TEB Bancorp, Inc. - Annual Report: 2021 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
☒ ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended June 30, 2021
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
Commission File Number: 000-56049
TEB Bancorp, Inc.
(Exact Name of Registrant as Specified in its Charter)
Maryland |
| 83-2040340 |
(State or other jurisdiction of | | (I.R.S. Employer |
2290 North Mayfair Road, Wauwatosa, Wisconsin |
| 53226 |
(Address of principal executive offices) | | (Zip code) |
(414) 476-6434
(Registrant’s telephone number including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
| Trading |
| Name of each exchange on which registered |
None |
Securities registered pursuant to Section 12(g) of the Act: Common stock, par value $0.01 per share
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes ☐ No ☒
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act.
Yes ☐ No ☒
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | |
Large accelerated filer |
| ☐ |
| Accelerated filer |
| ☐ |
Non-accelerated filer |
| ☒ |
| Smaller reporting company |
| ☒ |
Emerging growth company | | ☒ | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The aggregate value of the voting and non-voting common stock held by non-affiliates of the registrant, computed by reference to the closing price of the common stock of $7.50 as of December 31, 2020 (the last business day of the Registrant’s most recently completed second fiscal quarter) was $19.2 million.
As of September 23, 2021 there were 2,624,343 shares outstanding of the registrant’s common stock.
DOCUMENTS INCORPORATED BY REFERENCE
1. Portions of the Proxy Statement for the 2021 Annual Meeting of Stockholders. (Part III)
ITEM 1. |
Forward Looking Statements
This annual report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “contemplate,” “continue,” “potential,” “target” and words of similar meaning. These forward-looking statements include, but are not limited to:
● | statements of our goals, intentions and expectations; |
● | statements regarding our business plans, prospects, growth and operating strategies; |
● | statements regarding the quality of our loan and investment portfolios; and |
● | estimates of our risks and future costs and benefits. |
These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Accordingly, you should not place undue reliance on such statements. We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this annual report.
The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:
● | general economic conditions, either nationally or in our market areas, that are worse than expected; |
● | changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; |
● | our ability to access cost-effective funding; |
● | fluctuations in real estate values and both residential and commercial real estate market conditions; |
● | demand for loans and deposits in our market area; |
● | our ability to implement and change our business strategies; |
● | competition among depository and other financial institutions; |
● | inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses, and prepayments on loans we have made and make; |
● | adverse changes in the securities or secondary mortgage markets; |
● | changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements; |
● | changes in the quality or composition of our loan or investment portfolios; |
● | technological changes that may be more difficult or expensive than expected, or the failure or breaches of information technology security systems; |
● | the inability of third-party providers to perform as expected; |
● | our ability to manage market risk, credit risk and operational risk in the current economic environment; |
● | our ability to enter new markets successfully and capitalize on growth opportunities; |
● | our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto; |
● | changes in consumer spending, borrowing and savings habits; |
● | changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board; |
1
● | our ability to retain key employees; |
● | the effects of any federal government shutdown; |
● | changes in the financial condition, results of operations or future prospects of issuers of securities that we own; |
● | the effect of the COVID-19 pandemic on the Company’s credit quality, revenue, and business operations; and |
● | adverse changes in the economy or business conditions, either nationally or in our markets, including, without limitation, the adverse effects of the COVID-19 pandemic on the global, national, and local economy. |
The COVID-19 pandemic has caused significant economic dislocation in the United States. Given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and how the economy continues to open. As a result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:
● | Demand for our products and services may decline, making it difficult to grow assets and income; |
● | If the economy is unable to continue to reopen, and/or high levels of unemployment return,loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; |
● | Collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; |
● | Our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond forbearance periods, which will adversely affect our net income; |
● | The net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; |
● | As a result of the decline in the Federal Reserve’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; |
● | Our uninsured investment revenues may decline with continuing market turmoil; |
● | Our cyber security risks are increased as a result of an increase in the number of employees working remotely; and |
● | FDIC premiums may increase if the agency experiences additional resolution costs. |
Because of these and other uncertainties, our future results may be materially different from the results indicated by these forward-looking statements.
TEB Bancorp, Inc.
