilities. Management continually develops and applies strategies to mitigate this risk. The Company’s primary market risk exposure has increased in 2022 due to rising short-term interest rates and an inversion of the treasury yield curve. Exposure to market risk is reviewed on a regular basis by the asset/liability committees of the bank subsidiaries. Economic uncertainty and high inflation levels may cause market rates to continue to deviate from historical norms.

Item 4.                  Controls and Procedures

 

As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Company’s management, including the Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended). Based on that evaluation, the Company’s management, including the Principal Executive Officer and Principal Financial Officer, concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports that it files or submits under Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

 

There was no change in the Company's internal control over financial reporting that occurred during the Company's last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.

 

PART II.

OTHER INFORMATION

Item 1.Legal Proceeding
Not applicable
Item 1.A.Risk Factors
Management does not believe there have been any material changes in the risk factors that were disclosed in the Company's Form 10-K filed with the SEC on March 11, 2022.

 

Item 1.

Legal Proceedings

Not applicable

Item 1.A.

Risk Factors

Management does not believe there have been any material changes in the risk factors that were disclosed in the Company's Form 10-K filed with the SEC on March 10, 2023.

51
61

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

In November, 2021, the Company approved a Stock Repurchase Plan which provided for the repurchase of up to 100,000 shares of the Company’s common stock. As of September 30, 2022, there were no shares remaining to be purchased under the plan.
The following table provides information with respect to purchases made by or on behalf of the Company or any “affiliated purchases” (as defined in rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of the Company’s common stock during the three months ended September 30, 2022.

In November, 2022, the Company approved a Stock Repurchase Plan which provided for the repurchase of up to 100,000 shares of the Company’s common stock. As of September 30, 2023, there were 100,000 shares remaining to be purchased under the plan.

The following table provides information with respect to purchases made by or on behalf of the Company or any “affiliated purchases” (as defined in rule 10b-18(a)(3) under the Securities Exchange Act of 1934), of the Company’s common stock during the three months ended September 30, 2023.

 

          

Total

     
          

Number

  

Maximum

 
          

of Shares

  

Number of

 
          

Purchased as

  

Shares that

 
  

Total

      

Part of

  

May Yet Be

 
  

Number

  

Average

  

Publicly

  

Purchased

 
  

of Shares

  

Price Paid

  

Announced

  

Under

 

Period

 

Purchased

  

Per Share

  

Plans

  

The Plan

 
                 

July 1, 20222023 to July 31, 20222023

  -  $-   -   -100,000 
                 

August 1, 20222023 to August 31, 20222023

  -  $-   -   -100,000 
                 

September 1, 20222023 to September 30, 20222023

  -  $-   -   -100,000 
                 

Total

  -       -     

 

Item 3.

Defaults Upon Senior Securities

Not applicable

 

Item 3.Defaults Upon Senior Securities
Not applicable

Item 4.

Mine Safety Disclosures

Not applicable
Item 5.Other information
Not applicable

 

Not applicable

Item 5.

Other information

Not applicable

52
62

 

Item 6.

Exhibits

31.1Certification of Principal Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
31.2Certification of Principal Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.
32.1Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350.
32.2Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350.
  
101.INSInline XBRL Instance Document - the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document (1)
101.SCHInline XBRL Taxonomy Extension Schema Document (1)
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document (1)
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document (1)
101.LABInline XBRL Taxonomy Extension Label Linkbase Document (1)
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document (1)
  
104Cover page Interactive Data File (formatted as Inline XBRL and combined in Exhibit 101.1)

 

(1)         These interactive date files shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections.

 

53
63

 

SIGNATURES

 

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

 

 

AMES NATIONAL CORPORATION

DATE:

November 8, 2022

7, 2023

By:

/s/ John P. Nelson

John P. Nelson, Chief Executive Officer and President

 (Principal Executive Officer) 
    
 By:/s/ John L. Pierschbacher 
    
 John L. Pierschbacher, Chief Financial Officer 
 (Principal Financial and Accounting Officer) 

 

5464