- BFC Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Bank First (BFC) 424B3Prospectus supplement
Filed: 26 Apr 22, 4:51pm
| ![]() | | | ![]() | |
| Michael B. Molepske President and Chief Executive Officer Bank First Corporation | | | Scot G. Thompson President, Chief Executive Officer and Chairman Denmark Bancshares, Inc. | |
| | | | By Order of the Board of Directors, | |
| | | | /s/ Scot G. Thompson Scot G. Thompson Chairman of the Board | |
| | | | By Order of the Board of Directors, | |
| | | | /s/ Michael B. Molepske Michael B. Molepske Chief Executive Officer and President | |
| | | | | 1 | | | |
| | | | | 12 | | | |
| | | | | 24 | | | |
| | | | | 26 | | | |
| | | | | 34 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 52 | | | |
| | | | | 54 | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 78 | | | |
| | | | | 78 | | | |
| | | | | 80 | | | |
| | | | | 82 | | | |
| | | | | 82 | | | |
| | | | | 82 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 105 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 110 | | | |
| | | | | 110 | | |
| | | | | 113 | | | |
| | | | | 115 | | | |
| | | | | 129 | | | |
| | | | | 133 | | | |
| | | | | 143 | | | |
| | | | | 143 | | | |
| | | | | 148 | | | |
| | | | | 148 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | F-1 | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
| | | Bank First Common Stock | | | Denmark Class A Common Stock | | | Denmark Class B Common Stock | | | Implied Value of One Share of Denmark Common Stock to be Converted into Bank First Common Stock | | ||||||||||||
January 14, 2022 | | | | $ | 71.64 | | | | | $ | 23.90 | | | | | $ | 23.10 | | | | | $ | 37.80 | | |
April 21, 2022 | | | | $ | 72.59 | | | | | $ | 38.18 | | | | | $ | 36.25 | | | | | $ | 38.30 | | |
| | | Bank First | | | Denmark | | | Combined | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash equivalents | | | | $ | 296,860 | | | | | $ | 151,155 | | | | | $ | 448,015 | | | | | $ | (32,136) | | | | | | (a) | | | | | $ | 415,879 | | |
Securities Held-to-Maturity | | | | | 5,911 | | | | | | — | | | | | | 5,911 | | | | | | — | | | | | | | | | | | | 5,911 | | |
Securities Available-for-Sale | | | | | 212,689 | | | | | | 36,462 | | | | | | 249,151 | | | | | | — | | | | | | | | | | | | 249,151 | | |
Loans Held for Sale | | | | | 786 | | | | | | 82 | | | | | | 868 | | | | | | — | | | | | | | | | | | | 868 | | |
Loans Receivable, Net of Unearned Income | | | | | 2,235,514 | | | | | | 479,057 | | | | | | 2,714,571 | | | | | | (6,079) | | | | | | (b) | | | | | | 2,708,492 | | |
Allowance for Loan Losses | | | | | (20,315) | | | | | | (7,741) | | | | | | (28,056) | | | | | | 7,741 | | | | | | (c) | | | | | | (20,315) | | |
Loans Receivable, Net | | | | | 2,215,199 | | | | | | 471,316 | | | | | | 2,686,515 | | | | | | 1,662 | | | | | | | | | | | | 2,688,177 | | |
Premises and Equipment | | | | | 49,461 | | | | | | 5,578 | | | | | | 55,039 | | | | | | — | | | | | | | | | | | | 55,039 | | |
Cash Value of Life Insurance | | | | | 31,897 | | | | | | 13,019 | | | | | | 44,916 | | | | | | — | | | | | | | | | | | | 44,916 | | |
Other Real Estate Owned | | | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | | | | | | | 150 | | |
Goodwill | | | | | 55,357 | | | | | | — | | | | | | 55,357 | | | | | | 51,575 | | | | | | (d) | | | | | | 106,932 | | |
Core Deposit Intangible, net | | | | | 4,035 | | | | | | — | | | | | | 4,035 | | | | | | 2,719 | | | | | | (e) | | | | | | 6,754 | | |
Mortgage Servicing Rights | | | | | 5,016 | | | | | | 1,118 | | | | | | 6,134 | | | | | | — | | | | | | | | | | | | 6,134 | | |
Other Assets | | | | | 60,191 | | | | | | 8,914 | | | | | | 69,105 | | | | | | — | | | | | | | | | | | | 69,105 | | |
Total Assets | | | | $ | 2,937,552 | | | | | $ | 687,644 | | | | | $ | 3,625,196 | | | | | $ | 23,820 | | | | | | | | | | | $ | 3,649,016 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest Bearing Deposits | | | | $ | 799,936 | | | | | $ | 155,292 | | | | | $ | 955,228 | | | | | $ | — | | | | | | | | | | | $ | 955,228 | | |
Interest Bearing Deposits | | | | | 1,728,504 | | | | | | 459,205 | | | | | | 2,187,709 | | | | | | 1,180 | | | | | | (f) | | | | | | 2,188,889 | | |
Total Deposits | | | | | 2,528,440 | | | | | | 614,497 | | | | | | 3,142,937 | | | | | | 1,180 | | | | | | | | | | | | 3,144,117 | | |
Securities sold under repurchase agreements | | | | | 41,122 | | | | | | — | | | | | | 41,122 | | | | | | — | | | | | | | | | | | | 41,122 | | |
Borrowings | | | | | 25,511 | | | | | | 933 | | | | | | 26,444 | | | | | | — | | | | | | | | | | | | 26,444 | | |
Other Liabilities | | | | | 19,826 | | | | | | 4,188 | | | | | | 24,014 | | | | | | 1,209 | | | | | | (g) | | | | | | 25,223 | | |
Total Liabilities | | | | | 2,614,899 | | | | | | 619,618 | | | | | | 3,234,517 | | | | | | 2,389 | | | | | | | | | | | | 3,236,906 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shareholders’ Equity | | | | | 322,653 | | | | | | 68,026 | | | | | | 390,679 | | | | | | 21,431 | | | | | | (h) | | | | | | 412,110 | | |
Total Liabilities and Shareholders’ Equity | | | | $ | 2,937,552 | | | | | $ | 687,644 | | | | | $ | 3,625,196 | | | | | $ | 23,820 | | | | | | | | | | | $ | 3,649,016 | | |
| | | Bank First | | | Denmark | | | Pro Forma Adjustments | | | | | | | | | Pro Forma Combined | | ||||||||||||
Interest Income | | | | $ | 98,386 | | | | | $ | 22,866 | | | | | $ | 1,520 | | | | | | (a) | | | | | $ | 122,772 | | |
Interest Expense | | | | | (8,304) | | | | | | (2,605) | | | | | | 679 | | | | | | (b) | | | | | | (10,230) | | |
Net Interest Income | | | | | 90,082 | | | | | | 20,261 | | | | | | 2,199 | | | | | | | | | | | | 112,542 | | |
Provision for Loan Losses | | | | | (3,100) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,100) | | |
Noninterest Income | | | | | 23,518 | | | | | | 4,842 | | | | | | — | | | | | | | | | | | | 28,360 | | |
Noninterest Expense (e) | | | | | (50,533) | | | | | | (16,370) | | | | | | (2,719) | | | | | | (c),(d) | | | | | | (69,622) | | |
Income before Income Tax Expense | | | | | 59,967 | | | | | | 8,733 | | | | | | (520) | | | | | | | | | | | | 68,180 | | |
Income Tax Expense | | | | | (14,523) | | | | | | (2,235) | | | | | | 130 | | | | | | (f) | | | | | | (16,628) | | |
Net Income | | | | $ | 45,444 | | | | | $ | 6,498 | | | | | $ | (390) | | | | | | | | | | | $ | 51,552 | | |
Weighted average common shares outstanding (basic and diluted) | | | | | 7,680,896 | | | | | | 3,138,393 | | | | | | 1,324,105 | | | | | | (g) | | | | | | 9,005,001 | | |
Basic and diluted earnings per common share | | | | $ | 5.92 | | | | | $ | 2.07 | | | | | | | | | | | | | | | | | $ | 5.72 | | |
| | | Bank First | | | Denmark | | | Pro Forma Combined | | | Per Equivalent Denmark Share | | | | | | | | ||||||||||||
For the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per common share | | | | $ | 5.92 | | | | | $ | 2.07 | | | | | $ | 5.72 | | | | | $ | 3.02 | | | | | | (a) | | |
Cash dividends per common share | | | | $ | 1.14 | | | | | $ | 0.60 | | | | | $ | 1.14 | | | | | $ | 0.60 | | | | | | (a) | | |
Book value per common share as of December 31, 2021 | | | | $ | 42.36 | | | | | $ | 21.99 | | | | | $ | 45.76 | | | | | $ | 24.15 | | | | | | (a) | | |
| Transaction Price Per Share / Book Value Per Share | | | | | 174% | | |
| Transaction Price Per Share / Tangible Book Value Per Share | | | | | 174% | | |
| Transaction Price Per Share / Estimated LTM Earnings(2) | | | | | 21.8x | | |
| Transaction Price Per Share / Estimated 2021E EPS(2) | | | | | 18.3x | | |
| Transaction Price Per Share / Estimated 2022E EPS(2) | | | | | 22.8x | | |
| Core Deposit Premium (CDs > $100K)(3) | | | | | 9.4% | | |
| Core Deposit Premium (CDs > $250K)(4) | | | | | 8.8% | | |
| Market Premium as of January 12, 2022. | | | | | 59.4% | | |
| | | Beginning Value January 12, 2021 | | | Ending Value January 12, 2022 | | ||||||
Denmark | | | | | 0% | | | | | | (3.4)% | | |
Denmark Peer Group | | | | | 0% | | | | | | +25.5% | | |
S&P 500 Index | | | | | 0% | | | | | | +24.3% | | |
NASDAQ Bank Index | | | | | 0% | | | | | | +34.9% | | |
| | | Beginning Value January 11, 2019 | | | Ending Value January 12, 2022 | | ||||||
Denmark | | | | | 0% | | | | | | +0.6% | | |
Denmark Peer Group | | | | | 0% | | | | | | +23.4% | | |
S&P 500 Index | | | | | 0% | | | | | | +82.0% | | |
NASDAQ Bank Index | | | | | 0% | | | | | | +54.0% | | |
| | | Beginning Value January 12, 2021 | | | Ending Value January 12, 2022 | | ||||||
Bank First | | | | | 0% | | | | | | +3.5% | | |
Bank First Peer Group | | | | | 0% | | | | | | +26.9% | | |
S&P 500 Index | | | | | 0% | | | | | | +24.3% | | |
NASDAQ Bank Index | | | | | 0% | | | | | | +34.9% | | |
| | | Beginning Value January 11, 2019 | | | Ending Value January 12, 2022 | | ||||||
Bank First | | | | | 0% | | | | | | +50.4% | | |
Bank First Peer Group | | | | | 0% | | | | | | +28.2% | | |
S&P 500 Index | | | | | 0% | | | | | | +82.0% | | |
NASDAQ Bank Index | | | | | 0% | | | | | | +54.0% | | |
| | | Denmark | | | Denmark Peer Group Median | | | Denmark Peer Group Mean | | | Denmark Peer Group Low | | | Denmark Peer Group High | | |||||||||||||||
Total assets ($mm) | | | | | 663 | | | | | | 1,292 | | | | | | 1,287 | | | | | | 730 | | | | | | 1,739 | | |
Loans / Deposits (%) | | | | | 80.0 | | | | | | 78.2 | | | | | | 77.6 | | | | | | 49.1 | | | | | | 98.5 | | |
Non-performing assets(1) / Total assets (%) | | | | | 0.07 | | | | | | 0.40 | | | | | | 0.55 | | | | | | 0.45 | | | | | | 2.56 | | |
Tangible common equity/Tangible assets (%) | | | | | 10.4 | | | | | | 9.5 | | | | | | 9.8 | | | | | | 8.0 | | | | | | 14.5 | | |
Tier 1 Leverage Ratio (%) | | | | | 10.3 | | | | | | 10.0 | | | | | | 10.2 | | | | | | 8.4 | | | | | | 12.8 | | |
Tier 1 RBC Ratio (%) | | | | | 13.8 | | | | | | 13.6 | | | | | | 14.1 | | | | | | 10.9 | | | | | | 17.6 | | |
Total RBC Ratio (%) | | | | | 15.0 | | | | | | 15.0 | | | | | | 16.0 | | | | | | 13.9 | | | | | | 19.2 | | |
LTM Return on average assets (%) | | | | | 0.84 | | | | | | 1.21 | | | | | | 1.22 | | | | | | 0.46 | | | | | | 1.71 | | |
LTM Return on average tangible common equity (%) | | | | | 8.2 | | | | | | 13.4 | | | | | | 12.9 | | | | | | 4.4 | | | | | | 18.7 | | |
LTM Net interest margin (%) | | | | | 3.10 | | | | | | 3.46 | | | | | | 3.34 | | | | | | 2.80 | | | | | | 3.84 | | |
LTM Efficiency ratio (%) | | | | | 65.6 | | | | | | 63.3 | | | | | | 65.3 | | | | | | 57.2 | | | | | | 80.4 | | |
Price/Tangible book value (%) | | | | | 109 | | | | | | 117 | | | | | | 116 | | | | | | 91 | | | | | | 158 | | |
Price/LTM Earnings per share (x) | | | | | 13.7 | | | | | | 9.9 | | | | | | 10.4 | | | | | | 6.5 | | | | | | 20.8 | | |
Current Dividend Yield (%) | | | | | 2.5 | | | | | | 2.4 | | | | | | 2.1 | | | | | | 0.0 | | | | | | 3.7 | | |
1 Year Average Trading Volume ($000) | | | | | 10 | | | | | | 283 | | | | | | 278 | | | | | | 72 | | | | | | 635 | | |
Market value ($mm) | | | | | 72 | | | | | | 141 | | | | | | 139 | | | | | | 74 | | | | | | 200 | | |
| | | Bank First | | | Bank First Peer Group Median | | | Bank First Peer Group Mean | | | Bank First Peer Group Low | | | Bank First Peer Group High | | |||||||||||||||
Total assets ($mm) | | | | | 2,847 | | | | | | 2,902 | | | | | | 2,784 | | | | | | 1,753 | | | | | | 3,948 | | |
Loans / Deposits (%) | | | | | 89.4 | | | | | | 80.1 | | | | | | 76.3 | | | | | | 44.5 | | | | | | 111.5 | | |
Non-performing assets(1)/ Total assets (%) | | | | | 0.41 | | | | | | 0.29 | | | | | | 0.32 | | | | | | 0.02 | | | | | | 0.90 | | |
Tangible common equity/Tangible assets (%) | | | | | 9.2 | | | | | | 9.1 | | | | | | 8.9 | | | | | | 7.3 | | | | | | 10.1 | | |
Tier 1 RBC Ratio (%) | | | | | 10.8 | | | | | | 13.0 | | | | | | 13.0 | | | | | | 9.1 | | | | | | 17.4 | | |
Total RBC Ratio (%) | | | | | 12.4 | | | | | | 15.4 | | | | | | 15.1 | | | | | | 11.1 | | | | | | 18.6 | | |
LTM Return on average assets (%) | | | | | 1.65 | | | | | | 1.25 | | | | | | 1.33 | | | | | | 1.03 | | | | | | 1.86 | | |
LTM Return on average tangible common equity (%) | | | | | 19.3 | | | | | | 15.2 | | | | | | 15.4 | | | | | | 11.8 | | | | | | 19.9 | | |
LTM Net interest margin (%) | | | | | 3.60 | | | | | | 3.35 | | | | | | 3.28 | | | | | | 2.28 | | | | | | 3.84 | | |
LTM Efficiency ratio (%) | | | | | 43.4 | | | | | | 56.4 | | | | | | 55.5 | | | | | | 40.1 | | | | | | 70.7 | | |
Price/Tangible book value (%) | | | | | 216 | | | | | | 140 | | | | | | 149 | | | | | | 113 | | | | | | 211 | | |
Price/LTM Earnings per share (x) | | | | | 12.2 | | | | | | 9.9 | | | | | | 10.5 | | | | | | 7.9 | | | | | | 15.9 | | |
Price/2021E Earnings per share (x) | | | | | 12.3 | | | | | | 10.8 | | | | | | 10.6 | | | | | | 7.5 | | | | | | 15.1 | | |
Price/2022E Earnings per share (x) | | | | | 13.6 | | | | | | 11.3 | | | | | | 11.9 | | | | | | 9.1 | | | | | | 15.2 | | |
Current Dividend Yield (%) | | | | | 1.2 | | | | | | 2.4 | | | | | | 2.5 | | | | | | 0.0 | | | | | | 4.2 | | |
Market value ($mm) | | | | | 551 | | | | | | 415 | | | | | | 402 | | | | | | 147 | | | | | | 654 | | |
Acquiror | | | Target | |
Home Bancorp Inc. | | | Friendswood Capital Corp. | |
Alerus Financial Corp. | | | MPB BHC INC. | |
InBankshares Corp | | | Legacy Bank | |
Georgia Banking Co. | | | Peoples Banktrust Inc | |
First Internet Bancorp | | | First Century Bancorp | |
MidWestOne Financial Group Inc. | | | Iowa first Bancshares Corp. | |
Business First Bancshares Inc. | | | Texas Citizens Bancorp Inc. | |
Community Bank System Inc. | | | Elmira Savings Bank | |
Amalgamated Financial Corp. | | | Amalgamated Investments Co. | |
BayCom Corp | | | Pacific Enterprise Bancorp | |
Seacoast Banking Corp. of FL | | | Sabal Palm Bancorp Inc. | |
Arbor Bancorp Inc. | | | FNBH Bancorp Inc. | |
First Mid Bancshares | | | Delta Bancshares Co. | |
Finward Bancorp | | | Royal Financial Inc. | |
First Western Financial Inc. | | | Teton Financial Services Inc. | |
Spencer Savings Bank SLA | | | Mariner’s Bank | |
Farmers National Banc Corp. | | | Corland Bancorp | |
Lake Michigan CU | | | Pilot Bancshares Inc. | |
Simmons First National Corp. | | | Triumph Bancshares Inc. | |
United Community Banks Inc. | | | Aquesta Financial Holdings | |
Equity Bancshares Inc. | | | American State Bancshares Inc. | |
Southern California Bancorp | | | Bank of Santa Clarita | |
Colony Bankcorp Inc. | | | SouthCrest Financial Group Inc | |
Bank of Marin Bancorp | | | American River Bankshares | |
SmartFinancial Inc. | | | Sevier County Bancshares Inc. | |
| | | Bank First/ Denmark | | | Precedent Transactions | | ||||||||||||||||||||||||
| | | Median | | | Mean | | | Low | | | High | | ||||||||||||||||||
Transaction Price / LTM Earnings Per Share (x) | | | | | 21.8 | | | | | | 15.2 | | | | | | 15.2 | | | | | | 8.8 | | | | | | 29.0 | | |
Transaction Price / Book Value Per Share (%) | | | | | 174 | | | | | | 140 | | | | | | 141 | | | | | | 87 | | | | | | 217 | | |
Transaction Price / Tangible Book Value Per Share (%) | | | | | 174 | | | | | | 146 | | | | | | 146 | | | | | | 88 | | | | | | 217 | | |
Tangible Book Value Premium to Core Deposits (%) | | | | | 9.4 | | | | | | 6.8 | | | | | | 6.3 | | | | | | 1.5 | | | | | | 13.6 | | |
1-Day Market Premium (%) | | | | | 59.4 | | | | | | 19.1 | | | | | | 19.2 | | | | | | (43.1) | | | | | | 73.2 | | |
Discount Rate | | | 9.0x | | | 10.0x | | | 11.0x | | | 12.0x | | | 13.0x | | | 14.0x | | ||||||||||||||||||
11.0% | | | | $ | 13.30 | | | | | $ | 14.54 | | | | | $ | 15.78 | | | | | $ | 17.03 | | | | | $ | 18.27 | | | | | $ | 19.51 | | |
12.0% | | | | $ | 12.84 | | | | | $ | 14.03 | | | | | $ | 15.23 | | | | | $ | 16.43 | | | | | $ | 17.62 | | | | | $ | 18.82 | | |
13.0% | | | | $ | 12.39 | | | | | $ | 13.55 | | | | | $ | 14.70 | | | | | $ | 15.85 | | | | | $ | 17.01 | | | | | $ | 18.16 | | |
14.0% | | | | $ | 11.97 | | | | | $ | 13.08 | | | | | $ | 14.19 | | | | | $ | 15.30 | | | | | $ | 16.41 | | | | | $ | 17.52 | | |
15.0% | | | | $ | 11.57 | | | | | $ | 12.64 | | | | | $ | 13.71 | | | | | $ | 14.78 | | | | | $ | 15.85 | | | | | $ | 16.92 | | |
Discount Rate | | | 90% | | | 100% | | | 110% | | | 120% | | | 130% | | | 140% | | ||||||||||||||||||
11.0% | | | | $ | 17.63 | | | | | $ | 19.36 | | | | | $ | 21.08 | | | | | $ | 22.81 | | | | | $ | 24.54 | | | | | $ | 26.26 | | |
12.0% | | | | $ | 17.01 | | | | | $ | 18.67 | | | | | $ | 20.33 | | | | | $ | 21.99 | | | | | $ | 23.65 | | | | | $ | 25.31 | | |
13.0% | | | | $ | 16.42 | | | | | $ | 18.01 | | | | | $ | 19.61 | | | | | $ | 21.21 | | | | | $ | 22.81 | | | | | $ | 24.41 | | |
14.0% | | | | $ | 15.85 | | | | | $ | 17.39 | | | | | $ | 18.93 | | | | | $ | 20.47 | | | | | $ | 22.01 | | | | | $ | 23.55 | | |
15.0% | | | | $ | 15.30 | | | | | $ | 16.79 | | | | | $ | 18.27 | | | | | $ | 19.76 | | | | | $ | 21.24 | | | | | $ | 22.72 | | |
Annual Estimate Variance | | | 9.0x | | | 10.0x | | | 11.0x | | | 12.0x | | | 13.0x | | | 14.0x | | ||||||||||||||||||
(15.0%) | | | | $ | 10.84 | | | | | $ | 11.82 | | | | | $ | 12.80 | | | | | $ | 13.78 | | | | | $ | 14.76 | | | | | $ | 15.74 | | |
(10.0%) | | | | $ | 11.36 | | | | | $ | 12.39 | | | | | $ | 13.43 | | | | | $ | 14.47 | | | | | $ | 15.51 | | | | | $ | 16.54 | | |
(5.0%) | | | | $ | 11.88 | | | | | $ | 12.97 | | | | | $ | 14.07 | | | | | $ | 15.16 | | | | | $ | 16.26 | | | | | $ | 17.35 | | |