TEB Bancorp, Inc., a Maryland corporation that was organized in 2018, is a bank holding company headquartered in Wauwatosa, Wisconsin. TEB Bancorp, Inc.’s common stock is traded on the OTC Pink Marketplace under the symbol “TBBA.” TEB Bancorp, Inc. conducts its operations primarily through its wholly owned subsidiary, The Equitable Bank, S.S.B., a Wisconsin-chartered savings bank (“The Equitable Bank”). TEB Bancorp, Inc. manages its operations as one unit, and thus does not have separate operating segments. At June 30, 2021, TEB Bancorp, Inc. had total assets of $315.7 million, net loans of $215.4 million, deposits of $269.9 million, and stockholders’ equity of $33.1 million.
TEB Bancorp, Inc. was formed as part of the mutual holding company reorganization of The Equitable Bank, S.S.B., which was completed in April 2019. In connection with the reorganization, TEB Bancorp, Inc. sold 1,309,547 shares of common stock to the public at $10.00 per share, representing 49.9% of its outstanding shares of common stock. TEB MHC has been organized as a mutual holding company under the laws of the State of Wisconsin and owns the remaining 50.1% of the outstanding common stock of TEB Bancorp, Inc.
2
The executive offices of TEB Bancorp, Inc. are located at 2290 North Mayfair Road, Wauwatosa, Wisconsin 53226, and its telephone number is (414) 476-6434. Our website address is www.tebbancorp.com. Information on our website is not and should not be considered a part of this annual report.
TEB Bancorp, Inc. is subject to comprehensive regulation and examination by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”).
TEB MHC
TEB MHC was formed as a Wisconsin mutual holding company and will, for as long as it is in existence, own a majority of the outstanding shares of TEB Bancorp, Inc.’s common stock.
TEB MHC’s principal assets are the common stock of TEB Bancorp, Inc. it received in the reorganization and offering and $100,000 cash in initial capitalization, which was contributed from the net proceeds of the stock offering. Presently, the only business activity of TEB MHC is owning a majority of TEB Bancorp, Inc.’s common stock. TEB MHC is authorized, however, to engage in any other business activities that are permissible for mutual holding companies under state and federal law, including investing in loans and securities.
The Equitable Bank, S.S.B.
The Equitable Bank is a Wisconsin-chartered savings bank headquartered in Wauwatosa, Wisconsin. The Equitable Bank was originally chartered in 1927 as a Wisconsin-chartered mutual building and loan association under the name The Equitable Savings Building and Loan Association. In 1990, we changed our name to “The Equitable Bank, S.S.B.” and in 1993 we converted to a Wisconsin-chartered mutual savings bank.
We conduct our business from our main office and five branch offices, which are located in Milwaukee, Racine and Waukesha Counties, Wisconsin, and a loan production office, which is located in Ozaukee County, Wisconsin. Our primary market area is broadly defined as the Milwaukee, Wisconsin metropolitan area, which is geographically located in the southeast corner of the state. Our primary market area for deposits includes the communities in which we maintain our banking office locations, while our primary lending market area is broader, and also includes Ozaukee County, where we maintain our loan production office, Washington County, Wisconsin, which borders both Ozaukee County and Waukesha County, as well as Kenosha and Walworth County, Wisconsin, which border Racine County.
Our business consists primarily of taking deposits from the general public and investing those deposits, together with funds generated from operations, in one- to four-family residential real estate loans (both owner occupied and non-owner occupied), multifamily residential real estate loans and commercial real estate loans, and, to a lesser extent, consumer loans (primarily home equity lines of credit), construction, land and development loans, and commercial and industrial loans. Subject to market conditions, we expect to increase our focus on originating multifamily residential real estate, owner-occupied commercial real estate and non-owner occupied one- to four-family residential real estate loans in an effort to further diversify our overall loan portfolio, increase the overall yield earned on our loans and assist in managing interest rate risk. We also invest in securities, which have historically consisted primarily of obligations of states and political subdivisions. We offer a variety of deposit accounts, including checking accounts, savings accounts and certificate of deposit accounts. We borrow funds, primarily from the Federal Home Loan Bank of Chicago, to fund our operations as necessary.
The Equitable Bank is subject to comprehensive regulation and examination by the Wisconsin Department of Financial Institutions (the “WDFI”) and the Federal Deposit Insurance Corporation.
Our executive office is located at 2290 North Mayfair Road, Wauwatosa, Wisconsin 53226, and our telephone number at this address is (414) 476-6434.
3
Mutual Holding Company Ownership Structure
Public stockholders own a minority of the outstanding shares of TEB Bancorp, Inc.’s common stock. As a result, stockholders other than TEB MHC are not able to exercise voting control over most matters put to a vote of stockholders. TEB MHC owns a majority of TEB Bancorp, Inc.’s common stock and, through its board of directors, is able to exercise voting control over most matters put to a vote of stockholders. The same directors and officers who manage The Equitable Bank also manage TEB Bancorp, Inc. and TEB MHC. The board of directors of TEB MHC must ensure that the interests of depositors of The Equitable Bank (as members of TEB MHC) are represented and considered in matters put to a vote of stockholders of TEB Bancorp, Inc. Therefore, TEB MHC may take action that the public stockholders believe to be contrary to their interests. For example, TEB MHC may exercise its voting control to defeat a stockholder nominee for election to the board of directors of TEB Bancorp, Inc.
In addition, stockholders are not able to force a merger or second-step conversion transaction without the consent of TEB MHC since such transactions also require the approval of a majority of all of the outstanding voting stock of TEB Bancorp, Inc., which can only be achieved if TEB MHC voted to approve such transactions. Some stockholders may desire a sale or merger transaction, since stockholders typically receive a premium for their shares, or a second-step conversion transaction, since, on a fully converted basis, most full stock institutions tend to trade at higher multiples than mutual holding companies. Stockholders could, however, prevent a second-step conversion or the implementation of equity incentive plans as under current regulations and policies, such matters also require the separate approval of the stockholders other than TEB MHC.
Market Area
We conduct our business from our main office and five branch offices, which are located in Milwaukee, Racine and Waukesha Counties, Wisconsin, and a loan production office, which is located in Ozaukee County, Wisconsin. Our primary market area is broadly defined as the Milwaukee, Wisconsin metropolitan area, which is geographically located in the southeast corner of the state. Our primary market area for deposits includes the communities in which we maintain our banking office locations, while our primary lending market area is broader, and also includes Ozaukee County, where we maintain our loan production office, as well as Washington County, Wisconsin, which borders both Ozaukee County and Waukesha County. The following discusses the demographics of the counties where our offices are located.
According to information from S&P Global Market Intelligence as of August 2021, from 2016 to 2021, the population decreased in Milwaukee County by 1.6%, and experienced increases in Racine, Waukesha and Ozaukee Counties of 0.6%, 2.4% and 2.0%, respectively, compared to 1.0% for Wisconsin and 2.6% for the United States as a whole. Projections indicate that through 2026, the population will remain fairly stable in Milwaukee County (-0.1%), with modest increases (less than 1.8%) for Racine, Waukesha and Ozaukee Counties, as well as for Wisconsin, compared to projected United States population growth of 2.9%. Trends in numbers of households in our market area, Wisconsin and the United States as a whole were consistent with trends in population, and projections for the numbers of households are also consistent with the projections for population changes.
The median household income for 2021 was $54,231, $64,161, $93,695 and $88,966 for Milwaukee, Racine, Waukesha and Ozaukee Counties, respectively, compared to $66,361 in Wisconsin and $67,761 for the United States as a whole. By 2026, the projected annual growth rates in median household income are expected to be 2.0%, 1.1%, 1.9% and 1.6% in Milwaukee, Racine, Waukesha and Ozaukee Counties, respectively, compared to 1.8% for Wisconsin and 1.7% for the United States as a whole.
Unemployment rates as of June 2021 and 2020 are set forth in the following table.
4
Region |
| June 2021 |
| June 2020 |
|
United States | | 6.1 | % | 11.1 | % |
Wisconsin | | 3.9 | % | 8.5 | % |
Milwaukee County |
| 6.7 | % | 11.6 | % |
Racine County |
| 5.6 | % | 9.5 | % |
Waukesha County |
| 3.8 | % | 8.0 | % |
Ozaukee County |
| 3.9 | % | 7.8 | % |
While our primary market area has a diversified local economy, for 2021, in each of Milwaukee, Racine, Waukesha and Ozaukee Counties, as well as the State of Wisconsin, the three largest employment sectors consisted of education/healthcare/social services, the service sector and manufacturing, with manufacturing being the largest employment sector in Racine County.