0.0% | | | | $ | 12.39 | | | | | $ | 13.55 | | | | | $ | 14.70 | | | | | $ | 15.85 | | | | | $ | 17.00 | | | | | $ | 18.16 | | |
5.0% | | | | $ | 12.91 | | | | | $ | 14.12 | | | | | $ | 15.33 | | | | | $ | 16.54 | | | | | $ | 17.75 | | | | | $ | 18.96 | | |
10.0% | | | | $ | 13.43 | | | | | $ | 14.70 | | | | | $ | 15.97 | | | | | $ | 17.24 | | | | | $ | 18.50 | | | | | $ | 19.77 | | |
15.0% | | | | $ | 13.95 | | | | | $ | 15.28 | | | | | $ | 16.60 | | | | | $ | 17.93 | | | | | $ | 19.25 | | | | | $ | 20.58 | | |
Discount Rate | | | 9.0x | | | 10.0x | | | 11.0x | | | 12.0x | | | 13.0x | | | 14.0x | | ||||||||||||||||||
9.0% | | | | $ | 41.87 | | | | | $ | 46.19 | | | | | $ | 50.51 | | | | | $ | 54.83 | | | | | $ | 59.15 | | | | | $ | 63.47 | | |
10.0% | | | | $ | 40.33 | | | | | $ | 44.48 | | | | | $ | 48.64 | | | | | $ | 52.79 | | | | | $ | 56.95 | | | | | $ | 61.10 | | |
11.0% | | | | $ | 38.85 | | | | | $ | 42.85 | | | | | $ | 46.85 | | | | | $ | 50.85 | | | | | $ | 54.84 | | | | | $ | 58.84 | | |
12.0% | | | | $ | 37.45 | | | | | $ | 41.29 | | | | | $ | 45.14 | | | | | $ | 48.99 | | | | | $ | 52.84 | | | | | $ | 56.69 | | |
13.0% | | | | $ | 36.10 | | | | | $ | 39.81 | | | | | $ | 43.51 | | | | | $ | 47.22 | | | | | $ | 50.92 | | | | | $ | 54.63 | | |
Discount Rate | | | 140% | | | 160% | | | 180% | | | 200% | | | 220% | | | 240% | | ||||||||||||||||||
9.0% | | | | $ | 56.27 | | | | | $ | 63.88 | | | | | $ | 71.49 | | | | | $ | 79.10 | | | | | $ | 86.71 | | | | | $ | 94.32 | | |
10.0% | | | | $ | 54.18 | | | | | $ | 61.50 | | | | | $ | 68.82 | | | | | $ | 76.14 | | | | | $ | 83.46 | | | | | $ | 90.77 | | |
11.0% | | | | $ | 52.18 | | | | | $ | 59.22 | | | | | $ | 66.27 | | | | | $ | 73.31 | | | | | $ | 80.35 | | | | | $ | 87.40 | | |
12.0% | | | | $ | 50.27 | | | | | $ | 57.05 | | | | | $ | 63.83 | | | | | $ | 70.61 | | | | | $ | 77.39 | | | | | $ | 84.17 | | |
13.0% | | | | $ | 48.45 | | | | | $ | 54.98 | | | | | $ | 61.51 | | | | | $ | 68.04 | | | | | $ | 74.57 | | | | | $ | 81.10 | | |
Annual Estimate Variance | | | 9.0x | | | 10.0x | | | 11.0x | | | 12.0x | | | 13.0x | | | 14.0x | | ||||||||||||||||||
(15.0%) | | | | $ | 33.44 | | | | | $ | 36.84 | | | | | $ | 40.24 | | | | | $ | 43.64 | | | | | $ | 47.03 | | | | | $ | 50.43 | | |
(10.0%) | | | | $ | 35.24 | | | | | $ | 38.84 | | | | | $ | 42.44 | | | | | $ | 46.03 | | | | | $ | 49.63 | | | | | $ | 53.23 | | |
(5.0%) | | | | $ | 37.04 | | | | | $ | 40.84 | | | | | $ | 44.63 | | | | | $ | 48.43 | | | | | $ | 52.23 | | | | | $ | 56.03 | | |
0.0% | | | | $ | 38.84 | | | | | $ | 42.84 | | | | | $ | 46.83 | | | | | $ | 50.83 | | | | | $ | 54.83 | | | | | $ | 58.83 | | |
5.0% | | | | $ | 40.64 | | | | | $ | 44.83 | | | | | $ | 49.03 | | | | | $ | 53.23 | | | | | $ | 57.43 | | | | | $ | 61.62 | | |
10.0% | | | | $ | 42.44 | | | | | $ | 46.83 | | | | | $ | 51.23 | | | | | $ | 55.63 | | | | | $ | 60.03 | | | | | $ | 64.42 | | |
15.0% | | | | $ | 44.24 | | | | | $ | 48.83 | | | | | $ | 53.43 | | | | | $ | 58.03 | | | | | $ | 62.62 | | | | | $ | 67.22 | | |
Regional Group: | | |||
Buyer (State) | | | Target (State) | |
QCR Holdings, Inc. (IL) | | | Guaranty Federal Bancshares, Inc. (MO) | |
German American Bancorp, Inc. (IN) | | | Citizens Union Bancorp of Shelbyville, Inc. (KY) | |
Arbor Bancorp, Inc. (MI) | | | FNBH Bancorp, Inc. (MI) | |
Stock Yards Bancorp, Inc. (KY) | | | Commonwealth Bancshares, Inc. (KY) | |
Finward Bancorp (IN) | | | Royal Financial, Inc. (IL) | |
Farmers National Banc Corp. (OH) | | | Cortland Bancorp (OH) | |
Nicolet Bankshares, Inc. (WI) | | | County Bancorp, Inc. (WI) | |
Stock Yards Bancorp, Inc. (KY) | | | Kentucky Bancshares, Inc. (KY) | |
Central Bancompany, Inc. (MO) | | | Platte County Bancshares, Inc. (MO) | |
First Midwest Bancorp, Inc. (IL) | | | Bankmanagers Corp. (WI) | |
Associated Banc-Corp (WI) | | | First Staunton Bancshares, Inc. (IL) | |
Central Bancompany, Inc. (MO) | | | Liberty Bancorp, Inc. (MO) | |
ChoiceOne Financial Services, Inc. (MI) | | | County Bank Corp (MI) | |
Nationwide Group: | | |||
Buyer (State) | | | Target (State) | |
Business First Bancshares, Inc. (LA) | | | Texas Citizens Bancorp, Inc. (TX) | |
Simmons First National Corporation (AK) | | | Triumph Bancshares, Inc. (TN) | |
Bank of Marin Bancorp (CA) | | | American River Bankshares (CA) | |
Shore Bancshares, Inc.(MD) | | | Severn Bancorp, Inc. (MD) | |
BancorpSouth Bank (MS) | | | FNS Bancshares, Inc. (AL) | |
First Bancshares, Inc. (MS) | | | Southwest Georgia Financial Corp. (GA) | |
Centreville Bank (RI) | | | PB Bancorp, Inc. (CT) | |
Associated Banc-Corp (WI) | | | First Staunton Bancshares, Inc. (IL) | |
Columbia Financial, Inc. (NJ) | | | Stewardship Financial Corporation (NJ) | |
Community Bank System, Inc. (NY) | | | Kinderhook Bank Corp. (NY) | |
| | | Price-to- LTM Earnings Multiple | | | Price-to- Common Tangible Book Value Multiple | | | Price-to-Adjusted Common Tangible Book Value Multiple(1) | | | Premium-to-Core Deposits Multiple(2) | | ||||||||||||
Aggregate Merger Consideration | | | | | 18.4x | | | | | | 175.7% | | | | | | 188.9% | | | | | | 9.06% | | |
Precedent Merger Transactions Regional Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
25th Percentile | | | | | 12.7x | | | | | | 142.6% | | | | | | 155.4% | | | | | | 6.02% | | |
Median | | | | | 14.1x | | | | | | 161.4% | | | | | | 166.8% | | | | | | 6.62% | | |
75th Percentile | | | | | 16.3x | | | | | | 171.4% | | | | | | 199.5% | | | | | | 9.98% | | |
Precedent Merger Transactions Nationwide Group: | | | | | | | | | | | | | | | | | | | | | | | | | |
25th Percentile | | | | | 17.0x | | | | | | 142.4% | | | | | | 155.2% | | | | | | 5.21% | | |
Median | | | | | 17.3x | | | | | | 155.6% | | | | | | 167.8% | | | | | | 8.31% | | |
75th Percentile | | | | | 20.0x | | | | | | 175.6% | | | | | | 188.5% | | | | | | 9.63% | | |
| | | Tangible Equity/ Tangible Assets | | | Core Deposits(1) | | | LTM ROAA(2) | | | LTM ROAE(2) | | | Efficiency Ratio | | | NPAs/ Assets(3) | | | LLR/ NPLS(4) | | |||||||||||||||||||||
Denmark | | | | | 9.89% | | | | | | 92.5% | | | | | | 1.00% | | | | | | 9.77% | | | | | | 65.2% | | | | | | 0.42% | | | | | | 277.1% | | |
Precedent Transactions – Regional Group Median: | | | | | 10.0% | | | | | | 93.6% | | | | | | 1.11% | | | | | | 11.1% | | | | | | 63.9% | | | | | | 0.49% | | | | | | 159.9% | | |
Precedent Transactions – Nationwide Group Median: | | | | | 9.37% | | | | | | 92.0% | | | | | | 0.86% | | | | | | 8.66% | | | | | | 68.1% | | | | | | 0.84% | | | | | | 111.0% | | |
| | | Pay-to- Trade Ratios(1) | | |||
Merger Pay-to-Trade Ratio | | | | | 81.5% | | |
Precedent Merger Transactions Regional Group: | | | | | | | |
25th Percentile | | | | | 72.8% | | |
Median | | | | | 95.7% | | |
75th Percentile | | | | | 109.9% | | |
Precedent Merger Transactions Nationwide Group: | | | | | | | |
25th Percentile | | | | | 84.7% | | |
Median | | | | | 103.9% | | |
75th Percentile | | | | | 113.1% | | |
Implied Multiple Value for Denmark Common Stock Based On: | | | Aggregate Merger Consideration ($m) | | | Price-to- LTM Earnings Multiple(1) | | | Price-to- Tangible Book Value Multiple(1) | | | Price-to- Tangible Book Value Multiple(1)(2) | | | Premium-to- Core Deposits Multiple(1)(3) | | |||||||||||||||
Aggregate Merger Consideration | | | | $ | 119.4 | | | | | | 18.4x | | | | | | 175.5% | | | | | | 188.7% | | | | | | 9.04% | | |
DCF Analysis – Terminal P/E Multiple | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value | | | | $ | 111.6 | | | | | | 20.3x | | | | | | 164.1% | | | | | | 174.6% | | | | | | 8.02% | | |
DCF Analysis – Terminal P/ TBV Multiple | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value | | | | $ | 112.1 | | | | | | 20.4x | | | | | | 164.7% | | | | | | 175.4% | | | | | | 8.10% | | |
Value of the Aggregate Merger Consideration: $119,399 | | ||||||||||||||||||
Six Factor Average Implied Merger Value(2): $121,542 | | ||||||||||||||||||
Implied Value for Denmark Common Stock Based Upon:(3) | | | Minimum Implied Value | | | Average or Midpoint Implied Value | | | Maximum Implied Value | | |||||||||
Comparable M&A Transactions – Regional Group | | | | $ | 91,687 | | | | | $ | 102,969 | | | | | $ | 109,767 | | |
Comparable M&A Transactions – Nationwide Group | | | | $ | 105,320 | | | | | $ | 109,738 | | | | | $ | 115,238 | | |
Pay-to-Trade Implied Value –��Regional Group Group(4) | | | | $ | 106,864 | | | | | $ | 140,404 | | | | | $ | 161,214 | | |
Pay-to-Trade Implied Value – Nationwide Group | | | | $ | 124,332 | | | | | $ | 152,423 | | | | | $ | 165,874 | | |
DCF – Terminal P/E Multiple | | | | $ | 95,858 | | | | | $ | 111,646 | | | | | $ | 130,763 | | |
DCF – Terminal P/ TBV Multiple | | | | $ | 109,142 | | | | | $ | 112,071 | | | | | $ | 123,050 | | |
| | | Bank First Common Stock | | | Denmark Class A Common Stock | | | Denmark Class B Common Stock | | | Implied Value of One Share of Denmark Common Stock to be Converted into Bank First Common Stock | | ||||||||||||
January 14, 2022 | | | | $ | 71.64 | | | | | $ | 23.90 | | | | | $ | 23.10 | | | | | $ | 37.80 | | |
April 21, 2022 | | | | $ | 72.59 | | | | | $ | 38.18 | | | | | $ | 36.25 | | | | | $ | 38.30 | | |
Date | | | High | | | Low | | ||||||
2020 | | | | | | | | | | | | | |
First Quarter | | | | $ | 27.85 | | | | | $ | 26.70 | | |
Second Quarter | | | | $ | 26.00 | | | | | $ | 23.00 | | |
Third Quarter | | | | $ | 24.50 | | | | | $ | 23.10 | | |
Fourth Quarter | | | | $ | 25.50 | | | | | $ | 23.50 | | |
2021 | | | | | | | | | | | | | |
First Quarter | | | | $ | 25.95 | | | | | $ | 24.75 | | |
Second Quarter | | | | $ | 26.00 | | | | | $ | 24.75 | | |
Third Quarter | | | | $ | 25.00 | | | | | $ | 24.75 | | |
Fourth Quarter | | | | $ | 26.50 | | | | | $ | 23.70 | | |
Date | | | High | | | Low | | ||||||
2020 | | | | | | | | | | | | | |
First Quarter | | | | $ | 25.50 | | | | | $ | 25.50 | | |
Second Quarter | | | | $ | 25.50 | | | | | $ | 25.00 | | |
Third Quarter | | | | $ | 25.00 | | | | | $ | 23.37 | | |
Fourth Quarter | | | | $ | 23.37 | | | | | $ | 23.37 | | |
2021 | | | | | | | | | | | | | |
First Quarter | | | | $ | 24.00 | | | | | $ | 23.37 | | |
Second Quarter | | | | $ | 23.50 | | | | | $ | 23.00 | | |
Third Quarter | | | | $ | 23.50 | | | | | $ | 23.00 | | |
Fourth Quarter | | | | $ | 24.75 | | | | | $ | 23.10 | | |
| | | Cash Dividends Per Share | | |||
2021 | | | | | | | |
First Quarter | | | | $ | — | | |
Second Quarter | | | | $ | 0.295 | | |
Third Quarter | | | | $ | — | | |
Fourth Quarter | | | | $ | 0.295 | | |
2020 | | | | | | | |
First Quarter | | | | $ | — | | |
Second Quarter | | | | $ | 0.300 | | |
Third Quarter | | | | $ | — | | |
Fourth Quarter | | | | $ | 0.300 | | |
Market Area County | | | Market Rank | | | No. of Institutions in market | | | Deposits in Market (in 000’s) | | | Market Share | | ||||||||||||
Brown County, Wisconsin | | | | | 6 | | | | | | 18 | | | | | $ | 9,986,436 | | | | | | 4.61% | | |
Manitowoc County, Wisconsin | | | | | 5 | | | | | | 9 | | | | | $ | 2,115,528 | | | | | | 4.87% | | |
Shawano County, Wisconsin | | | | | 7 | | | | | | 9 | | | | | $ | 579,305 | | | | | | 4.57% | | |
Market Area | | | Market Rank | | | No. of Institutions in market | | | Deposits in Market (in 000’s) | | | Market Share | | ||||||||||||
Denmark, Wisconsin | | | | | 1 | | | | | | 1 | | | | | $ | 205,708 | | | | | | 100.0% | | |
Green Bay, Wisconsin | | | | | 8 | | | | | | 15 | | | | | $ | 8,780,796 | | | | | | 2.63% | | |
Whitelaw, Wisconsin | | | | | 1 | | | | | | 1 | | | | | $ | 57,274 | | | | | | 100.0% | | |
Reedsville, Wisconsin | | | | | 1 | | | | | | 1 | | | | | $ | 45,712 | | | | | | 100.0% | | |
De Pere, Wisconsin | | | | | 6 | | | | | | 6 | | | | | $ | 679,591 | | | | | | 3.41% | | |
Shawano, Wisconsin | | | | | 4 | | | | | | 5 | | | | | $ | 341,816 | | | | | | 7.74% | | |
Office Location | | | Type of Location | | | Owned or Leased | |
2646 Noel Drive, Green Bay, Wisconsin 54311 | | | Branch Office | | | Owned | |
202 North Hickory Street, Whitelaw, Wisconsin 54247 | | | Branch Office | | | Owned | |
427 Manitowoc Street, Reedsville, Wisconsin 54230 | | | Branch Office | | | Owned | |
2603 Glendale Avenue Green Bay, Wisconsin 54313 | | | Branch Office | | | Owned | |
1740 Scheuring Road De Pere, Wisconsin 54115 | | | Branch Office | | | Leased | |
835 East Green Bay Street Shawano, Wisconsin 54166 | | | Branch Office | | | Owned | |
Directors, Executive Officers and 5% Shareholders | | | Amount and Nature of Beneficial Ownership of Common Stock(1)(2) | | | Ownership as % of Common Stock Outstanding(3) | | | | | |||
Jacquelyn Engebos | | | 12,386(4) | | | | | * | | | | ||
Jeffrey D. Greeneway | | | 245(5) | | | | | * | | | | ||
Thomas N. Hartman | | | 9,798(6) | | | | | * | | | | ||
Michael L. Heim | | | 8,658(7) | | | | | * | | | | ||
Karen A. Monfre | | | 124 | | | | | * | | | | ||
William F. Noel | | | 95,758(8) | | | | | 3.1% | | | | ||
John P. Olsen | | | 27,738 | | | | | * | | | | ||
Scot G. Thompson | | | 24,653(9) | | | | | * | | | | ||
Thomas M. Vande Corput | | | 1,947(10) | | | | | * | | | | ||
All Directors and Executive Officers as a Group (9 person) | | | 181,307 | | | | | 5.8% | | | | ||
5% Shareholders | | | | | | | | | | | | ||
None | | | | | | | | | | | |
| | | Year ended December 31, 2021 | | | Year ended December 31, 2020 | | ||||||||||||||||||||||||||||||
| | | Average Balances(1) | | | Interest Income/ Expense | | | Average Yield/ Rates(2) | | | Average Balances(1) | | | Interest Income/ Expense | | | Average Yield/ Rates(2) | | ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities | | | | $ | 34,993 | | | | | $ | 667 | | | | | | 1.91% | | | | | $ | 35,214 | | | | | $ | 810 | | | | | | 2.30% | | |
Federal funds sold and other interest-earning balances | | | | | 103,117 | | | | | | 167 | | | | | | 0.16% | | | | | | 70,469 | | | | | | 274 | | | | | | 0.39% | | |
Loans(3)(4) | | | | | 477,473 | | | | | | 22,120 | | | | | | 4.63% | | | | | | 471,213 | | | | | | 21,591 | | | | | | 4.58% | | |
Total interest earning assets | | | | $ | 615,583 | | | | | $ | 22,954 | | | | | | 3.73% | | | | | $ | 576,896 | | | | | $ | 22,675 | | | | | | 3.93% | | |
Noninterest earning assets, net | | | | | 44,735 | | | | | | | | | | | | | | | | | | 31,624 | | | | | | | | | | | | | | |
Total Assets | | | | $ | 660,318 | | | | | | | | | | | | | | | | | $ | 608,520 | | | | | | | | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing transaction accounts | | | | $ | 73,529 | | | | | $ | 159 | | | | | | 0.22% | | | | | $ | 58,952 | | | | | $ | 148 | | | | | | 0.25% | | |
Savings and money market | | | | | 250,566 | | | | | | 275 | | | | | | 0.11% | | | | | | 199,314 | | | | | | 479 | | | | | | 0.24% | | |
Time deposits | | | | | 121,931 | | | | | | 1,602 | | | | | | 1.31% | | | | | | 144,295 | | | | | | 2,578 | | | | | | 1.79% | | |
Total interest-bearing deposits | | | | $ | 446,026 | | | | | $ | 2,036 | | | | | | 0.46% | | | | | $ | 402,561 | | | | | $ | 3,205 | | | | | | 0.80% | | |
Borrowings | | | | | 4,934 | | | | | | 569 | | | | | | 11.37% | | | | | | 27,120 | | | | | | 1,349 | | | | | | 4.89% | | |
Total interest-bearing liabilities | | | | $ | 450,960 | | | | | $ | 2,605 | | | | | | 0.58% | | | | | $ | 429,681 | | | | | $ | 4,554 | | | | | | 1.05% | | |
Noninterest bearing demand deposits and other liabilities and equity | | | | | 209,358 | | | | | | | | | | | | | | | | | | 178,839 | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | | | $ | 660,318 | | | | | | | | | | | | | | | | | $ | 608,520 | | | | | | | | | | | | | | |
Interest rate spread(5) | | | | | | | | | | | | | | | | | 3.15% | | | | | | | | | | | | | | | | | | 2.88% | | |
Net interest income and net yield on earning assets(6) | | | | | | | | | | $ | 20,349 | | | | | | 3.31% | | | | | | | | | | | $ | 18,121 | | | | | | 3.14% | | |
Interest free funds supporting earning assets(7) | | | | $ | 138,801 | | | | | | | | | | | | | | | | | $ | 110,143 | | | | | | | | | | | | | | |
| | | Year ended December 31, 2020 | | | Year ended December 31, 2019 | | ||||||||||||||||||||||||||||||
| | | Average Balances(1) | | | Interest Income/ Expense | | | Average Yield/ Rates(2) | | | Average Balances(1) | | | Interest Income/ Expense | | | Average Yield/ Rates(2) | | ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities | | | | $ | 35,214 | | | | | $ | 810 | | | | | | 2.30% | | | | | $ | 37,371 | | | | | $ | 989 | | | | | | 2.65% | | |
Federal funds sold and other interest-earning balances | | | | | 70,469 | | | | | | 274 | | | | | | 0.39% | | | | | | 34,560 | | | | | | 686 | | | | | | 1.99% | | |
Loans(3)(4) | | | | | 471,213 | | | | | | 21,591 | | | | | | 4.58% | | | | | | 424,237 | | | | | | 21,115 | | | | | | 4.98% | | |
Total interest earning assets | | | | $ | 576,896 | | | | | $ | 22,675 | | | | | | 3.93% | | | | | $ | 496,168 | | | | | $ | 22,790 | | | | | | 4.59% | | |
Noninterest earning assets, net | | | | | 31,624 | | | | | | | | | | | | | | | | | | 21,104 | | | | | | | | | | | | | | |
Total Assets | | | | $ | 608,520 | | | | | | | | | | | | | | | | | $ | 517,272 | | | | | | | | | | | | | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing transaction accounts | | | | $ | 58,952 | | | | | $ | 148 | | | | | | 0.22% | | | | | $ | 46,826 | | | | | $ | 161 | | | | | | 0.34% | | |
Savings and money market | | | | | 199,314 | | | | | | 479 | | | | | | 0.24% | | | | | | 171,718 | | | | | | 845 | | | | | | 0.49% | | |
Time deposits | | | | | 144,295 | | | | | | 2,578 | | | | | | 1.79% | | | | | | 133,474 | | | | | | 2,598 | | | | | | 1.95% | | |
Total interest-bearing deposits | | | | $ | 402,561 | | | | | $ | 3,205 | | | | | | 0.80% | | | | | $ | 352,018 | | | | | $ | 3,604 | | | | | | 1.02% | | |
Borrowings | | | | | 27,120 | | | | | | 1,349 | | | | | | 4.89% | | | | | | 26,590 | | | | | | 660 | | | | | | 2.45% | | |
Total interest-bearing liabilities | | | | $ | 429,681 | | | | | $ | 4,554 | | | | | | 1.05% | | | | | $ | 378,608 | | | | | $ | 4,264 | | | | | | 1.12% | | |
Noninterest bearing demand deposits and other liabilities and equity | | | | | 178,839 | | | | | | | | | | | | | | | | | | 138,664 | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity | | | | $ | 608,520 | | | | | | | | | | | | | | | | | $ | 517,272 | | | | | | | | | | | | | | |
Interest rate spread(5) | | | | | | | | | | | | | | | | | 2.88% | | | | | | | | | | | | | | | | | | 3.47% | | |
Net interest income and net yield on earning assets(6) | | | | | | | | | | $ | 18,121 | | | | | | 3.14% | | | | | | | | | | | $ | 18,526 | | | | | | 3.74% | | |
Interest free funds supporting earning assets(7) | | | | $ | 110,143 | | | | | | | | | | | | | | | | | $ | 73,176 | | | | | | | | | | | | | | |
| | | Increase (Decrease) Due to | | |||||||||||||||
(Dollars in thousands) | | | Rate | | | Volume | | | Net | | |||||||||
Interest earned on: | | | | | | | | | | | | | | | | | | | |
Securities(1) | | | | | (84) | | | | | | (59) | | | | | | (143) | | |
Federal Funds sold and other interest-earning balances | | | | | (170) | | | | | | 63 | | | | | | (107) | | |
Loans(2) | | | | | (1,614) | | | | | | 2,143 | | | | | | 529 | | |
Total interest-earning assets | | | | | (1,868) | | | | | | 2,147 | | | | | | 279 | | |
Interest paid on: | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | (994) | | | | | | (175) | | | | | | (1,169) | | |
Borrowings | | | | | 594 | | | | | | (1,374) | | | | | | (780) | | |
Total interest-bearing liabilities | | | | | (400) | | | | | | (1,549) | | | | | | (1,949) | | |
Changes in Net Interest Income(3) | | | | | | | | | | | | | | | | | 2,228 | | |
| | | Increase (Decrease) Due to | | |||||||||||||||
(Dollars in thousands) | | | Rate | | | Volume | | | Net | | |||||||||
Interest earned on: | | | | | | | | | | | | | | | | | | | |
Securities(1) | | | | | (135) | | | | | | (43) | | | | | | (178) | | |
Federal Funds sold and other interest-earning balances | | | | | (754) | | | | | | 342 | | | | | | (412) | | |
Loans(2) | | | | | (1,811) | | | | | | 2,286 | | | | | | 475 | | |
Total interest-earning assets | | | | | (2,700) | | | | | | 2,585 | | | | | | (115) | | |
Interest paid on: | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | (715) | | | | | | 317 | | | | | | (398) | | |
Borrowings | | | | | 733 | | | | | | (45) | | | | | | 688 | | |
Total interest-bearing liabilities | | | | | 18 | | | | | | 272 | | | | | | 290 | | |
Changes in Net Interest Income(3) | | | | | | | | | | | | | | | | | (405) | | |
Change in interest rates (basis points) | | | % Change in Net Interest Income | | | % Change in Economic Value of Equity | | ||||||
+400 | | | | | -6.50% | | | | | | 8.30% | | |
+300 | | | | | -5.80% | | | | | | 3.00% | | |
+200 | | | | | -3.50% | | | | | | -0.20% | | |
+100 | | | | | -1.10% | | | | | | -2.10% | | |
-100 | | | | | -2.30% | | | | | | 0.50% | | |
| | | Years Ended December 31, (Dollars in thousands) | | |||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Average loans outstanding | | | | $ | 476,763 | | | | | $ | 470,019 | | | | | $ | 423,965 | | | | | $ | 403,631 | | | | | $ | 369,981 | | |
Loans, end of period | | | | $ | 479,057 | | | | | $ | 475,953 | | | | | $ | 434,770 | | | | | $ | 420,827 | | | | | $ | 372,480 | | |
ALLL, at beginning of year | | | | $ | 7,668 | | | | | $ | 6,891 | | | | | $ | 6,787 | | | | | $ | 6,258 | | | | | $ | 5,754 | | |
Loans charged off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | | — | | | | | | 31 | | | | | | 18 | | | | | | — | | | | | | — | | |
Commercial Real Estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction & Land Dev | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agricultural Real Estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial | | | | | — | | | | | | 43 | | | | | | 2 | | | | | | — | | | | | | — | | |
Agricultural | | | | | — | | | | | | — | | | | | | 19 | | | | | | 4 | | | | | | 14 | | |
Consumer and other | | | | | 2 | | | | | | 4 | | | | | | 16 | | | | | | — | | | | | | 22 | | |
Total loans charged off | | | | | 2 | | | | | | 78 | | | | | | 55 | | | | | | 4 | | | | | | 36 | | |
Recoveries of loans previously charged off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | | 34 | | | | | | 42 | | | | | | 31 | | | | | | 47 | | | | | | 90 | | |
Commercial Real Estate | | | | | — | | | | | | — | | | | | | 65 | | | | | | 68 | | | | | | 15 | | |
Construction & Land Dev | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | — | | |
Agricultural Real Estate | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial | | | | | 4 | | | | | | 33 | | | | | | 4 | | | | | | 4 | | | | | | 8 | | |
Agricultural | | | | | 33 | | | | | | 7 | | | | | | 52 | | | | | | 33 | | | | | | 40 | | |
Consumer and other | | | | | 4 | | | | | | — | | | | | | 7 | | | | | | 6 | | | | | | 12 | | |
Total loans recovered | | | | | 75 | | | | | | 120 | | | | | | 159 | | | | | | 158 | | | | | | 165 | | |
Net loans charged off (“NCOs”) | | | | | (73) | | | | | | (42) | | | | | | (104) | | | | | | (154) | | | | | | (129) | | |
Additions to ALLL charged to operations | | | | | — | | | | | | 735 | | | | | | — | | | | | | 375 | | | | | | 375 | | |
ALLL, at end of year | | | | $ | 7,741 | | | | | $ | 7,668 | | | | | $ | 6,891 | | | | | $ | 6,787 | | | | | $ | 6,258 | | |
Ratio of NCOs (recoveries) during period to average loans outstanding | | | | | (0.02)% | | | | | | (0.01)% | | | | | | (0.02)% | | | | | | (0.04)% | | | | | | (0.03)% | | |
Ratio of ALLL to NCOs (recoveries) | | | | | (10,604)% | | | | | | (18,257)% | | | | | | (6,626)% | | | | | | (4,407)% | | | | | | (4,851)% | | |
Ratio of ALLL to total loans end of period | | | | | 1.62% | | | | | | 1.61% | | | | | | 1.58% | | | | | | 1.61% | | | | | | 1.68% | | |
Ratio of Nonaccrual loans to total loans outstanding | | | | | 0.09% | | | | | | 0.11% | | | | | | 0.10% | | | | | | 0.16% | | | | | | 0.32% | | |
Ratio of ALLL to nonaccrual loans | | | | | 1,716% | | | | | | 1,423% | | | | | | 1,581% | | | | | | 1,014% | | | | | | 536% | | |
| | | As of December 31, (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | % of Total Loans | | | Amount | | | % of Total Loans | | | Amount | | | % of Total Loans | | | Amount | | | % of Total Loans | | | Amount | | | % of Total Loans | | ||||||||||||||||||||||||||||||
Residential Real Estate | | | | $ | 628 | | | | | | 18.4% | | | | | $ | 494 | | | | | | 14.4% | | | | | $ | 495 | | | | | | 16.4% | | | | | $ | 537 | | | | | | 16.9% | | | | | $ | 499 | | | | | | 17.0% | | |
Commercial Real Estate | | | | | 3,236 | | | | | | 34.1% | | | | | | 2,765 | | | | | | 30.8% | | | | | | 1,846 | | | | | | 29.2% | | | | | | 1,370 | | | | | | 26.6% | | | | | | 1,105 | | | | | | 25.0% | | |
Construction & Land Dev | | | | | 253 | | | | | | 5.6% | | | | | | 229 | | | | | | 4.5% | | | | | | 189 | | | | | | 5.1% | | | | | | 100 | | | | | | 3.2% | | | | | | 55 | | | | | | 2.2% | | |
Agricultural Real Estate | | | | | 1,397 | | | | | | 16.2% | | | | | | 1,432 | | | | | | 15.4% | | | | | | 1,609 | | | | | | 18.1% | | | | | | 1,977 | | | | | | 19.8% | | | | | | 1,812 | | | | | | 22.4% | | |
Commercial | | | | | 1,062 | | | | | | 16.8% | | | | | | 1,169 | | | | | | 24.9% | | | | | | 934 | | | | | | 19.0% | | | | | | 1,134 | | | | | | 20.3% | | | | | | 873 | | | | | | 18.2% | | |
Agricultural | | | | | 718 | | | | | | 7.0% | | | | | | 757 | | | | | | 7.9% | | | | | | 1,005 | | | | | | 10.1% | | | | | | 1,280 | | | | | | 11.3% | | | | | | 1,297 | | | | | | 12.7% | | |
Consumer and other | | | | | 15 | | | | | | 1.9% | | | | | | 19 | | | | | | 2.1% | | | | | | 19 | | | | | | 2.3% | | | | | | 11 | | | | | | 1.9% | | | | | | 14 | | | | | | 2.6% | | |
Unallocated | | | | | 432 | | | | | | 0.0% | | | | | | 803 | | | | | | 0.0% | | | | | | 794 | | | | | | 0.0% | | | | | | 378 | | | | | | 0.0% | | | | | | 603 | | | | | | 0.0% | | |
Total Allowance | | | | $ | 7,741 | | | | | | 100.0% | | | | | $ | 7,668 | | | | | | 100.0% | | | | | $ | 6,891 | | | | | | 100.0% | | | | | $ | 6,787 | | | | | | 100.0% | | | | | $ | 6,258 | | | | | | 100.0% | | |
| | | As of December 31, (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | ||||||||||||||||||||||||||||||
Residential real estate | | | | $ | 88,372 | | | | | | 18.4% | | | | | $ | 68,705 | | | | | | 14.4% | | | | | $ | 71,068 | | | | | | 16.3% | | | | | $ | 71,153 | | | | | | 16.9% | | | | | $ | 63,237 | | | | | | 17.0% | | |
Commercial real estate | | | | | 163,457 | | | | | | 34.1 | | | | | | 146,985 | | | | | | 30.9 | | | | | | 126,936 | | | | | | 29.2 | | | | | | 112,106 | | | | | | 26.6 | | | | | | 92,944 | | | | | | 25.0 | | |
Construction & Land Dev | | | | | 26,679 | | | | | | 5.6 | | | | | | 21,352 | | | | | | 4.5 | | | | | | 21,990 | | | | | | 5.1 | | | | | | 13,252 | | | | | | 3.1 | | | | | | 8,022 | | | | | | 2.2 | | |
Agricultural real estate | | | | | 77,849 | | | | | | 16.3 | | | | | | 73,349 | | | | | | 15.4 | | | | | | 78,874 | | | | | | 18.1 | | | | | | 83,207 | | | | | | 19.8 | | | | | | 83,447 | | | | | | 22.4 | | |
Commercial | | | | | 80,679 | | | | | | 16.8 | | | | | | 118,641 | | | | | | 24.9 | | | | | | 82,395 | | | | | | 19.0 | | | | | | 85,548 | | | | | | 20.3 | | | | | | 67,896 | | | | | | 18.2 | | |
Agricultural | | | | | 33,448 | | | | | | 7.0 | | | | | | 37,873 | | | | | | 8.0 | | | | | | 43,692 | | | | | | 10.0 | | | | | | 47,376 | | | | | | 11.3 | | | | | | 47,145 | | | | | | 12.7 | | |
| | | As of December 31, (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | ||||||||||||||||||||||||||||||
Consumer & other | | | | | 8,863 | | | | | | 1.9 | | | | | | 10,104 | | | | | | 2.1 | | | | | | 9,815 | | | | | | 2.3 | | | | | | 8,815 | | | | | | 1.9 | | | | | | 9,789 | | | | | | 2.6 | | |
Less: deferred fees | | | | | (290) | | | | | | (0.1) | | | | | | (1,056) | | | | | | (0.2) | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | 0 | | | | | | 0.0 | | |
Total Loans | | | | $ | 479,057 | | | | | | 100.0% | | | | | $ | 475,953 | | | | | | 100.0% | | | | | $ | 434,770 | | | | | | 100.0% | | | | | $ | 420,827 | | | | | | 100.0% | | | | | $ | 372,480 | | | | | | 100.0% | | |
|
| | | December 31, (dollars in thousands) | | |||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
Nonaccrual loans | | | | $ | 451 | | | | | $ | 539 | | | | | $ | 436 | | | | | $ | 669 | | | | | $ | 1,168 | | |
Accruing loans past due 90 days or more | | | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans past due 30 – 89 days | | | | $ | — | | | | | | 152 | | | | | | 188 | | | | | | 174 | | | | | | 517 | | |
Restructured loans, accruing | | | | $ | 2,097 | | | | | | 209 | | | | | | 237 | | | | | | 250 | | | | | | 571 | | |
| | | Maturity | | | ||||||||||||||||||||||||||||||||
December 31, 2021 ($000s) | | | 1 yr or less | | | After 1 yr through 5 yrs | | | After 5 yrs through 15 yrs | | | After 15 yrs | | | Total | | | % of Total | | ||||||||||||||||||
Loans secured primarily by real estate: | | | | | | | | ||||||||||||||||||||||||||||||
Residential(1) | | | | $ | 3,148 | | | | | $ | 34,452 | | | | | $ | 35,395 | | | | | $ | 15,496 | | | | | $ | 88,491 | | | | | | 18.47% | | |
Construction | | | | | 8,958 | | | | | | 7,371 | | | | | | 10,349 | | | | | | — | | | | | | 26,678 | | | | | | 5.57% | | |
Commercial and agricultural | | | | | 33,934 | | | | | | 66,691 | | | | | | 13,211 | | | | | | — | | | | | | 113,836 | | | | | | 23.76% | | |
Commercial and ag production | | | | | 25,647 | | | | | | 124,262 | | | | | | 79,213 | | | | | | 12,211 | | | | | | 241,333 | | | | | | 50.38% | | |
Consumer and other | | | | | 791 | | | | | | 7,564 | | | | | | 364 | | | | | | — | | | | | | 8,719 | | | | | | 1.82% | | |
Total | | | | $ | 72,478 | | | | | $ | 240,340 | | | | | $ | 138,532 | | | | | $ | 27,707 | | | | | $ | 479,057 | | | | | | 100.00% | | |
Fixed Rate | | | | | 47,498 | | | | | | 228,447 | | | | | | 67,902 | | | | | | 5,130 | | | | | | 348,977 | | | | | | 72.85% | | |
Variable Rate | | | | | 24,980 | | | | | | 11,893 | | | | | | 70,630 | | | | | | 22,577 | | | | | | 130,080 | | | | | | 27.15% | | |
Total | | | | $ | 72,478 | | | | | $ | 240,340 | | | | | $ | 138,532 | | | | | $ | 27,707 | | | | | $ | 479,057 | | | | | | 100.00% | | |
| | | December 31, (Dollar in thousands) | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Securities Available for Sale: | | | | | | | | | | | | | | | | | | | |
U.S. Government Treasuries | | | | $ | 7,416 | | | | | $ | — | | | | | $ | — | | |
U.S. Government-sponsored agency MBS | | | | | 12,803 | | | | | | 11,255 | | | | | | 14,900 | | |
State and local governments | | | | | 15,125 | | | | | | 18,052 | | | | | | 19,242 | | |
Asset-backed securities | | | | | 814 | | | | | | 946 | | | | | | 1,085 | | |
Total AFS amortized cost | | | | $ | 36,158 | | | | | $ | 30,253 | | | | | $ | 35,227 | | |
Corporate equity securities | | | | $ | 3,725 | | | | | $ | 2,995 | | | | | $ | 3,111 | | |
Total carrying value of AFS securities and equity securities | | | | $ | 40,187 | | | | | $ | 34,325 | | | | | $ | 38,706 | | |
($000s) | | | Amortized Cost | | | Fair Value | | | Wtd Ave Yield | | ||||||
AFS securities | | | | | | | | | | | | | | | | |
U.S. Government Treasuries | | | | | | | | | | | | | | | | |
After one but within five years | | | | $ | 3,972 | | | | | $ | 3,938 | | | | 1.04% | |
After five but within ten years | | | | | 3,444 | | | | | | 3,395 | | | | 1.07% | |
Total U.S. Government Treasuries | | | | $ | 7,416 | | | | | $ | 7,333 | | | | 1.05% | |
U.S. Government-sponsored agency MBS | | | | | | | | | | | | | | | | |
Within one year | | | | $ | 131 | | | | | $ | 134 | | | | 2.22% | |
After one but within five years | | | | | 11,165 | | | | | | 11,237 | | | | 1.64% | |
After five but within ten years | | | | | 1,172 | | | | | | 1,197 | | | | 2.68% | |
After ten years | | | | | 335 | | | | | | 352 | | | | 3.33% | |
Total U.S. Government-sponsored agency MBS | | | | $ | 12,803 | | | | | $ | 12,920 | | | | 1.79% | |
State and local governments | | | | | | | | | | | | | | | | |
Within one year | | | | $ | 2,625 | | | | | $ | 2,642 | | | | 2.46% | |
After one but within five years | | | | | 3,282 | | | | | | 3,327 | | | | 2.35% | |
After five but within ten years | | | | | 9,218 | | | | | | 9,430 | | | | 2.69% | |
Total State and local governments | | | | $ | 15,125 | | | | | $ | 15,399 | | | | 2.58% | |
Asset-backed securities | | | | | | | | | | | | | | | | |
After five but within ten years | | | | $ | 814 | | | | | $ | 810 | | | | 0.90% | |
Total Asset-backed securities | | | | $ | 814 | | | | | $ | 810 | | | | 0.90% | |
Total AFS Securities | | | | $ | 36,158 | | | | | $ | 36,462 | | | | 1.94% | |
Equity securities | | | | | | | | | | | | | | | | |
Equity securities with readily determinable fair value | | | | $ | 416 | | | | | $ | 416 | | | | | |
Equity securities without readily determinable fair values | | | | | 3,309 | | | | | | 3,309 | | | | | |
Total Equity securities | | | | $ | 3,725 | | | | | $ | 3,725 | | | | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||||||||
(Dollars in thousands) | | | Amount | | | % of Total | | | Amount | | | % of Total | | | Amount | | | % of Total | | ||||||||||||||||||
Demand Deposits | | | | | 155,292 | | | | | | 25.27% | | | | | | 135,668 | | | | | | 24.09% | | | | | | 94,872 | | | | | | 20.74% | | |
NOW accounts | | | | | 81,316 | | | | | | 13.23% | | | | | | 69,245 | | | | | | 12.29% | | | | | | 49,874 | | | | | | 10.90% | | |
Savings accounts | | | | | 95,004 | | | | | | 15.46% | | | | | | 79,263 | | | | | | 14.07% | | | | | | 48,603 | | | | | | 10.63% | | |
Money market accounts | | | | | 175,734 | | | | | | 28.60% | | | | | | 149,613 | | | | | | 26.56% | | | | | | 133,032 | | | | | | 29.08% | | |
Time deposit accounts | | | | | 107,151 | | | | | | 17.44% | | | | | | 129,486 | | | | | | 22.99% | | | | | | 131,054 | | | | | | 28.65% | | |
Total | | | | | 614,497 | | | | | | 100.00% | | | | | | 563,275 | | | | | | 100.00% | | | | | | 457,435 | | | | | | 100.00% | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||||||||||||||||||||
| | | Amount | | | Rate | | | Amount | | | Rate | | | Amount | | | Rate | | ||||||||||||||||||
Noninterest-bearing demand deposits | | | | $ | 138,801 | | | | | | — % | | | | | $ | 110,143 | | | | | | — % | | | | | $ | 73,176 | | | | | | — % | | |
Interest-bearing transaction accounts | | | | | 73,529 | | | | | | 0.22% | | | | | | 58,952 | | | | | | 0.25% | | | | | | 46,826 | | | | | | 0.34% | | |
Savings and Money Market | | | | | 250,565 | | | | | | 0.11% | | | | | | 199,315 | | | | | | 0.24% | | | | | | 171,718 | | | | | | 0.49% | | |
Time deposits | | | | | 121,931 | | | | | | 1.31% | | | | | | 144,294 | | | | | | 1.79% | | | | | | 133,474 | | | | | | 1.95% | | |
Total average deposits | | | | | 584,826 | | | | | | 0.35% | | | | | | 512,704 | | | | | | 0.63% | | | | | | 425,194 | | | | | | 0.85% | | |
| Maturity: | | | | | | | |