We believe that we have developed products and services that will meet the financial needs of our current and future customer base; however, we plan, and believe it is necessary, to expand the range of products and services that we offer to be more competitive in our market area. Our marketing strategies focus on the strength of our knowledge of local consumer and small business markets, as well as expanding relationships with current customers and reaching out to develop new, profitable business relationships.
Competition
We face competition within our market area both in making loans and attracting deposits. Our market area has a concentration of financial institutions that include large money center and regional banks, community banks and credit unions. We also face competition from savings institutions, mortgage banking firms, consumer finance companies and, with respect to deposits, from money market funds, brokerage firms, mutual funds and insurance companies. As of June 30, 2021 (the most recent date for which data is available), our market share of deposits represented 0.40% of Federal Deposit Insurance Corporation-insured deposits in Milwaukee County, ranking us 17th in market share of deposits out of 27 institutions operating in the county. In addition, as of that date, our market share of deposits represented 0.53% of Federal Deposit Insurance Corporation-insured deposits in Racine County, ranking us 14th in market share of deposits out of 14 institutions operating in the county, and our market share of deposits represented 0.14% of Federal Deposit Insurance Corporation-insured deposits in Waukesha County, ranking us 32nd in market share of deposits out of 34 institutions operating in the county.
5
Loan Portfolio Composition. The following table sets forth the composition of our loan portfolio by type of loan at the dates indicated. Included with the loans described in the table below, at June 30, 2021, we had $6.9 million of loans held for sale, $5.6 million of loans in process and $99,000 of deferred loan fees.
| | At June 30, | | At September 30, |
| |||||||||||||||||||||
| | 2021 | | 2020 | | 2019 | | 2018 | | 2017 |
| |||||||||||||||
|
| Amount |
| Percent |
| Amount |
| Percent |
| Amount |
| Percent |
| Amount |
| Percent |
| Amount |
| Percent |
| |||||
| | (Dollars in thousands) |
| |||||||||||||||||||||||
Construction, land and development | | $ | 2,458 | | 1.13 | % | $ | 4,598 | | 1.93 | % | $ | 4,319 | | 1.65 | % | $ | 4,845 | | 1.83 | % | $ | 3,455 | | 1.31 | % |
One- to four-family owner occupied residential | | | 72,012 | | 33.21 | | | 100,506 | | 42.11 | | | 124,846 | | 47.80 | | | 122,599 | | 46.21 | | | 119,847 | | 45.40 |
|
One- to four-family non-owner occupied residential | | | 22,369 | | 10.32 | | | 21,213 | | 8.89 | | | 20,969 | | 8.03 | | | 23,837 | | 8.98 | | | 22,837 | | 8.65 |
|
Multifamily | | | 91,876 | | 42.37 | | | 76,444 | | 32.03 | | | 73,246 | | 28.05 | | | 71,101 | | 26.80 | | | 60,883 | | 23.07 |
|
Commercial real estate | | | 18,080 | | 8.34 | | | 23,794 | | 9.97 | | | 26,362 | | 10.09 | | | 29,451 | | 11.10 | | | 42,127 | | 15.96 |
|
Commercial and industrial | | | 2,507 | | 1.16 | | | 3,177 | | 1.33 | | | 1,648 | | 0.63 | | | 2,112 | | 0.79 | | | 1,881 | | 0.71 |
|
Consumer and installment (1) |
| | 7,530 |
| 3.47 |
| | 8,921 |
| 3.74 |
| | 9,777 |
| 3.74 |
| | 11,378 |
| 4.29 |
| | 12,922 |
| 4.90 | |
|
| | 216,832 |
| 100.00 | % | | 238,653 |
| 100.00 | % | | 261,167 |
| 100.00 | % | | 265,323 |
| 100.00 | % | | 263,952 |
| 100.00 | % |
Less: |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
|
| |
|
|
| |
Allowance for losses |
| | (1,412) |
|
|
| | (1,353) |
|
|
| | (1,294) |
|
|
| | (1,324) |
|
|
| | (1,879) |
|
| |
Total loans | | $ | 215,420 |
|
| | $ | 237,300 |
|
| | $ | 259,873 |
|
| | $ | 263,999 |
|
| | $ | 262,073 |
|
| |
(1) | Includes home equity loans and lines of credit, which totaled $7.4 million at June 30, 2021. |
Contractual Maturities. The following tables set forth the contractual maturities of our total loan portfolio at June 30, 2021. Demand loans, loans having no stated repayment schedule or maturity, and overdraft loans are reported as being due in one year or less. The tables present contractual maturities and do not reflect repricing or the effect of prepayments. Actual maturities may differ.