| Within 3 months | | | | $ | 2,673 | | |
| After 3 months through 6 months | | | | | 1,661 | | |
| After 6 months through 12 months | | | | | 2,031 | | |
| After 12 months | | | | | 7,312 | | |
| Total time deposits of $250,000 or more | | | | $ | 13,677 | | |
| | | December 31 | | |||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Return on average assets | | | | | 0.98% | | | | | | 0.64% | | | | | | 0.96% | | |
Return on average equity | | | | | 9.63% | | | | | | 5.95% | | | | | | 7.81% | | |
Dividend payout ratio | | | | | 28.82% | | | | | | 47.95% | | | | | | 38.03% | | |
| | | Amount | | | Minimum For Capital Adequacy Purposes: | | | To Be Well Capitalized Under Prompt Corrective Action Provision: | | ||||||||||||||||||||||||
(Dollars in thousands) | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | |||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 60,434 | | | | | | 12.4% | | | | | $ | 21,952 | | | | | | ≥4.5% | | | | | $ | 31,708 | | | | ≥6.5% | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 66,552 | | | | | | 13.6% | | | | | $ | 39,025 | | | | | | ≥8.0% | | | | | $ | 48,782 | | | | ≥10.0% | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 60,434 | | | | | | 12.4% | | | | | $ | 29,269 | | | | | | ≥6.0% | | | | | $ | 39,025 | | | | ≥8.0% | |
Tier 1 Capital (to Average Assets)* | | | | $ | 60,434 | | | | | | 9.1% | | | | | $ | 26,660 | | | | | | ≥4.0% | | | | | $ | 33,325 | | | | ≥ 5.0% | |
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 55,654 | | | | | | 12.0% | | | | | $ | 20,842 | | | | | | ≥4.5% | | | | | $ | 30,105 | | | | ≥6.5% | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 61,466 | | | | | | 13.3% | | | | | $ | 37,053 | | | | | | ≥8.0% | | | | | $ | 46,316 | | | | ≥10.0% | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 55,654 | | | | | | 12.0% | | | | | $ | 27,789 | | | | | | ≥6.0% | | | | | $ | 37,053 | | | | ≥8.0% | |
Tier 1 Capital (to Average Assets)* | | | | $ | 55,654 | | | | | | 8.7% | | | | | $ | 25,655 | | | | | | ≥4.0% | | | | | $ | 32,069 | | | | ≥5.0% | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
Corporate Governance | | | Bank First is a Wisconsin corporation. The rights of Bank First shareholders are governed by Wisconsin law, the Bank First Articles and the Bank First Bylaws. | | | Denmark is a Wisconsin corporation. The rights of Denmark shareholders are governed by Wisconsin law, the Denmark Articles and the Denmark Bylaws. | |
Authorized Capital Stock | | | Bank First’s authorized capital stock consists of 20,000,000 shares of common stock, par value $0.01 per share, and 5,000,000 shares of preferred stock, par value $0.01 per share. The Bank First Articles authorize Bank First’s board of directors to issue shares of preferred stock in one or more series and to fix the designations, preferences, rights, qualifications, limitations or restrictions of the shares of Bank First preferred stock in each series. As of April 4, 2022, there were 7,583,386 shares of Bank First common stock outstanding and no shares of Bank First preferred stock outstanding. | | | Denmark is authorized to issue 11,000,000 shares, no par value, consisting of 10,000,000 Class A common stock and 1,000,000 Class B common stock. As of April 13, 2022, there were 3,012,964 shares of Denmark Class A common stock issued and outstanding and 89,285 shares of Denmark Class B common stock issued and outstanding. | |
Preemptive Rights | | | The Bank First Articles provide that shareholders do not have preemptive rights. | | | The Denmark Articles do not provide shareholders with preemptive rights. | |
Voting Rights | | | Each holder of shares of Bank First common stock is entitled to one vote for each share held on all questions submitted to holders of shares of Bank First common stock, provided, however, any person that beneficially owns, directly or indirectly, in excess of 20% of the voting power in the election of directors shall be | | | Each share of Denmark Class A common stock has one vote for each matter submitted to a vote at a meeting of shareholders. Each share of Denmark Class B common stock is only entitled to vote on matters as required under Wisconsin law. | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | limited to 10% of the full voting power of those shares. Other matters (other than a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by Wisconsin law or the Bank First Articles) require, of the shares represented at the meeting and entitled to vote on the subject matter, the votes cast within the voting group favoring the action to exceed the votes cast opposing the action, where the vote on the matter occurred at a shareholder meeting at which a quorum is present. | | | Other matters (other than a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by Wisconsin law or the Denmark Articles) require, of the shares represented at the meeting and entitled to vote on the subject matter, the votes cast within the voting group favoring the action to exceed the votes cast opposing the action, where the vote on the matter occurred at a shareholder meeting at which a quorum is present. | |
Cumulative Voting | | | Holders of shares of Bank First common stock do not have cumulative voting rights at elections of directors. | | | Holders of shares of Denmark Class A common stock do not have cumulative voting rights at elections of directors and the holders of Denmark Class B common stock are not entitled to vote at elections of directors. | |
Size of the Board of Directors | | | The Bank First Bylaws provide for a board of directors consisting of not less than 6 and not more than 15 directors as fixed from time to time by a resolution of Bank First’s board. Currently, there are twelve (12) directors on Bank First’s board of directors. | | | The Denmark Bylaws provide that the number of directors of the corporation shall be seven (7), or such other number as determined by the board of directors from time to time; provided however, the number of directors shall not be less than three (3) nor more than twelve (12). Currently, there are eight (8) directors on Denmark’s board of directors. | |
Independent Directors | | | A majority of the Bank First board of directors must be comprised of independent directors as defined in the listing rules of NASDAQ. | | | Denmark is not subject to any requirement with respect to independent directors. | |
Term of Directors and Classified Board | | | Bank First Articles and Bank First Bylaws provide that the directors shall be divided into three classes of not less than two nor more than five directors each, with one class to be elected annually. At each annual meeting of shareholders, directors elected to succeed those directors whose terms expire shall be elected for a term of office of three years, with each director to hold office until his or her successor shall have been elected and qualified or until their earlier resignation, death, or removal from office. | | | The Denmark Articles and Denmark Bylaws provide that directors shall be divided into three (3) classes, as nearly equal in number of directors as possible. At each annual meeting of shareholders, directors elected to succeed those directors whose terms expire shall be elected for a term of office of three years, with each director to hold office until his or her successor shall have been elected and qualified or until their earlier resignation, death, or removal from office. | |
Election of Directors | | | Bank First directors are elected by a plurality of the votes cast at an annual meeting of shareholders at which a quorum is present. | | | Denmark directors are elected by a plurality of the votes cast at an annual of shareholders at which a quorum is present. | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
Removal of Directors | | | The Bank First Articles provide that a director may be removed from office by the affirmative vote of the holders of 80% of the outstanding shares entitled to vote at an election of such director. | | | The Denmark Bylaws provide that a director may be removed from office (1) by the affirmative vote of the holders of 80% of the outstanding shares entitled to vote at an election of such director, or (2) when removal is recommended by an affirmative vote of the majority of the Board of directors, by shareholders holding shares entitled to vote for the election of such director, voting together as a single voting group, at a special meeting of shareholders called for such purpose at which quorum is present if the number of votes cast to remove the director exceeds the number of votes cast not to remove the director. | |
Filling Vacancies of Directors | | | The Bank First Articles and Bank First Bylaws provide that if a vacancy occurs, the remaining directors may fill such vacancy on the board of directors, including a vacancy created by an increase in the number of directors. In the absence of action by the remaining directors, the shareholders may fill such vacancy at a special meeting or an annual meeting in accordance with the Bank First Articles and Bylaws. A director elected to fill a vacancy will serve until the expiration of the term of his or her predecessor. Any vacancy created by the removal of a director by the shareholders may be replaced by an affirmative vote of 80% of the outstanding shares entitled to vote at an election of such director. | | | The Denmark Bylaws provide any vacancy occurring in the Board of directors may be filled only by the affirmative vote of a majority of the directors then in office, although such directors may constitute less than a quorum. If the vacant office was held by a director elected by a voting group of shareholders, only the remaining directors elected by that voting group may vote to fill the vacancy if it is filled by the directors. If there shall be no directors then in office, the shareholders shall be entitled to fill the vacancies on the board of directors. A vacancy that will occur at a specific later date, because of a resignation effective at a later date may be filled before the vacancy occurs, but the new director may not take office until the vacancy occurs. | |
Director Qualifications | | | Bank First Bylaws provide that any director who reaches the age of 70 may not be nominated for election to the board of directors, and any director who reaches the age of 70 during the course of his or her term as director will serve up to the first annual meeting following such birthday, at which point his or her term will end. | | | Denmark’s Bylaws provide that any director who reaches the age of 70 may not be nominated for election to the board of directors, and any director who reaches the age of 70 during the course of his or her term as director will serve until the end of his or her then-current term. Notwithstanding the foregoing, a majority of the board of directors or a committee appointed for the nomination or appointment of directors may vote to waive the age restriction provided that the director in question abstains from any such vote. | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
Amendments to Articles | | | The Bank First Articles provide that the board of directors may amend the Articles without shareholder approval pursuant to Section 180.1002 of Wisconsin law. Except as provided in Section 180.1002 of Wisconsin law, the Bank First Articles can only be amended by an affirmative vote of the holders of 66-2/3% of all outstanding shares of stock entitled to vote on such amendment. In the case of an amendment of Articles V (directors), VII (Amendment), VIII (Shareholders Vote Required for Merger), IX (Control Share Acquisitions), and X (Indemnification) of the Bank First Articles, the affirmative vote of the holders of at least 80% of the outstanding shares of stock entitled to vote on such amendment will be required. Notwithstanding the foregoing, the affirmative vote of a majority of the outstanding shares of stock entitled to vote on an amendment is sufficient to adopt any amendment which is approved by a resolution of the majority of the entire board of directors in office at such time, if it was adopted by the board prior to the mailing to shareholders of the notice of the meeting at which the shareholders’ vote on such matter is held. The Bank First Articles provide that if a vote to amend the Bank First Articles requires the vote of one or more class of outstanding shares, voting separately as a class, then the 66-2/3%, 80% or majority vote required by the Bank First Articles shall also apply to each such class, voting separately as a class. | | | The Denmark Articles may be amended in accordance with Wisconsin law, which generally requires the approval of the Denmark board of directors and the holders of a majority of the votes entitled to be cast on the amendment. | |
Bylaw Amendments | | | The Bank First Bylaws may be amended, altered or repealed and new bylaws may be adopted by the Bank First board of directors with an affirmative vote of a majority of directors present at, or participating in, any meeting at which a quorum is present. Bylaws adopted by the shareholders cannot be amended or repealed by the board of directors if such bylaw so provides. The Bank First Bylaws provide that any action taken or authorized by the shareholders or by the board of directors, which would be inconsistent with the Bank First Bylaws then in effect but is taken or authorized by an affirmative vote of not less than the number of shares or the number of directors required to amend the Bank First Bylaws so that the bylaws would be consistent with such action, shall be given the same effect as though the bylaws had | | | The Denmark Bylaws may be amended or repealed by the board of directors unless the shareholders in adopting, amending, or repealing a bylaw provide expressly that the board of directors may not amend or repeal that bylaw. The shareholders may amend or repeal the Denmark Bylaws even though the bylaws may also be amended or repealed by the board of directors. The Denmark Bylaws provide that any action taken or authorized by the shareholders by the affirmative vote of the holders of a majority of the shares of each voting group entitled to vote thereon or by the board of directors by affirmative vote of a majority of the directors, shall be given the same effect as though the Bylaws had been | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | been temporarily amended or suspended, but only so far as is necessary to permit the specific action so taken or authorized. | | | temporarily amended so far as is necessary to permit the specific action so taken or authorized | |
Merger, Consolidations or Sales of Substantially All Assets; Anti-Takeover Provisions | | | Bank First Articles provide that (A) any merger or consolidation with one or more other corporations (regardless of which is the surviving corporation) or (B) any sale, lease or exchange of all or substantially all of the property and assets of Bank First to or with one or more other corporations, persons or other entities requires the affirmative vote of at least 80% of the outstanding shares of capital stock entitled to vote on the matter. However, if a transaction referenced above is approved by a majority of the board of directors prior to the mailing of the notice of the meeting at which the shareholders’ vote on such matter is to be held, then an affirmative vote of a majority of the outstanding shares of capital stock entitled to vote on the matter shall be sufficient to approve such transaction. If Wisconsin law or the Bank First Articles require a vote of shareholders of one or more classes of outstanding shares, voting separately as a class, for approval of such transactions described above, then the 80% or majority vote required shall also apply to each such class, voting separately. | | | Under Wisconsin law, subject to certain exceptions, a merger or share exchange must be adopted and approved by the board of directors, and submitted to the shareholders at a meeting of a corporation’s shareholders for approval by each voting group entitled to vote separately on the plan, by a majority of all the votes entitled to be cast on the plan or share exchange by that voting group. | |
Annual Meetings of the Shareholders | | | Bank First Bylaws provide that the annual meeting of the shareholders is to be held once each calendar year, with the interval between such annual meetings to be no less than nine months nor more than 15 months. The annual meeting is to be held at such time and at such place as determined by the board of directors and stated in the notice. | | | The Denmark Bylaws provide that the annual meeting of shareholders of Denmark will be held on the fourth Tuesday in April of each year, or at such other time as determined by the board of directors. If the election of directors shall not be held on the day designated for the annual meeting, the board of directors will cause the election to be held at a special meeting of the shareholders as soon thereafter as is convenient. | |
Special Meetings of the Shareholders | | | Under the Bank First Bylaws, special meetings of the shareholders may be called by the Chairman of the board of directors or the Corporate Secretary, upon written request of a majority of the board of directors then in office. | | | The Denmark Bylaws provide that special meetings of the shareholders may be called for any purpose or purposes, unless otherwise prescribed by Wisconsin law, by the Board of directors, the Chairman of the Board, the President, or by the person designated in the written demand by holders of at least 10% of all of the votes entitled to be cast on any issue proposed to be considered at the proposed special meeting. The | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | | | | corporation shall give notice of such a special meeting within thirty days after the date that the demand is delivered to the corporation. | |
Advance Notice Provisions for Shareholder Nominations and Shareholder Business Proposals at Annual Meetings | | | Rule 14a-8 promulgated by the SEC under the Exchange Act establishes the rules for shareholder proposals intended to be included in a public company’s proxy statement. Rule 14a-8 applies to Bank First. Under the rule, a shareholder proposal must be received by the subject company at least 120 days before the anniversary of the date on which the company first mailed the previous year’s proxy statement to shareholders. If, however, the annual meeting date has been changed by more than 30 days from the date of the prior year’s meeting, or for special meetings, the proposal must be submitted within a reasonable time before the subject company begins to print and mail its proxy materials. Other than proposals brought under Rule 14a-8, the Bank First Bylaws set forth advance procedures for proposal by a shareholder of business to be transacted at an annual or special meeting. The Bank First Bylaws provide that, for any shareholder proposal to be presented in connection with a meeting of the shareholders, the shareholder must give timely written notice thereof to Bank First’s Corporate Secretary in compliance with the advance notice and eligibility requirements contained in the Bank First Bylaws. To be timely, a shareholder notice must be provided to the Corporate Secretary at the principal executive offices of Bank First; (1) in the case of an annual meeting of the shareholders, no earlier than the 120th day and no later than the 90th day prior to the first anniversary of the preceding year’s annual meeting (in the event the date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice will be considered timely if it is provided no earlier than the 120th day prior to the date of such annual meeting nor later than the 90th day prior to the date of such annual meeting, or if the first public announcement of such annual meeting is less than 100 days prior to such annual meeting, the 10th day following the day on which the public announcement of the date of such annual meeting is first made by Bank First), and (2) in the case of a special meeting of | | | Rule 14a-8 of the Exchange Act does not apply to Denmark. Under the Denmark Bylaws, a shareholder nomination or proposal for the annual meeting must be received by the Secretary of Denmark during the month of February of the year of the meeting to which such notice applies; provided, however, that in the event that the date of the annual meeting is not held on the fourth Tuesday of April in any year, notice by the shareholder must be delivered not earlier than the close of business on the 90th day prior to such annual meeting and not later than the close of business on the later of the 60th day prior to such annual meeting or the 10th day following the day on which an announcement of the date of such annual meeting is first made by Denmark to the shareholders. In the event that the number of directors to be elected to the board of directors is increased and there is no disclosure to the shareholders by Denmark naming all of the nominees for director or specifying the size of the increased board of directors by February 15th of such year, a shareholder’s notice will be considered timely, but only with respect to nominees for any new positions created by such increase, it if is delivered to or mailed to and received by the Secretary of Denmark no later than the close of business on the 10th day following the day on which such disclosure to shareholders was first made by Denmark. The notice must contain the detailed information specified in the Denmark Bylaws about the shareholder making the nomination or proposal and, as applicable, each nominee or the proposed business. Nominations that are not made in accordance with the foregoing provisions may be ruled out | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | the shareholders called for the purpose of electing directors, not earlier than the 120th day prior to such special meeting and no later than 90 days prior to such special meeting or the 10th day following the date on which notice of the date of such special meeting was mailed or public disclosure of the date of the special meeting was made (whichever occurs first). The notice must contain the detailed information specified in the Bank First Bylaws about the shareholder making the nomination or proposal and, as applicable, each nominee or the proposed business. Nominations that are not made in accordance with the foregoing provisions may be ruled out of order by the Chairman of the meeting. | | | of order by the Chairman of the meeting. | |
Notice of Shareholder Meetings | | | Bank First must give written, electronic transmission, or printed notice, or if such forms of personal notice are impracticable, public notice of the place, day and hour of each annual and special shareholders’ meeting. For annual meetings such notice must be no fewer than 50 days nor more than 120 days before the date of such meeting. For special meetings such notice must be no fewer than 20 days nor more than 120 days before the date of such meeting. Unless otherwise provided by Wisconsin law, notice of the annual meeting need not include a description of the purpose for which the meeting is called. | | | Denmark must give written notice stating the date, time and place of any meeting of shareholders and, in case of a special meeting, the purpose or purposes for which the meeting is called, shall be delivered not less than ten days nor more than sixty days before the date of the meeting (unless a different time is provided by Wisconsin law or the articles of incorporation), either personally or by mail, by or at the direction of the Chairman of the Board, the President or the Secretary, to each shareholder of record entitled to vote at such meeting and to such other persons as require by Wisconsin law. If a purpose of any shareholder meeting is to consider either; (a) an amendment to the Denmark Articles, (b) a plan of merger or share exchange, (c) the sale, lease, exchange, or other disposition of all, or substantially all of Denmark’s property, (d) the dissolution of Denmark, or (e) the removal of a director, the notice must so state and must be accompanied by a copy or summary of the; (i) articles of amendment, (ii) plan of merger or share exchange, or (iii) a description of the transaction for disposition of all Denmark’s property and must be given a sufficient number of days in advance of the meeting to comply with Wisconsin law. If the proposed action creates dissenters’ rights, the notice must state that shareholders are, or | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | | | | may be, entitled to assert such rights, and must be accompanied by a copy of Subchapter XIII of Wisconsin law. | |
Liability and Indemnification of Directors and Officers | | | Bank First Articles and Bank First Bylaws provide that Bank First shall indemnify, to the fullest extent permitted by Wisconsin law, each person who may serve or who has served at any time as a director or officer of Bank First or of any of its subsidiaries, or who at the request of Bank First may serve or at any time has served as a director, officer, partner, trustee, member of any decision-making committee, employee or agent of, or in a similar capacity with, another organization, for all reasonable expenses incurred in connection with any proceeding to the extent he or she has been successful on the merits or otherwise. Wisconsin law provides that Bank First shall indemnify a director who was wholly successful, on the merits or otherwise, in the defense of any proceeding to which he or she was a party because he or she was a director of Bank First against reasonable expenses incurred by him or her in connection with the proceeding. In cases where a director of officer is not successful on the merits or otherwise, Bank First shall indemnify a director or officer against liability incurred by the director or officer in a proceeding to which the director or officer was a party because he or she is a director or officer of Bank First, unless liability was incurred because the director or officer breached or failed to perform a duty that he or she owes to Bank First and the breach or failure to perform constitutes any of the following: (1) a willful failure to deal fairly with Bank First or its shareholders in connection with a matter in which the director or officer has a material conflict of interest; (2) a violation of the criminal law, unless the director or officer had reasonable cause to believe that his or her conduct was lawful or no reasonable cause to believe that his or her conduct was unlawful; (3) a transaction from which the director or officer derived an improper personal profit; or (4) willful misconduct. The termination of a proceeding by judgment, order, settlement or conviction, or upon a plea of no contest or an equivalent plea, does not, by itself, create a presumption that indemnification of a director or officer is not required. | | | Denmark’s Bylaws provide that Denmark shall indemnify, to the fullest extent permitted by Wisconsin law, each person who may serve or who has served at any time as a director, officer, or employee (as those terms are defined in the Denmark Articles) for all reasonable expenses incurred in connection with any proceeding to which such person was a party because he or she is a director officer or employee. Wisconsin law provides that Denmark shall indemnify a director or employee who was wholly successful, on the merits or otherwise, in the defense of any proceeding to which he or she was a director of Denmark against reasonable expenses incurred by him or her in connection with the proceeding. | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | Indemnification by Bank First includes payment of reasonable expenses incurred in defending a proceeding in advance of the final disposition of such action or proceeding upon receipt from the person to be indemnified of (i) a written affirmation of his or her good faith belief that he or she has not breached or failed to perform his or her duties and (ii) a written undertaking, executed personally or on his or her behalf, to repay the allowance and, if required by Bank First, to pay reasonable interest on the allowance to the extent that it is ultimately determined that indemnification is not required and that indemnification is not ordered by a court. This undertaking shall be an unlimited general obligation of the director or officer and may be accepted without reference to his or her ability to repay the allowance, and may be secured or unsecured. | | | | |
Limitation of Director Liability | | | The Bank First Bylaws provide that a director or officer is not liable to the corporation, its shareholders, or any person asserting rights on behalf of the corporation or shareholders, for damages, or any other monetary liabilities arising from a breach of, or failure to perform, any duty resulting solely from his or her status as a director, unless the person asserting liability proves that the breach or failure to perform constitutes; (a) a willful failure to deal with the corporation or shareholders in connection with a matter in which the director or officer had a material conflict of interest, (b) a violation of criminal law, unless the director or officer had reasonable cause to believe his or her conduct was lawful or no reasonable cause to believe his or her conduct was unlawful, (c) a transaction from which the director or officer derived an improper personal profit, or (d) willful misconduct. The limitation of liability of directors and officers does not apply for improper declarations of dividends, distribution of assets, corporate purchase of its own shares, distribution of assets to shareholders during liquidation, or for corporate loans made to an officer or director under Wisconsin law. | | | Wisconsin law states that a director is not liable to the corporation, its shareholders, or any person asserting rights on behalf of the corporation, or its shareholders, for damages, settlements, fees fines, penalties, or other monetary liabilities arising from a breach of, or failure to perform, any duty resulting solely from his or her status as director, unless the person asserting liability proves that the breach or failure to perform constitutes either; (a) a willful failure to deal fairly with the corporation or its shareholders in connection with a matter in which the director has a material conflict of interest, (b) a violation of criminal law, unless the director had reasonable cause to believe that his or her conduct was lawful or no reasonable cause to believe that his or her conduct was unlawful, (c) a transaction from which the director derived an improper personal profit, or (d) willful misconduct. | |
Dividends | | | Wisconsin law prohibits a Wisconsin corporation from making any distributions to its shareholders if, after giving it effect, (1) the corporation would not be able to pay its debts as they become due in the usual course of business, or (2) the corporation’s total assets | | | The provisions of Wisconsin law are also applicable to Denmark and its shareholders. | |
| | | Rights of Bank First Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of Denmark Shareholders | |
| | | would be less than the sum of its total liabilities plus the amount that would be needed, if the corporation were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution. | | | | |
Appraisal/Dissenters’ Rights | | | Under Wisconsin law, a shareholder is entitled to dissent from, and obtain the fair value in cash of his or her shares in connection with, certain corporate actions, including some mergers, share exchanges, sales or exchanges of all or substantially all of the corporation’s property other than in the usual and regular course of business and certain amendments to the corporation’s articles of incorporation. A shareholder of a corporation is not entitled to dissent in connection with a merger under Wisconsin law if the corporation is a parent corporation merging with its 90% owned subsidiary, and certain other requirements are met regarding maintaining identical rights for the shares outstanding prior to the merger, no change in the articles of incorporation of the surviving corporation as a result of the merger, and the number of shares outstanding immediately after the merger plus the number of shares issuable as a result of the merger do not exceed by more than 20 percent the number of shares of the parent outstanding immediately prior to the merger. Additionally, except as provided otherwise in a corporation’s articles of incorporation, dissenters’ rights are not available to holders of shares registered on a national securities exchange or quoted on the National Association of Securities Dealers, Inc. automated quotation system. | | | The provisions of Wisconsin law are also applicable to Denmark and its shareholders. Denmark shareholders are entitled to dissenters’ rights. | |
| | | Page | | |||
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-12 | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-7 | | | |
| | | | | F-12 | | |
| | | Year Ended December 31, | | |||||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | 2019 | | | 2018 | | | 2017 | | |||||||||||||||
INCOME STATEMENT DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | $ | 22,866 | | | | | $ | 22,589 | | | | | $ | 22,681 | | | | | $ | 21,005 | | | | | $ | 18,467 | | |
Interest expense | | | | | 2,605 | | | | | | 4,554 | | | | | | 4,264 | | | | | | 2,813 | | | | | | 1,940 | | |
Net interest income | | | | $ | 20,261 | | | | | $ | 18,035 | | | | | $ | 18,417 | | | | | $ | 18,192 | | | | | $ | 16,527 | | |
Less: Provision for credit losses | | | | | 0 | | | | | | 735 | | | | | | 0 | | | | | | 375 | | | | | | 375 | | |
Net interest income after provision for credit losses | | | | $ | 20,261 | | | | | $ | 17,300 | | | | | $ | 18,417 | | | | | $ | 17,817 | | | | | $ | 16,152 | | |
Plus: Noninterest income | | | | $ | 4,842 | | | | | $ | 4,431 | | | | | $ | 3,320 | | | | | $ | 2,071 | | | | | $ | 2,260 | | |
Less: Noninterest expense | | | | | 16,370 | | | | | | 16,563 | | | | | | 15,136 | | | | | | 14,233 | | | | | | 14,052 | | |
Net noninterest expense | | | | $ | (11,528) | | | | | $ | (12,132) | | | | | $ | (11,816) | | | | | $ | (12,162) | | | | | $ | (11,792) | | |
Income before income taxes | | | | $ | 8,733 | | | | | $ | 5,168 | | | | | $ | 6,601 | | | | | $ | 5,655 | | | | | $ | 4,360 | | |
Income tax expense | | | | | 2,235 | | | | | | 1,270 | | | | | | 1,649 | | | | | | 1,568 | | | | | | 1,560 | | |