| | | | | | | | One- to Four- | | | | |
| | | | One- to Four- | | Family Non- | | | ||||
| | Construction, | | Family Owner | | Owner | | | ||||
| | Land and | | Occupied | | Occupied | | | ||||
June 30, 2021 |
| Development |
| Residential |
| Residential |
| Multifamily | ||||
|
| (In thousands) | ||||||||||
Amounts due in: | | | | | | | | | | | | |
One year or less | | $ | 217 | | $ | 8 | | $ | 1,563 | | $ | 2,871 |
More than one to five years | |
| 68 | |
| 206 | |
| 7,947 | |
| 63,599 |
More than five years | |
| 2,173 | |
| 71,798 | |
| 12,859 | |
| 25,406 |
Total | | $ | 2,458 | | $ | 72,012 | | $ | 22,369 | | $ | 91,876 |
| | Commercial | | Commercial | | Consumer and | | | | |||
June 30, 2021 |
| Real Estate |
| and Industrial |
| Installment |
| Total | ||||
| | (In thousands) | ||||||||||
Amounts due in: | | | | | | | | | | | | |
One year or less | | $ | 6,867 | | $ | 1,153 | | $ | 469 | | $ | 13,148 |
More than one to five years | |
| 5,406 | |
| 1,354 | |
| 204 | |
| 78,784 |
More than five years | |
| 5,807 | |
| — | |
| 6,857 | |
| 124,900 |
Total | | $ | 18,080 | | $ | 2,507 | | $ | 7,530 | | $ | 216,832 |
6
The following table sets forth our fixed and adjustable-rate loans at June 30, 2021 that are contractually due after June 30, 2021. Our balloon loans are included as fixed-rate loans for purposes of this table.
| | Due After June 30, 2022 | |||||||
|
| Fixed |
| Adjustable |
| Total | |||
| | (In thousands) | |||||||
Construction, land and development | | $ | 68 | | $ | 2,173 | | $ | 2,241 |
One- to four-family owner occupied residential | |
| 15,715 | |
| 56,289 | |
| 72,004 |
One- to four-family non-owner occupied residential | |
| 12,700 | |
| 8,106 | |
| 20,806 |
Multifamily | |
| 80,343 | |
| 8,662 | |
| 89,005 |
Commercial real estate | |
| 5,643 | |
| 5,570 | |
| 11,213 |
Commercial and industrial | |
| 1,354 | |
| — | |
| 1,354 |
Consumer and installment | |
| 875 | |
| 6,186 | |
| 7,061 |
Total loans | | $ | 116,698 | | $ | 86,986 | | $ | 203,684 |
The following describes our most significant categories of loan types at June 30, 2021.
One- to Four-Family Real Estate Loans – Owner Occupied. At June 30, 2021, $72.0 million, or 33.2% of our total loan portfolio, consisted of owner-occupied one- to four-family residential real estate loans. We offer adjustable-rate owner-occupied residential real estate loans with maturities up to 30 years that include an initial introductory rate period of up to 10 years. Our adjustable-rate owner-occupied residential real estate loans have a competitive initial rate. After the initial fixed period (ranging between one to ten years) the rate adjusted to a predetermined margin plus the current index based on the 1 Year LIBOR. The rate adjustments are limited to 2.0% for the first change with subsequent adjustments every six months limited to 1.0%. The lifetime cap is limited to 6.0% over the initial rate.
On February 1, 2021, the bank discontinued offering the 1 Year LIBOR as an index, replacing it with the 30 day average Secured Overnight Financing Rate (SOFR). Any loans originated and locked after this date will adjust to predetermined margin plus the current index based on 30 day SOFR as published by the Federal Reserve Bank of New York. The rate adjustments are limited to 2.0% for the first change with subsequent adjustments every six months limited to 1.0%. The life time cap is limited to 6% over the initial rate.