Net income | | | | $ | 6,498 | | | | | $ | 3,898 | | | | | $ | 4,952 | | | | | $ | 4,087 | | | | | $ | 2,800 | | |
PER SHARE DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings | | | | $ | 2.07 | | | | | $ | 1.22 | | | | | $ | 1.54 | | | | | $ | 1.26 | | | | | $ | 0.86 | | |
Cash dividends declared | | | | | 0.6000 | | | | | | 0.5900 | | | | | | 0.5850 | | | | | | 0.5475 | | | | | | 0.5250 | | |
Book value (year-end) | | | | | 21.99 | | | | | | 20.75 | | | | | | 20.02 | | | | | | 19.00 | | | | | | 18.41 | | |
BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average balances: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | | | $ | 476,763 | | | | | $ | 470,019 | | | | | $ | 423,965 | | | | | $ | 403,631 | | | | | $ | 369,981 | | |
Investment securities | | | | | 44,739 | | | | | | 35,410 | | | | | | 36,884 | | | | | | 51,096 | | | | | | 59,205 | | |
Assets | | | | | 660,319 | | | �� | | | 608,692 | | | | | | 517,272 | | | | | | 486,533 | | | | | | 462,567 | | |
Deposits | | | | | 584,827 | | | | | | 512,877 | | | | | | 425,194 | | | | | | 408,347 | | | | | | 385,242 | | |
Stockholders’ equity | | | | | 67,462 | | | | | | 65,549 | | | | | | 63,443 | | | | | | 61,041 | | | | | | 60,131 | | |
Year-end balances: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | | | $ | 479,057 | | | | | $ | 475,953 | | | | | $ | 434,770 | | | | | $ | 420,827 | | | | | $ | 372,480 | | |
Allowance for loan losses | | | | | 7,741 | | | | | | 7,668 | | | | | | 6,891 | | | | | | 6,787 | | | | | | 6,258 | | |
Investment securities | | | | | 36,462 | | | | | | 31,329 | | | | | | 35,595 | | | | | | 42,066 | | | | | | 57,527 | | |
Assets | | | | | 687,644 | | | | | | 646,441 | | | | | | 552,594 | | | | | | 506,202 | | | | | | 474,520 | | |
Deposits | | | | | 614,497 | | | | | | 563,275 | | | | | | 457,435 | | | | | | 417,224 | | | | | | 396,690 | | |
Borrowings | | | | | 933 | | | | | | 14,067 | | | | | | 25,725 | | | | | | 23,991 | | | | | | 14,004 | | |
Stockholders’ equity | | | | | 68,026 | | | | | | 65,029 | | | | | | 63,993 | | | | | | 61,469 | | | | | | 59,714 | | |
FINANCIAL RATIOS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average equity | | | | | 9.63% | | | | | | 5.95% | | | | | | 7.81% | | | | | | 6.70% | | | | | | 4.66% | | |
Return on average assets | | | | | 0.98% | | | | | | 0.64% | | | | | | 0.96% | | | | | | 0.84% | | | | | | 0.61% | | |
Net interest spread (tax-equivalent) | | | | | 3.15% | | | | | | 2.87% | | | | | | 3.47% | | | | | | 3.74% | | | | | | 3.61% | | |
Dividend payout ratio | | | | | 28.82% | | | | | | 47.95% | | | | | | 38.03% | | | | | | 43.54% | | | | | | 61.11% | | |
Average equity to average assets | | | | | 10.22% | | | | | | 10.77% | | | | | | 12.26% | | | | | | 12.55% | | | | | | 13.00% | | |
Allowance for credit losses to loans | | | | | 1.62% | | | | | | 1.61% | | | | | | 1.58% | | | | | | 1.61% | | | | | | 1.68% | | |
Non-performing loans to allowance for credit losses | | | | | 5.82% | | | | | | 7.03% | | | | | | 6.33% | | | | | | 9.86% | | | | | | 18.66% | | |
| | | 2021 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks | | | | $ | 38,490,134 | | | | | $ | 24,100,714 | | |
Federal funds sold | | | | | 112,665,088 | | | | | | 94,209,679 | | |
Investment securities available for sale, at fair value | | | | | 36,462,450 | | | | | | 31,329,356 | | |
Loans | | | | | 479,056,630 | | | | | | 475,952,665 | | |
Allowance for loan losses | | | | | (7,741,069) | | | | | | (7,668,435) | | |
Net loans | | | | $ | 471,315,561 | | | | | $ | 468,284,230 | | |
Loans held for sale | | | | | 82,401 | | | | | | 1,404,587 | | |
Premises and equipment, net | | | | | 5,578,294 | | | | | | 6,105,294 | | |
Other investments | | | | | 3,724,977 | | | | | | 2,995,438 | | |
Accrued interest receivable | | | | | 1,304,890 | | | | | | 1,624,762 | | |
Bank-owned life insurance | | | | | 13,018,897 | | | | | | 12,667,909 | | |
Other assets | | | | | 5,000,879 | | | | | | 3,719,503 | | |
TOTAL ASSETS | | | | $ | 687,643,571 | | | | | $ | 646,441,472 | | |
Liabilities | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Noninterest-bearing | | | | $ | 155,292,023 | | | | | $ | 135,667,583 | | |
Interest-bearing | | | | | 459,205,230 | | | | | | 427,606,925 | | |
Total Deposits | | | | $ | 614,497,253 | | | | | $ | 563,274,508 | | |
Accrued interest payable | | | | | 166,199 | | | | | | 272,609 | | |
Other liabilities | | | | | 4,020,829 | | | | | | 3,798,254 | | |
Borrowings | | | | | 932,844 | | | | | | 14,066,975 | | |
Total Liabilities | | | | $ | 619,617,125 | | | | | $ | 581,412,346 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, no par value, authorized 10,000,000 Class A shares; outstanding 3,003,883 at 12/31/2021 and 3,042,302 at 12/31/2020 | | | | $ | 18,009,891 | | | | | $ | 17,836,258 | | |
Common stock, no par value, authorized 1,000,000 Class B non-voting shares; outstanding 89,285 as 12/31/2021 and 91,815 at 12/31/2020 | | | | | 614,035 | | | | | | 614,035 | | |
Treasury stock shares, at cost (588,392 Class A and 30,895 Class B shares at 12/31/2021 and 532,700 Class A and 28,365 Class B shares at 12/31/2020) | | | | | (12,980,652) | | | | | | (11,528,855) | | |
Paid in capital | | | | | 1,562,939 | | | | | | 1,309,054 | | |
Retained earnings | | | | | 60,828,648 | | | | | | 56,203,275 | | |
Accumulated other comprehensive income | | | | | 222,341 | | | | | | 786,074 | | |
Deferred stock-based compensation | | | | | (230,756) | | | | | | (190,715) | | |
Total Stockholders’ Equity | | | | $ | 68,026,446 | | | | | $ | 65,029,126 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 687,643,571 | | | | | $ | 646,441,472 | | |
| | | 2021 | | | 2020 | | ||||||
Interest Income | | | | | | | | | | | | | |
Loans including fees | | | | $ | 22,083,591 | | | | | $ | 21,559,807 | | |
Investment securities: | | | | | | | | | | | | | |
Taxable | | | | | 419,414 | | | | | | 550,280 | | |
Tax-exempt | | | | | 195,659 | | | | | | 205,475 | | |
Federal funds sold | | | | | 83,868 | | | | | | 168,004 | | |
Other interest income | | | | | 82,978 | | | | | | 105,727 | | |
| | | | $ | 22,865,510 | | | | | $ | 22,589,293 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits | | | | $ | 2,036,052 | | | | | $ | 3,205,033 | | |
Borrowings | | | | | 568,602 | | | | | | 1,348,677 | | |
| | | | $ | 2,604,654 | | | | | $ | 4,553,710 | | |
Net interest income | | | | $ | 20,260,856 | | | | | $ | 18,035,583 | | |
Provision for Credit Losses | | | | | 0 | | | | | | 735,000 | | |
Net interest income after provision for credit losses | | | | $ | 20,260,856 | | | | | $ | 17,300,583 | | |
Other Income | | | | | | | | | | | | | |
Service fees and commissions | | | | $ | 1,200,643 | | | | | $ | 708,724 | | |
Other investment gains | | | | | 34,478 | | | | | | 65,081 | | |
Loan sale gains | | | | | 2,190,179 | | | | | | 2,457,821 | | |
Bank owned life insurance | | | | | 350,987 | | | | | | 345,298 | | |
Other | | | | | 1,066,171 | | | | | | 854,153 | | |
| | | | $ | 4,842,458 | | | | | $ | 4,431,077 | | |
Other Expense | | | | | | | | | | | | | |
Salaries and employee benefits | | | | $ | 10,940,344 | | | | | $ | 11,121,461 | | |
Data processing expenses | | | | | 1,779,003 | | | | | | 1,640,018 | | |
Occupancy expenses | | | | | 1,470,978 | | | | | | 1,534,601 | | |
Professional fees | | | | | 519,729 | | | | | | 618,580 | | |
Marketing expenses | | | | | 348,357 | | | | | | 373,554 | | |
Printing and supplies | | | | | 110,877 | | | | | | 175,066 | | |
Directors’ fees | | | | | 193,940 | | | | | | 171,320 | | |
FDIC insurance premiums | | | | | 250,000 | | | | | | 134,185 | | |
Other operating expenses | | | | | 756,672 | | | | | | 794,768 | | |
| | | | $ | 16,369,900 | | | | | $ | 16,563,553 | | |
Income before income taxes | | | | $ | 8,733,414 | | | | | $ | 5,168,107 | | |
Income tax expense | | | | | 2,235,311 | | | | | | 1,270,159 | | |
NET INCOME | | | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
EARNINGS PER COMMON SHARE | | | | $ | 2.07 | | | | | $ | 1.22 | | |
| | | 2021 | | | 2020 | | ||||||
Net income | | | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
Other comprehensive (loss) income, net of tax | | | | | | | | | | | | | |
Unrealized holding (losses) gains arising during period | | | | | (772,236) | | | | | | 708,773 | | |
Income tax benefit (expense) related to items of other comprehensive income | | | | | 208,503 | | | | | | (191,369) | | |
Other comprehensive (loss) income, net of tax | | | | $ | (563,733) | | | | | $ | 517,404 | | |
Comprehensive income | | | | $ | 5,934,370 | | | | | $ | 4,415,352 | | |
| | | Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | | Class A | | | Class B | | | Treasury Shares | | | Paid in Capital | | | Retained Earnings | | | Accumulated Other Comprehensive Income (loss) | | | Deferred Stock-Based Compensation | | | Total | | ||||||||||||||||||||||||
| | | Amount | | | Amount | | | Amount | | |||||||||||||||||||||||||||||||||||||||
BALANCE, DECEMBER 31, 2019 | | | | $ | 17,687,411 | | | | | $ | 614,035 | | | | | $ | (9,677,244) | | | | | $ | 1,115,603 | | | | | $ | 54,174,470 | | | | | $ | 268,670 | | | | | $ | (190,283) | | | | | $ | 63,992,662 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 3,897,948 | | | | | | | | | | | | | | | | | | 3,897,948 | | |
Other comprehensive income, net of tax | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 517,404 | | | | | | | | | | | | 517,404 | | |
Issuance of Class A restricted common stock | | | | | | | | | | | | | | | | | | | | | | $ | 174,158 | | | | | | | | | | | | | | | | | $ | (174,158) | | | | | | 0 | | |
Issuance of Class A common stock | | | | $ | 148,847 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148,847 | | |
Stock-based compensation expense | | | | | | | | | | | | | | | | | | | | | | $ | 19,293 | | | | | | | | | | | | | | | | | $ | 173,726 | | | | | | 193,019 | | |
Treasury stock acquisitions | | | | | | | | | | | | | | | | $ | (1,851,611) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,851,611) | | |
Cash dividend declared, $0.59 per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1,869,143) | | | | | | | | | | | | | | | | | | (1,869,143) | | |
BALANCE, DECEMBER 31, 2020 | | | | $ | 17,836,258 | | | | | $ | 614,035 | | | | | $ | (11,528,855) | | | | | $ | 1,309,054 | | | | | $ | 56,203,275 | | | | | $ | 786,074 | | | | | $ | (190,715) | | | | | $ | 65,029,126 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,498,103 | | | | | | | | | | | | | | | | | | 6,498,103 | | |
Other comprehensive loss, net of tax | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (563,733) | | | | | | | | | | | | (563,733) | | |
Issuance of Class A restricted common stock | | | | | | | | | | | | | | | | | | | | | | | 234,581 | | | | | | | | | | | | | | | | | | (234,581) | | | | | | 0 | | |
Issuance of Class A common stock | | | | | 173,634 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173,634 | | |
Stock-based compensation expense | | | | | | | | | | | | | | | | | | | | | | | 19,304 | | | | | | | | | | | | | | | | | | 194,540 | | | | | | 213,844 | | |
Treasury stock acquisitions | | | | | | | | | | | | | | | | | (1,451,797) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,451,797) | | |
Cash dividend declared, $0.60 per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,872,731) | | | | | | | | | | | | | | | | | | (1,872,731) | | |
BALANCE, DECEMBER 31, 2021 | | | | $ | 18,009,891 | | | | | $ | 614,035 | | | | | $ | (12,980,652) | | | | | $ | 1,562,939 | | | | | $ | 60,828,648 | | | | | $ | 222,341 | | | | | $ | (230,756) | | | | | $ | 68,026,446 | | |
| | | 2021 | | | 2020 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net income | | | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Depreciation | | | | | 696,216 | | | | | | 737,399 | | |
Provision for credit losses | | | | | 0 | | | | | | 735,000 | | |
Gains on sales of loans | | | | | (2,190,179) | | | | | | (2,457,821) | | |
Loss on sale of other real estate and other assets | | | | | 35,555 | | | | | | 7,418 | | |
Gain on sale of other investments | | | | | (34,478) | | | | | | (65,081) | | |
Amortization of bond premium | | | | | 178,005 | | | | | | 209,194 | | |
Accretion of bond discount | | | | | (28,071) | | | | | | (2,403) | | |
Increase in fair value of equity securities | | | | | (215,768) | | | | | | (142,309) | | |
Mortgage loans originated for sale | | | | | (59,114,871) | | | | | | (92,655,877) | | |
Proceeds from sale of mortgage loans | | | | | 62,631,149 | | | | | | 93,778,111 | | |
Stock-based compensation | | | | | 213,844 | | | | | | 193,019 | | |
Income from BOLI | | | | | (350,987) | | | | | | (345,298) | | |
Decrease (increase) in interest receivable | | | | | 319,872 | | | | | | (235,203) | | |
Decrease in interest payable | | | | | (106,410) | | | | | | (140,080) | | |
Benefit for deferred taxes | | | | | (163,006) | | | | | | (159,652) | | |
Other, net | | | | | (690,680) | | | | | | (424,334) | | |
Net Cash Provided by Operating Activities | | | | $ | 7,678,294 | | | | | $ | 2,930,031 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Maturities, pay-downs, calls and sales of AFS securities | | | | | 8,030,621 | | | | | | 10,125,742 | | |
Purchases of AFS securities | | | | | (14,085,885) | | | | | | (5,358,390) | | |
Purchases of other investments | | | | | (749,970) | | | | | | (239,324) | | |
Proceeds from redemption or sale of other investments | | | | | 270,678 | | | | | | 562,001 | | |
Federal funds sold, net | | | | | (18,455,409) | | | | | | (47,223,512) | | |
Proceeds from sale of foreclosed assets | | | | | 0 | | | | | | 113,593 | | |
Net increase in loans made to customers | | | | | (3,035,244) | | | | | | (41,251,133) | | |
Purchases of premises and equipment | | | | | (204,771) | | | | | | (1,259,117) | | |
Net Cash Used in Investing Activities | | | | $ | (28,229,980) | | | | | $ | (84,530,140) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Net increase in deposits | | | | $ | 51,222,745 | | | | | $ | 105,839,818 | | |
Purchase of treasury stock | | | | | (1,451,797) | | | | | | (1,851,611) | | |
Issuance of common stock | | | | | 173,634 | | | | | | 148,847 | | |
Dividends paid | | | | | (1,869,345) | | | | | | (1,888,677) | | |
Debt proceeds | | | | | 0 | | | | | | 6,705,719 | | |
Debt repayments | | | | | (13,134,131) | | | | | | (19,230,831) | | |
Net Cash Provided by Financing Activities | | | | $ | 34,941,106 | | | | | $ | 89,723,265 | | |
Net increase in cash and due from banks | | | | $ | 14,389,420 | | | | | $ | 8,123,156 | | |
Cash and due from banks, beginning | | | | | 24,100,714 | | | | | | 15,977,558 | | |
CASH AND DUE FROM BANKS, ENDING | | | | $ | 38,490,134 | | | | | $ | 24,100,714 | | |
Noncash Investing Activities: | | | | | | | | | | | | | |
Loans transferred to other real estate owned | | | | $ | 0 | | | | | $ | 110,819 | | |
| | | December 31, 2021 | | |||||||||||||||||||||
| | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
U.S. Government Treasuries | | | | $ | 7,416,322 | | | | | $ | 0 | | | | | $ | (83,100) | | | | | $ | 7,333,222 | | |
U.S. Government-sponsored agency MBS | | | | | 12,803,479 | | | | | | 191,591 | | | | | | (75,015) | | | | | | 12,920,055 | | |
State and local governments | | | | | 15,124,564 | | | | | | 323,345 | | | | | | (48,894) | | | | | | 15,399,015 | | |
Asset-backed securities | | | | | 813,508 | | | | | | 615 | | | | | | (3,965) | | | | | | 810,158 | | |
| | | | $ | 36,157,873 | | | | | $ | 515,551 | | | | | $ | (210,974) | | | | | $ | 36,462,450 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
U.S. Government-sponsored agency MBS | | | | $ | 11,254,909 | | | | | $ | 444,630 | | | | | $ | (1,016) | | | | | $ | 11,698,523 | | |
State and local governments | | | | | 18,051,916 | | | | | | 635,530 | | | | | | 0 | | | | | | 18,687,446 | | |
Asset-backed securities | | | | | 945,718 | | | | | | 0 | | | | | | (2,331) | | | | | | 943,387 | | |
| | | | $ | 30,252,543 | | | | | $ | 1,080,160 | | | | | $ | (3,347) | | | | | $ | 31,329,356 | | |
| | | Debt Securities Available-for-Sale | | |||||||||
Amounts Maturing | | | Amortized Cost | | | Estimated Fair Value | | ||||||
Within one year | | | | $ | 2,624,472 | | | | | $ | 2,641,434 | | |
From one through five years | | | | | 7,253,860 | | | | | | 7,265,374 | | |
From five through ten years | | | | | 12,662,554 | | | | | | 12,825,429 | | |
After ten years | | | | | 0 | | | | | | 0 | | |
Subtotal | | | | $ | 22,540,886 | | | | | $ | 22,732,237 | | |
Mortgage and asset-backed securities | | | | $ | 13,616,987 | | | | | $ | 13,730,213 | | |
Total | | | | $ | 36,157,873 | | | ��� | | $ | 36,462,450 | | |
| | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
December 31, 2021 Debt Securities Available for Sale | | | Gross Unrealized Losses | | | Estimated Fair Value | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
U.S. Government-treasuries | | | | $ | 83,100 | | | | | $ | 7,333,222 | | | | | $ | 0 | | | | | $ | 0 | | |
U.S. Government-sponsored agency MBS | | | | | 74,426 | | | | | | 5,845,638 | | | | | | 589 | | | | | | 114,604 | | |
State and local governments | | | | | 48,894 | | | | | | 1,726,107 | | | | | | 0 | | | | | | 0 | | |
Asset-backed securities | | | | | 3,965 | | | | | | 584,417 | | | | | | 0 | | | | | | 0 | | |
Total securities available for sale | | | | $ | 210,385 | | | | | $ | 15,489,384 | | | | | $ | 589 | | | | | $ | 114,604 | | |
| | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
December 31, 2020 Debt Securities Available for Sale | | | Gross Unrealized Losses | | | Estimated Fair Value | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
U.S. Government-sponsored agency MBS | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 1,016 | | | | | $ | 143,844 | | |
Asset-backed securities | | | | | 0 | | | | | | 0 | | | | | | 2,331 | | | | | | 943,387 | | |
Total securities available for sale | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 3,347 | | | | | $ | 1,087,231 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Real Estate: | | | | | | | | | | | | | |
Residential | | | | $ | 88,372,489 | | | | | $ | 68,705,548 | | |
Commercial | | | | | 163,456,468 | | | | | | 146,984,921 | | |
Construction | | | | | 26,678,745 | | | | | | 21,352,112 | | |
Agricultural | | | | | 77,848,753 | | | | | | 73,348,676 | | |
| | | | | 356,356,455 | | | | | | 310,391,257 | | |
Commercial | | | | | 80,678,804 | | | | | | 118,640,622 | | |
Agricultural | | | | | 33,447,807 | | | | | | 37,873,555 | | |
Consumer and other | | | | | 8,612,216 | | | | | | 9,874,302 | | |
Unsecured loans | | | | | 251,115 | | | | | | 229,262 | | |
Total Loans Receivable | | | | $ | 479,346,397 | | | | | $ | 477,008,998 | | |
Allowance for loan losses | | | | | (7,741,069) | | | | | | (7,668,435) | | |
Deferred loan fees | | | | | (289,767) | | | | | | (1,056,333) | | |
Total Loans, Net | | | | $ | 471,315,561 | | | | | $ | 468,284,230 | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
| | | Ending Balance | | | Ending Balance Individually Evaluated for Impairment | | | Ending Balance | | | Ending Balance Individually Evaluated for Impairment | | ||||||||||||
Residential Real Estate | | | | $ | 88,372,489 | | | | | $ | 288,881 | | | | | $ | 68,705,548 | | | | | $ | 66,032 | | |
Commercial Real Estate | | | | | 163,456,468 | | | | | | 0 | | | | | | 146,984,921 | | | | | | 0 | | |
Construction & Land Dev | | | | | 26,678,745 | | | | | | 0 | | | | | | 21,352,112 | | | | | | 205,799 | | |
Agricultural Real Estate | | | | | 77,848,753 | | | | | | 2,214,013 | | | | | | 73,348,676 | | | | | | 366,029 | | |
Commercial | | | | | 80,678,804 | | | | | | 0 | | | | | | 118,640,622 | | | | | | 15,516 | | |
Agricultural | | | | | 33,447,807 | | | | | | 44,085 | | | | | | 37,873,555 | | | | | | 210,537 | | |
Consumer and other | | | | | 8,863,331 | | | | | | 200 | | | | | | 10,103,564 | | | | | | 0 | | |
Total | | | | $ | 479,346,397 | | | | | $ | 2,547,179 | | | | | $ | 477,008,998 | | | | | $ | 863,913 | | |
2021 | | | Recorded Investment | | | Unpaid Principal Balance | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | | |||||||||||||||
With no related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 288,881 | | | | | $ | 352,567 | | | | | $ | 0 | | | | | $ | 380,540 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 2,214,013 | | | | | | 2,262,632 | | | | | | 0 | | | | | | 2,475,384 | | | | | | 70,395 | | |
Commercial | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural | | | | | 44,085 | | | | | | 44,085 | | | | | | 0 | | | | | | 56,187 | | | | | | 3,371 | | |
Consumer and other | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
With a related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Commercial | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
2021 | | | Recorded Investment | | | Unpaid Principal Balance | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | | |||||||||||||||
Agricultural | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Consumer and other | | | | | 200 | | | | | | 243 | | | | | | 200 | | | | | | 1,049 | | | | | | 0 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 288,881 | | | | | $ | 352,567 | | | | | $ | 0 | | | | | $ | 380,540 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 2,214,013 | | | | | | 2,262,632 | | | | | | 0 | | | | | | 2,475,384 | | | | | | 70,395 | | |
Commercial | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural | | | | | 44,085 | | | | | | 44,085 | | | | | | 0 | | | | | | 56,187 | | | | | | 3,371 | | |
Consumer and other | | | | | 200 | | | | | | 243 | | | | | | 200 | | | | | | 1,049 | | | | | | 0 | | |
Total | | | | $ | 2,547,179 | | | | | $ | 2,659,527 | | | | | $ | 200 | | | | | $ | 2,913,160 | | | | | $ | 73,766 | | |
|
2020 | | | Recorded Investment | | | Unpaid Principal Balance | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | | |||||||||||||||
With no related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 66,032 | | | | | $ | 130,055 | | | | | $ | 0 | | | | | $ | 146,609 | | | | | $ | 1,048 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 205,800 | | | | | | 205,800 | | | | | | 0 | | | | | | 209,634 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 366,029 | | | | | | 404,055 | | | | | | 0 | | | | | | 412,672 | | | | | | 7,891 | | |
Commercial | | | | | 15,516 | | | | | | 16,907 | | | | | | 0 | | | | | | 22,063 | | | | | | 0 | | |
Agricultural | | | | | 78,289 | | | | | | 85,811 | | | | | | 0 | | | | | | 108,411 | | | | | | 4,754 | | |
Consumer and other | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
With a related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Commercial | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural | | | | | 132,247 | | | | | | 132,247 | | | | | | 23,209 | | | | | | 141,632 | | | | | | 7,212 | | |
Consumer and other | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential Real Estate | | | | $ | 66,032 | | | | | $ | 130,055 | | | | | $ | 0 | | | | | $ | 146,609 | | | | | $ | 1,048 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev | | | | | 205,799 | | | | | | 205,800 | | | | | | 0 | | | | | | 209,634 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 366,029 | | | | | | 404,055 | | | | | | 0 | | | | | | 412,672 | | | | | | 7,891 | | |
Commercial | | | | | 15,516 | | | | | | 16,907 | | | | | | 0 | | | | | | 22,063 | | | | | | 0 | | |
Agricultural | | | | | 210,537 | | | | | | 218,058 | | | | | | 23,209 | | | | | | 250,043 | | | | | | 11,966 | | |
Consumer and other | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Total | | | | $ | 863,913 | | | | | $ | 974,875 | | | | | $ | 23,209 | | | | | $ | 1,041,021 | | | | | $ | 20,905 | | |
2021 | | | Beginning Balance 1/1/2021 | | | Charge-offs | | | Recoveries | | | Provision | | | Ending Balance 12/31/2021 | | | Ending Balance Individually Evaluated for Impairment | | ||||||||||||||||||
Residential Real Estate | | | | $ | 494,346 | | | | | $ | 0 | | | | | $ | 33,894 | | | | | $ | 99,337 | | | | | $ | 627,577 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 2,764,964 | | | | | | 0 | | | | | | 0 | | | | | | 471,010 | | | | | | 3,235,974 | | | | | | 0 | | |
Construction & Land Dev | | | | | 228,880 | | | | | | 0 | | | | | | 0 | | | | | | 24,087 | | | | | | 252,967 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 1,432,239 | | | | | | 0 | | | | | | 0 | | | | | | (34,605) | | | | | | 1,397,634 | | | | | | 0 | | |
Commercial | | | | | 1,169,473 | | | | | | 0 | | | | | | 4,039 | | | | | | (111,412) | | | | | | 1,062,100 | | | | | | 0 | | |
Agricultural | | | | | 756,559 | | | | | | 0 | | | | | | 33,255 | | | | | | (71,996) | | | | | | 717,818 | | | | | | 0 | | |
Consumer and other | | | | | 18,826 | | | | | | (1,857) | | | | | | 3,303 | | | | | | (5,236) | | | | | | 15,036 | | | | | | 200 | | |
Unallocated | | | | | 803,148 | | | | | | 0 | | | | | | 0 | | | | | | (371,185) | | | | | | 431,963 | | | | | | 0 | | |
Total | | | | $ | 7,668,435 | | | | | $ | (1,857) | | | | | $ | 74,491 | | | | | $ | 0 | | | | | $ | 7,741,069 | | | | | $ | 200 | | |
2020 | | | Beginning Balance 1/1/2020 | | | Charge-offs | | | Recoveries | | | Provision | | | Ending Balance 12/31/2020 | | | Ending Balance Individually Evaluated for Impairment | | ||||||||||||||||||
Residential Real Estate | | | | $ | 495,092 | | | | | $ | (30,889) | | | | | $ | 41,861 | | | | | $ | (11,718) | | | | | $ | 494,346 | | | | | $ | 0 | | |
Commercial Real Estate | | | | | 1,846,168 | | | | | | 0 | | | | | | 0 | | | | | | 918,796 | | | | | | 2,764,964 | | | | | | 0 | | |
Construction & Land Dev | | | | | 189,214 | | | | | | 0 | | | | | | 34,034 | | | | | | 5,632 | | | | | | 228,880 | | | | | | 0 | | |
Agricultural Real Estate | | | | | 1,608,848 | | | | | | 0 | | | | | | 0 | | | | | | (176,609) | | | | | | 1,432,239 | | | | | | 0 | | |
Commercial | | | | | 934,341 | | | | | | (43,135) | | | | | | 3,900 | | | | | | 274,367 | | | | | | 1,169,473 | | | | | | 0 | | |
Agricultural | | | | | 1,004,654 | | | | | | 0 | | | | | | 33,255 | | | | | | (281,350) | | | | | | 756,559 | | | | | | 23,209 | | |
Consumer and other | | | | | 18,401 | | | | | | (3,987) | | | | | | 7,515 | | | | | | (3,103) | | | | | | 18,826 | | | | | | 0 | | |
Unallocated | | | | | 794,163 | | | | | | 0 | | | | | | 0 | | | | | | 8,985 | | | | | | 803,148 | | | | | | 0 | | |
Total | | | | $ | 6,890,881 | | | | | $ | (78,011) | | | | | $ | 120,565 | | | | | $ | 735,000 | | | | | $ | 7,668,435 | | | | | $ | 23,209 | | |
December 31, 2021 | | | 30-89 Days Past Due | | | 90 Days & Over | | | Total Past Due | | | Current | | | Total Loans | | |||||||||||||||
Residential Real Estate | | | | $ | 0 | | | | | $ | 66,599 | | | | | $ | 66,599 | | | | | $ | 88,305,890 | | | | | $ | 88,372,489 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 163,456,468 | | | | | | 163,456,468 | | |
Construction & Land Dev | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 26,678,745 | | | | | | 26,678,745 | | |
Agricultural Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 77,848,753 | | | | | | 77,848,753 | | |
Commercial | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 80,678,804 | | | | | | 80,678,804 | | |
Agricultural | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 33,447,807 | | | | | | 33,447,807 | | |
Consumer and other | | | | | 0 | | | | | | 200 | | | | | | 200 | | | | | | 8,863,131 | | | | | | 8,863,331 | | |
Total | | | | $ | 0 | | | | | $ | 66,799 | | | | | $ | 66,799 | | | | | $ | 479,279,598 | | | | | $ | 479,346,397 | | |
December 31, 2020 | | | 30-89 Days Past Due | | | 90 Days & Over | | | Total Past Due | | | Current | | | Total Loans | | |||||||||||||||
Residential Real Estate | | | | $ | 151,937 | | | | | $ | 0 | | | | | $ | 151,937 | | | | | $ | 68,553,611 | | | | | $ | 68,705,548 | | |
Commercial Real Estate | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 146,984,921 | | | | | | 146,984,921 | | |
Construction & Land Dev | | | | | 0 | | | | | | 205,800 | | | | | | 205,800 | | | | | | 21,146,312 | | | | | | 21,352,112 | | |
Agricultural Real Estate | | | | | 0 | | | | | | 142,727 | | | | | | 142,727 | | | | | | 73,205,949 | | | | | | 73,348,676 | | |
Commercial | | | | | 0 | | | | | | 15,516 | | | | | | 15,516 | | | | | | 118,625,106 | | | | | | 118,640,622 | | |
Agricultural | | | | | 0 | | | | | | 35,404 | | | | | | 35,404 | | | | | | 37,838,151 | | | | | | 37,873,555 | | |
Consumer and other | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 10,103,564 | | | | | | 10,103,564 | | |
Total | | | | $ | 151,937 | | | | | $ | 399,447 | | | | | $ | 551,384 | | | | | $ | 476,457,614 | | | | | $ | 477,008,998 | | |
December 31, 2021 | | | Non-Classified | | | Special Mention | | | Substandard | | | Doubtful | | | Total | | |||||||||||||||
Residential Real Estate | | | | $ | 86,449,154 | | | | | $ | 1,294,062 | | | | | $ | 606,214 | | | | | $ | 23,059 | | | | | $ | 88,372,489 | | |
Commercial Real Estate | | | | | 151,181,246 | | | | | | 6,688,763 | | | | | | 5,586,459 | | | | | | 0 | | | | | | 163,456,468 | | |
Construction & Land Dev | | | | | 26,678,745 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 26,678,745 | | |
Agricultural Real Estate | | | | | 57,594,628 | | | | | | 14,791,550 | | | | | | 5,389,329 | | | | | | 73,246 | | | | | | 77,848,753 | | |
Commercial | | | | | 68,883,170 | | | | | | 7,212,506 | | | | | | 4,583,128 | | | | | | 0 | | | | | | 80,678,804 | | |
Agricultural | | | | | 28,514,669 | | | | | | 3,789,582 | | | | | | 1,143,556 | | | | | | 0 | | | | | | 33,447,807 | | |
Consumer and other | | | | | 8,825,929 | | | | | | 37,202 | | | | | | 0 | | | | | | 200 | | | | | | 8,863,331 | | |
Total | | | | $ | 428,127,541 | | | | | $ | 33,813,665 | | | | | $ | 17,308,686 | | | | | $ | 96,505 | | | | | $ | 479,346,397 | | |
December 31, 2020 | | | Non-Classified | | | Special Mention | | | Substandard | | | Doubtful | | | Total | | |||||||||||||||
Residential Real Estate | | | | $ | 66,836,261 | | | | | $ | 1,112,712 | | | | | $ | 690,544 | | | | | $ | 66,031 | | | | | $ | 68,705,548 | | |
Commercial Real Estate | | | | | 142,559,524 | | | | | | 3,778,826 | | | | | | 646,571 | | | | | | 0 | | | | | | 146,984,921 | | |
Construction & Land Dev | | | | | 19,540,491 | | | | | | 0 | | | | | | 1,811,621 | | | | | | 0 | | | | | | 21,352,112 | | |
Agricultural Real Estate | | | | | 58,769,266 | | | | | | 7,102,308 | | | | | | 7,296,631 | | | | | | 180,471 | | | | | | 73,348,676 | | |
Commercial | | | | | 106,584,728 | | | | | | 7,228,570 | | | | | | 4,811,808 | | | | | | 15,516 | | | | | | 118,640,622 | | |
Agricultural | | | | | 34,670,706 | | | | | | 793,645 | | | | | | 2,309,357 | | | | | | 99,847 | | | | | | 37,873,555 | | |
Consumer and other | | | | | 10,074,961 | | | | | | 12,998 | | | | | | 15,605 | | | | | | 0 | | | | | | 10,103,564 | | |
Total | | | | $ | 439,035,937 | | | | | $ | 20,029,059 | | | | | $ | 17,582,137 | | | | | $ | 361,865 | | | | | $ | 477,008,998 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
FHLB Stock | | | | $ | 656,978 | | | | | $ | 656,978 | | |
Privately held bank stocks | | | | | 2,380,219 | | | | | | 1,593,080 | | |
Other | | | | | 687,780 | | | | | | 745,380 | | |
Total | | | | $ | 3,724,977 | | | | | $ | 2,995,438 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Land | | | | $ | 1,121,783 | | | | | $ | 1,121,783 | | |
Buildings and improvements | | | | | 8,393,768 | | | | | | 8,387,078 | | |
Furniture and fixtures | | | | | 5,727,180 | | | | | | 5,849,136 | | |
| | | | $ | 15,242,731 | | | | | $ | 15,357,997 | | |
Less: Accumulated depreciation | | | | $ | (9,853,245) | | | | | $ | (9,258,114) | | |
Net depreciated value | | | | $ | 5,389,486 | | | | | $ | 6,099,883 | | |
Construction in progress | | | | | 188,808 | | | | | | 5,411 | | |
Premises and equipment, net | | | | $ | 5,578,294 | | | | | $ | 6,105,294 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Operating lease cost | | | | $ | 113,131 | | | | | $ | 148,131 | | |
Short-term lease cost | | | | | 45,000 | | | | | | 28,974 | | |
Total lease cost | | | | $ | 158,131 | | | | | $ | 177,105 | | |
Years Ending December 31, | | | Operating Leases | | |||
2022 | | | | $ | 113,761 | | |
2023 | | | | | 115,022 | | |
2024 | | | | | 115,022 | | |
2025 | | | | | 115,022 | | |
2026 | | | | | 115,022 | | |
Thereafter | | | | | 38,341 | | |
Total | | | | $ | 612,190 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Operating lease right-of-use assets | | | | $ | 560,051 | | | | | $ | 708,422 | | |
Operating lease liabilities | | | | $ | 568,876 | | | | | $ | 715,356 | | |
Operating lease weighted average remaining lease term (years) | | | | | 5.30 | | | | | | 5.98 | | |
Operating lease weighted average discount rate | | | | | 2.74% | | | | | | 2.67% | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Mortgage servicing rights, beginning of period | | | | $ | 828,720 | | | | | $ | 480,322 | | |
Additions from originated servicing | | | | | 506,086 | | | | | | 744,931 | | |
Amortization expense | | | | | (461,247) | | | | | | (227,688) | | |
Change in valuation allowance | | | | | 209,581 | | | | | | (168,845) | | |
Mortgage servicing rights, end of period | | | | $ | 1,083,140 | | | | | $ | 828,720 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
NOW accounts | | | | $ | 81,316,405 | | | | | $ | 69,244,709 | | |
Savings accounts | | | | | 95,003,768 | | | | | | 79,262,713 | | |
Money market accounts | | | | | 175,734,361 | | | | | | 149,613,460 | | |
Time deposit accounts | | | | | 107,150,696 | | | | | | 129,486,043 | | |
Total | | | | $ | 459,205,230 | | | | | $ | 427,606,925 | | |
| | | December 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Within one year | | | | $ | 56,635,496 | | | | | $ | 72,723,715 | | |
One to two years | | | | | 30,111,680 | | | | | | 34,527,310 | | |
Two to three years | | | | | 7,561,560 | | | | | | 8,680,964 | | |
Three to four years | | | | | 6,715,959 | | | | | | 5,438,250 | | |
Over four years | | | | | 6,126,001 | | | | | | 8,115,804 | | |
Total | | | | $ | 107,150,696 | | | | | $ | 129,486,043 | | |
| | | For the Years Ended December 31, | | | | | ||||||||||||||||||
| | | 2021 | | | 2020 | | | | | |||||||||||||||
Federal Home Loan Bank: | | | Rates | | | Amount | | | Rates | | | Amount | | | | | |||||||||
Fixed rate advances | | | | | 1.79% | | | | | $ | 932,844 | | | | 1.38% – 3.06% | | | | $ | 14,066,975 | | | | | |
Total | | | | | | | | | | $ | 932,844 | | | | | | | | $ | 14,066,975 | | | | | |
| | | 2021 | | | 2020 | | | 2019 | | |||||||||
Current: Federal | | | | $ | 1,691,152 | | | | | $ | 991,092 | | | | | $ | 1,008,382 | | |
State | | | | | 707,165 | | | | | | 438,720 | | | | | | 382,071 | | |
| | | | $ | 2,398,317 | | | | | $ | 1,429,812 | | | | | $ | 1,390,453 | | |
Deferred: Federal | | | | $ | (130,445) | | | | | $ | (115,324) | | | | | $ | 131,080 | | |