Consistent with our strategy to increase our noninterest income while managing interest rate risk, we have historically sold substantially all of our fixed-rate owner-occupied, “conforming” (as described below) one- to four-family real estate loans, with the majority made up of 30-year fixed-rate loans. The loans are closed in our name, and are then sold to our investors who provide Fannie Mae and Freddie Mac conventional products as well as FHA and VA government loans. The loans are typically purchased and funded by the investors within 30 days of the originations. We earn interest income on the loans until they are purchased.
One- to four-family, owner-occupied residential real estate loans are generally underwritten according to Fannie Mae or Freddie Mac guidelines, and we refer to loans that conform to such guidelines as “conforming loans.” We generally originate one- to four-family owner-occupied real estate loans in amounts up to the maximum conforming loan limits as established by Fannie Mae, which is generally $548,250 for single-family homes in our market area. However, loans in excess of $548,250 (which are referred to as “jumbo loans”) may be originated and sold on a servicing released basis as well. We retain the majority of “jumbo loans” in our loan portfolio. We generally underwrite jumbo loans in accordance to our portfolio underwriting guidelines. At June 30, 2021, the average size of our one- to four-family, owner-occupied residential real estate loans originated for our portfolio was $157,000.
Generally, we originate loans with loan-to-value ratios of up to 80% but we also originate loans with loan-to-value ratios of up to 97%. Any loans we originate with loan-to-value ratios in excess of 80% require private mortgage insurance.
We do not offer “interest only” mortgage loans on permanent one- to four-family residential properties (where the borrower pays interest for an initial period, after which the loan converts to a fully amortizing loan). We do not offer loans that provide for negative amortization of principal, such as “Option ARM” loans, where the borrower can pay less than the interest owed on the loan, resulting in an increased principal balance during the life of the loan. We do not offer
7
“subprime loans” (loans that generally target borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios) or Alt-A loans (traditionally defined as loans having less than full documentation).
One- to Four-Family Real Estate Loans – Non-Owner Occupied. At June 30, 2021, $22.4 million, or 10.3% of our total loan portfolio, consisted of one- to four-family non-owner occupied real estate loans. Our real estate underwriting policies provide that such loans may be made in amounts of up to 80% of the appraised value of the property. Our one- to four-family non-owner occupied real estate loans generally have adjustable rates with 30-year terms and a fixed initial rate ranging between three to seven years. Our adjustable-rate mortgages one- to four-family non-owner occupied real estate loans have a competitive initial rate that typically resets to an applicable margin with an adjustment every six months, up to 2% over the 1 Year LIBOR Rate after the initial three-, five- or seven-year fixed period with a lifetime rate cap of 14.50%.
On February 1, 2021, the bank discontinued offering the 1 year LIBOR as an index, placing it with the 30 day average Secured Overnight Financing Rate (SOFR).Any loans orignated and locked after February 1, 2021 adjusted to a predetermined margin plus the current index based on the 30 day SOFR as published by the Federal Reserve Bank of New York. After the initial fixed rate period they reset to an appliable margin every six months up to 2% over the 30 day SOFR and have a lifetime cap of 14.50%.
We generally target one- to four-family non-owner occupied loans with balances up to $250,000. At June 30, 2021, our average one- to four-family non-owner occupied real estate loan was $127,000. Virtually all of our one- to four-family non-owner occupied real estate loans are secured by properties located in our primary lending area.
When originating one- to four-family non-owner occupied real estate loans, we consider the net operating income of the property, the borrower’s expertise and credit history, the global cash flow of the borrowers and the value of the underlying property. We generally require that the properties securing these real estate loans have debt service coverage ratios (the ratio of earnings before debt service to debt service) of at least 1.00x, using 75% of estimated or actual rents against principal, interest, taxes and insurance (PITI) for one and two unit properties, and at least 1.00x using 70% of estimated or actual rents against PITI for three or four unit properties.
Generally, one- to four-family real estate loans made to business entities require the principals to execute the loan agreements in their individual capacity through personal guarantees, as well as signing on behalf of such business entity.
Once a borrower exceeds $1.0 million in loans, we require one- to four-family non-owner occupied loan borrowers to provide annually updated financial statements and federal tax returns. Additionally, these borrowers with larger exposure are subject to underwriting standards similar to multifamily loans, which include a global debt service requirement of 1.20x.