State | | | | | (32,561) | | | | | | (44,329) | | | | | | 127,386 | | |
| | | | $ | (163,006) | | | | | $ | (159,653) | | | | | $ | 258,466 | | |
Total provision for income taxes | | | | $ | 2,235,311 | | | | | $ | 1,270,159 | | | | | $ | 1,648,919 | | |
| | | 2021 | | | 2020 | | ||||||||||||||||||
| | | Amount | | | % | | | Amount | | | % | | ||||||||||||
Tax at statutory federal income tax rate | | | | $ | 1,834,017 | | | | | | 21% | | | | | $ | 1,085,302 | | | | | | 21% | | |
Increase (decrease) in tax resulting from: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax-exempt interest | | | | | (66,795) | | | | | | (1) | | | | | | (66,079) | | | | | | (1) | | |
State income tax, net of federal tax benefit | | | | | 532,442 | | | | | | 6 | | | | | | 311,637 | | | | | | 6 | | |
Bank-owned life insurance | | | | | (73,707) | | | | | | (1) | | | | | | (72,513) | | | | | | (1) | | |
Other, net | | | | | 9,354 | | | | | | 0 | | | | | | 11,812 | | | | | | 0 | | |
Applicable income taxes | | | | $ | 2,235,311 | | | | | | 26% | | | | | $ | 1,270,159 | | | | | | 25% | | |
| | | 2021 | | | 2020 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for credit losses | | | | $ | 1,938,896 | | | | | $ | 1,780,717 | | |
State tax net operating loss carryforward | | | | | 86,326 | | | | | | 95,627 | | |
Deferred compensation | | | | | 62,683 | | | | | | 49,491 | | |
Other | | | | | 0 | | | | | | 0 | | |
Total deferred tax assets | | | | $ | 2,087,905 | | | | | $ | 1,925,835 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Accumulated depreciation on fixed assets | | | | $ | 296,581 | | | | | $ | 433,191 | | |
Security accretion | | | | | 4,549 | | | | | | 3,428 | | |
Mortgage servicing rights | | | | | 297,086 | | | | | | 227,303 | | |
Stock dividends received | | | | | 66,986 | | | | | | 66,986 | | |
Appreciation on equity securities | | | | | 314,219 | | | | | | 275,280 | | |
Unrealized gains on available-for-sale securities | | | | | 82,236 | | | | | | 290,740 | | |
Other | | | | | 43,254 | | | | | | 17,423 | | |
Total deferred tax liabilities | | | | $ | 1,104,911 | | | | | $ | 1,314,351 | | |
Net deferred tax asset | | | | $ | 982,994 | | | | | $ | 611,484 | | |
Nonvested Shares | | | Shares | | | Weighted- Average Grant- Date Fair Value | | ||||||
Nonvested at January 1, 2021 | | | | | 20,598 | | | | | $ | 23.16 | | |
Granted | | | | | 9,478 | | | | | | 24.75 | | |
Vested | | | | | (6,688) | | | | | | 23.10 | | |
Nonvested at December 31, 2021 | | | | | 23,388 | | | | | $ | 24.07 | | |
| | | Contract or Notional Amount December 31, 2021 | | | Secured Portion | | ||||||
Financial instruments whose contract amounts represent credit risk: | | | | | | | | | | | | | |
Commitments to extend credit | | | | $ | 121,732,704 | | | | | $ | 120,836,384 | | |
Standby letters of credit and financial guarantees written | | | | | 890,670 | | | | | | 890,670 | | |
| | | Contract or Notional Amount December 31, 2020 | | | Secured Portion | | ||||||
Financial instruments whose contract amounts represent credit risk: | | | | | | | | | | | | | |
Commitments to extend credit | | | | $ | 123,290,700 | | | | | $ | 122,379,076 | | |
Standby letters of credit and financial guarantees written | | | | | 1,742,641 | | | | | | 1,742,641 | | |
$(000)s | | | 12/31/2020 Beginning Balance | | | New Loans | | | Payments | | | Other Changes | | | 12/31/2021 Ending Balance | | |||||||||||||||
Aggregate related party loans | | | | $ | 2,797 | | | | | $ | 2,635 | | | | | $ | 2,988 | | | | | $ | 0 | | | | | $ | 2,444 | | |
$(000)s | | | 12/31/2019 Beginning Balance | | | New Loans | | | Payments | | | Other Changes(1) | | | 12/31/2020 Ending Balance | | |||||||||||||||
Aggregate related party loans | | | | $ | 1,606 | | | | | $ | 2,079 | | | | | $ | 385 | | | | | $ | (503) | | | | | $ | 2,797 | | |
| | | December 31, 2021 | | |||||||||||||||||||||
| | | Fair Value Measurements Using | | | | | | | | |||||||||||||||
Description | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
U.S. Government Treasuries | | | | $ | 0 | | | | | $ | 7,333,222 | | | | | $ | 0 | | | | | $ | 7,333,222 | | |
U.S. Government-sponsored agency MBS | | | | | 0 | | | | | | 12,920,055 | | | | | | 0 | | | | | | 12,920,055 | | |
State and local governments | | | | | 0 | | | | | | 15,399,015 | | | | | | 0 | | | | | | 15,399,015 | | |
Asset-backed securities | | | | | 0 | | | | | | 810,158 | | | | | | 0 | | | | | | 810,158 | | |
Total securities available for sale | | | | $ | 0 | | | | | $ | 36,462,450 | | | | | $ | 0 | | | | | $ | 36,462,450 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Fair Value Measurements Using | | | | | | | | |||||||||||||||
Description | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
U.S. Government-sponsored agency MBS | | | | $ | 0 | | | | | $ | 11,698,523 | | | | | $ | 0 | | | | | $ | 11,698,523 | | |
State and local governments | | | | | 0 | | | | | | 18,687,446 | | | | | | 0 | | | | | | 18,687,446 | | |
Asset-backed securities | | | | | 0 | | | | | | 943,387 | | | | | | 0 | | | | | | 943,387 | | |
Total securities available for sale | | | | $ | 0 | | | | | $ | 31,329,356 | | | | | $ | 0 | | | | | $ | 31,329,356 | | |
| | | December 31, 2021 | | |||||||||||||||||||||
| | | Fair Value Measurements Using | | | | | | | | |||||||||||||||
Description | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Other investments | | | | $ | 416,249 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 416,249 | | |
Impaired loans | | | | | 0 | | | | | | 0 | | | | | | 200 | | | | | | 200 | | |
Total Assets | | | | $ | 416,249 | | | | | $ | 0 | | | | | $ | 200 | | | | | $ | 416,449 | | |
| | | December 31, 2020 | | |||||||||||||||||||||
| | | Fair Value Measurements Using | | | | | | | | |||||||||||||||
Description | | | Level 1 | | | Level 2 | | | Level 3 | | | Fair Value | | ||||||||||||
Other investments | | | | $ | 275,280 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 275,280 | | |
Impaired loans | | | | | 0 | | | | | | 0 | | | | | | 109,038 | | | | | | 109,038 | | |
Total Assets | | | | $ | 275,280 | | | | | $ | 0 | | | | | $ | 109,038 | | | | | $ | 384,318 | | |
| | | December 31, 2021 | | |||||||||||||||||||||||||||
| | | Carrying Amount | | | Fair Value | | | Fair Value Hierarchy Level | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and federal funds sold | | | | $ | 151,155,222 | | | | | $ | 151,155,222 | | | | | $ | 151,155,222 | | | | | $ | 0 | | | | | $ | 0 | | |
Investment securities | | | | | 36,462,450 | | | | | | 36,462,450 | | | | | | 0 | | | | | | 36,462,450 | | | | | | 0 | | |
Loans, net of allowance for loan losses | | | | | 471,315,561 | | | | | | 471,310,578 | | | | | | 0 | | | | | | 0 | | | | | | 471,310,578 | | |
Loans held for sale | | | | | 82,401 | | | | | | 84,960 | | | | | | 0 | | | | | | 84,960 | | | | | | 0 | | |
Mortgage servicing rights | | | | | 1,083,140 | | | | | | 1,083,140 | | | | | | 0 | | | | | | 0 | | | | | | 1,083,140 | | |
Other investments | | | | | 3,724,977 | | | | | | 3,724,977 | | | | | | 416,249 | | | | | | 0 | | | | | | 3,308,728 | | |
Accrued interest receivable | | | | | 1,304,890 | | | | | | 1,304,890 | | | | | | 0 | | | | | | 1,304,890 | | | | | | 0 | | |
TOTAL | | | | $ | 665,128,641 | | | | | $ | 665,126,217 | | | | | $ | 151,571,471 | | | | | $ | 37,852,300 | | | | | $ | 475,702,446 | | |
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | $ | 614,497,253 | | | | | $ | 615,925,949 | | | | | $ | 507,346,558 | | | | | $ | 108,579,391 | | | | | $ | 0 | | |
Borrowings | | | | | 932,844 | | | | | | 963,151 | | | | | | 0 | | | | | | 963,151 | | | | | | 0 | | |
Accrued interest payable | | | | | 161,199 | | | | | | 161,199 | | | | | | 0 | | | | | | 161,199 | | | | | | 0 | | |
TOTAL | | | | $ | 615,591,296 | | | | | $ | 617,050,299 | | | | | $ | 507,346,558 | | | | | $ | 109,703,741 | | | | | $ | 0 | | |
| | | December 31, 2020 | | |||||||||||||||||||||||||||
| | | Carrying Amount | | | Fair Value | | | Fair Value Hierarchy Level | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and federal funds sold | | | | $ | 118,310,394 | | | | | $ | 118,310,394 | | | | | $ | 118,310,394 | | | | | $ | 0 | | | | | $ | 0 | | |
Investment securities | | | | | 31,329,356 | | | | | | 31,329,356 | | | | | | 0 | | | | | | 31,329,356 | | | | | | 0 | | |
Loans, net of allowance for loan losses | | | | | 468,284,230 | | | | | | 473,648,020 | | | | | | 0 | | | | | | 0 | | | | | | 473,648,020 | | |
Loans held for sale | | | | | 1,404,587 | | | | | | 1,433,418 | | | | | | 0 | | | | | | 1,433,418 | | | | | | 0 | | |
Mortgage servicing rights | | | | | 828,720 | | | | | | 828,720 | | | | | | 0 | | | | | | 0 | | | | | | 828,720 | | |
Other investments | | | | | 2,995,438 | | | | | | 2,995,438 | | | | | | 275,280 | | | | | | 0 | | | | | | 2,720,158 | | |
Accrued interest receivable | | | | | 1,624,762 | | | | | | 1,624,762 | | | | | | 0 | | | | | | 1,624,762 | | | | | | 0 | | |
TOTAL | | | | $ | 624,777,487 | | | | | $ | 630,170,108 | | | | | $ | 118,585,674 | | | | | $ | 34,387,536 | | | | | $ | 477,196,898 | | |
| | | December 31, 2020 | | |||||||||||||||||||||||||||
| | | Carrying Amount | | | Fair Value | | | Fair Value Hierarchy Level | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||||||||||||||
Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | $ | 563,274,508 | | | | | $ | 565,911,465 | | | | | $ | 433,788,465 | | | | | $ | 132,123,000 | | | | | $ | 0 | | |
Borrowings | | | | | 14,066,975 | | | | | | 14,660,147 | | | | | | 0 | | | | | | 14,660,147 | | | | | | 0 | | |
Accrued interest payable | | | | | 272,609 | | | | | | 272,609 | | | | | | 0 | | | | | | 272,609 | | | | | | 0 | | |
TOTAL | | | | $ | 577,614,092 | | | | | $ | 580,844,221 | | | | | $ | 433,788,465 | | | | | $ | 147,055,756 | | | | | $ | 0 | | |
|
| | | Amount | | | Minimum For Capital Adequacy Purposes: | | | To Be Well Capitalized Under Prompt Corrective Action Provision: | | |||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Denmark Bancshares, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 74,162,766 | | | | | | 14.6% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 67,804,105 | | | | | | 13.4% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Tier 1 Capital (to Average Assets)* | | | | $ | 67,804,105 | | | | | | 10.2% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Denmark State Bank | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 60,433,556 | | | | | | 12.4% | | | | $21,951,716 | | | ≥4.5% | | | $31,708,035 | | | ≥6.5% | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 66,551,543 | | | | | | 13.6% | | | | $39,025,273 | | | ≥8.0% | | | $48,781,592 | | | ≥10.0% | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 60,433,556 | | | | | | 12.4% | | | | $29,268,955 | | | ≥6.0% | | | $39,025,273 | | | ≥8.0% | |
Tier 1 Capital (to Average Assets)* | | | | $ | 60,433,556 | | | | | | 9.1% | | | | $26,659,975 | | | ≥4.0% | | | $33,324,969 | | | ≥5.0% | |
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Denmark Bancshares, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 70,274,205 | | | | | | 14.6% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 64,243,052 | | | | | | 13.4% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Tier 1 Capital (to Average Assets)* | | | | $ | 64,243,052 | | | | | | 9.9% | | | | N/A | | | N/A | | | N/A | | | N/A | |
Denmark State Bank | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 55,653,663 | | | | | | 12.0% | | | | $20,842,086 | | | ≥4.5% | | | $30,105,235 | | | ≥6.5% | |
Total Capital (to Risk-Weighted Assets) | | | | $ | 61,466,328 | | | | | | 13.3% | | | | $37,052,597 | | | ≥8.0% | | | $46,315,747 | | | ≥10.0% | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | $ | 55,653,663 | | | | | | 12.0% | | | | $27,789,448 | | | ≥6.0% | | | $37,052,597 | | | ≥8.0% | |
Tier 1 Capital (to Average Assets)* | | | | $ | 55,653,663 | | | | | | 8.7% | | | | $25,655,250 | | | ≥4.0% | | | $32,069,063 | | | ≥5.0% | |
| | | December 31, | | |||||||||
$(000)s | | | 2021 | | | 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Cash in banks | | | | $ | 4,905 | | | | | $ | 7,037 | | |
Investment | | | | | | | | | | | | | |
Banking subsidiary | | | | | 60,656 | | | | | | 56,440 | | |
Nonbanking subsidiaries | | | | | 2,511 | | | | | | 2,501 | | |
Fixed assets (net of depreciation of $0 and $5,132, respectively) | | | | | 0 | | | | | | 0 | | |
Buildings available for sale | | | | | 0 | | | | | | 0 | | |
Other assets | | | | | 2,177 | | | | | | 813 | | |
TOTAL ASSETS | | | | $ | 70,249 | | | | | $ | 66,791 | | |
Liabilities | | | | | | | | | | | | | |
Accrued expenses | | | | $ | 528 | | | | | $ | 269 | | |
Dividends payable | | | | | 928 | | | | | | 925 | | |
Other liabilities | | | | | 231 | | | | | | 17 | | |
Note payable – unrelated bank | | | | | 0 | | | | | | 0 | | |
Total liabilities | | | | $ | 1,687 | | | | | $ | 1,211 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, no par value, authorized 10,000,000 Class A shares; outstanding 3,003,883 at 12/31/2021 and 3,042,302 at 12/31/2020 | | | | $ | 18,010 | | | | | $ | 17,836 | | |
Common stock, no par value, authorized 1,000,000 Class B non-voting shares; outstanding 89,285 as 12/31/2021 and 91,815 at 12/31/2020 | | | | $ | 614 | | | | | $ | 614 | | |
Treasury stock shares, at cost (588,392 Class A and 30,895 Class B shares at 12/31/2021 and 532,700 Class A and 28,365 Class B shares at 12/31/2020) | | | | $ | (12,981) | | | | | $ | (11,529) | | |
Paid in capital | | | | $ | 1,563 | | | | | $ | 1,309 | | |
Retained earnings | | | | | 61,365 | | | | | | 56,755 | | |
Accumulated other comprehensive income | | | | | 222 | | | | | | 786 | | |
Deferred stock-based compensation | | | | | (231) | | | | | | (191) | | |
Total stockholders’ equity | | | | $ | 68,562 | | | | | $ | 65,580 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 70,249 | | | | | $ | 66,791 | | |
$(000)s | | | 2021 | | | 2020 | | ||||||
Income | | | | | | | | | | | | | |
Dividend income from banking subsidiary | | | | | 1,755 | | | | | | 1,755 | | |
Dividend income from nonbanking subsidiary | | | | | 0 | | | | | | 5,625 | | |
Fair value adjustment of equity securities | | | | | 79 | | | | | | 81 | | |
Gain on sale of securities | | | | | 25 | | | | | | 65 | | |
Other income | | | | | 30 | | | | | | 8 | | |
Total income | | | | $ | 1,889 | | | | | $ | 7,534 | | |
Expenses | | | | | | | | | | | | | |
Management fees to banking subsidiary | | | | $ | 77 | | | | | $ | 75 | | |
Other operating expenses | | | | | 143 | | | | | | 204 | | |
Total expenses | | | | $ | 220 | | | | | $ | 279 | | |
Income before income tax benefit and undistributed income of subsidiaries | | | | $ | 1,669 | | | | | $ | 7,255 | | |
Income tax benefit | | | | | (23) | | | | | | (34) | | |
Income before undistributed income of subsidiaries | | | | $ | 1,692 | | | | | $ | 7,289 | | |
Equity in Undistributed Income of Subsidiaries | | | | | | | | | | | | | |
Banking subsidiary | | | | | 4,780 | | | | | | 2,060 | | |
Nonbank subsidiaries | | | | | 10 | | ��� | | | | (5,467) | | |
NET INCOME | | | | $ | 6,482 | | | | | $ | 3,882 | | |
$(000)s | | | 2021 | | | 2020 | | ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net Income | | | | $ | 6,482 | | | | | $ | 3,882 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Equity earnings of banking subsidiary | | | | | (6,535) | | | | | | (3,815) | | |
Equity earnings of nonbanking subsidiaries | | | | | (10) | | | | | | (158) | | |
Dividend from banking subsidiary | | | | | 1,755 | | | | | | 1,755 | | |
Dividend from nonbanking subsidiary | | | | | 0 | | | | | | 5,625 | | |
Gain on sale of other investments | | | | | (25) | | | | | | (65) | | |
Increase in fair value of equity securities | | | | | (79) | | | | | | (81) | | |
Stock-based compensation | | | | | 214 | | | | | | 193 | | |
Increase in other assets | | | | | (715) | | | | | | (562) | | |
Increase in other liabilities | | | | | 473 | | | | | | 96 | | |
Net Cash Provided by Operating Activities | | | | $ | 1,560 | | | | | $ | 6,870 | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of other investments | | | | $ | (749) | | | | | $ | (149) | | |
Proceeds from redemption or sale of other investments | | | | | 204 | | | | | | 562 | | |
Net Cash (Used in) Provided by Investing Activities | | | | $ | (545) | | | | | $ | 413 | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Common stock issuance | | | | | 174 | | | | | | 149 | | |
Treasury stock purchases | | | | | (1,452) | | | | | | (1,852) | | |
Dividends paid | | | | | (1,869) | | | | | | (1,889) | | |
Net Cash Used in Financing Activities | | | | $ | (3,147) | | | | | $ | (3,592) | | |
Net (decrease) increase in cash | | | | $ | (2,132) | | | | | $ | 3,691 | | |
Cash, beginning | | | | | 7,037 | | | | | | 3,346 | | |
CASH, ENDING | | | | $ | 4,905 | | | | | $ | 7,037 | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | |
| | | | | A-31 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | |
| | | | | A-51 | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-62 | | |
| Exhibit A – Form of DBI Voting Agreement | | | | |
| Exhibit B – Form of BFC Voting Agreement | | | | |
| Exhibit C – Form of Bank Plan of Merger and Merger Agreement | | | | |
| Exhibit D – Form of Director Non-Competition and Non-Disclosure Agreement | | | | |
| Exhibit E – Form of Claims Letter | | | | |