Multifamily Real Estate Loans. At June 30, 2021 multifamily real estate loans were $91.9 million, or 42.4%, of our total loan portfolio. We originate individual multifamily real estate loans to experienced, growing small- and mid-size owners and investors in our market areas. Our multifamily real estate loans are generally secured by properties consisting of five to 40 rental units within our market. However, due to the highly competitive nature and the limited inventory in our market, we have expanded beyond our market, but within the State of Wisconsin, for multifamily opportunities without compromising credit quality.
We originate balloon loans with a variety of fixed-rate periods, typically up to seven years, with amortization terms up 25 years, although we will provide amortization terms up to 30 years on an exception basis. Interest rates and payments on our balloon loans are typically determined based on our internal pricing requirements and the current competitive market. Multifamily real estate loan amounts generally do not exceed 75% of the property’s appraised value at the time the loan is originated. We require each property to meet a minimum debt service ratio of 1.20x (calculated as net operating income divided by debt service). In addition, each borrowing entity must meet a global debt service ratio of 1.20x. We require multifamily real estate borrowers with loans in excess of $500,000 to submit annual financial statements including federal tax returns (both business and personal), personal financial statement for each
8
borrower/guarantor and an updated rent roll for each property. Properties with a loan in excess of $300,000 are subject to bi-annual inspections to verify appropriate maintenance is being performed.
Commercial Real Estate Loans. In recent years, we have sought to increase our originations of owner-occupied commercial real estate loans, and we have limited our originations of non-owner occupied commercial real estate loans. At June 30, 2021, we had $18.1 million in commercial real estate loans, representing 8.3% of our total loan portfolio, and $2.5 million in commercial and industrial loans, representing 1.2% of our total loan portfolio. Most of our commercial real estate loans are balloon loans with a three-, five- or seven-year initial term and a 25-year amortization period. The maximum loan-to-value ratio of our commercial real estate loans is generally 75%. These loans are secured by traditional commercial property types including industrial, office, retail and warehouse/storage facilities.
We consider a number of factors in originating commercial real estate loans. We evaluate the qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the property securing the loan. We require each property to meet a minimum debt service ratio of 1.20x (calculated as net operating income divided by debt service). In addition, each borrowing entity must meet a global debt service ratio of 1.20x. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower, the borrower’s experience in owning or managing similar property and the borrower’s payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the strength and stability of the net operating income of the mortgaged property and the ratio of the loan amount to the appraised value of the mortgaged property, along with our assessing any environmental concerns associated with the property. The significant majority of our commercial real estate loans are appraised by outside independent appraisers approved by the board of directors. Under applicable regulations, we are only required to obtain independent appraisals on commercial real estate loans in amounts greater than $500,000 for non-owner-occupied properties and $1.0 million for owner-occupied properties, and any decision not to obtain an outside, independent appraisal is made in accordance with these regulations. Personal guarantees are generally obtained from any principals of the underlying borrowing entity having a 25% or greater ownership/membership interest. We require all commercial real estate borrowers having an overall loan exposure of $500,000 or greater to provide annually updated financial statements and federal tax returns, which are used to conduct an annual review of the relationship.
Home Equity Loans and Lines of Credit. At June 30, 2021, home equity loans and lines of credit (which we categorize as consumer loans) totaled $16.6 million, with $7.4 million in outstanding balances. This total consisted of $787,000 of home equity loans and $6.6 million of home equity lines of credit. The underwriting standards utilized for home equity lines of credit include a determination of the applicant’s credit history, an assessment of the applicant’s ability to meet existing obligations and payments on the proposed loan and the value of the collateral securing the loan. Home equity lines of credit are offered with a loan-to-value ratio up to 80%. However, we offer special programs to borrowers who satisfy certain underwriting criteria (such as having an additional banking relationship) with loan-to-value ratios of up to 85%. Our home equity loans and lines of credit are generally 10-year balloon loans. Our home equity lines of credit have adjustable rates of interest which are indexed to the prime rate, as reported in The Wall Street Journal.
Loan Underwriting Risks
Commercial Real Estate and Multifamily Real Estate Loans. Loans secured by commercial and multifamily real estate generally have larger balances and involve a greater degree of risk than one- to four-family residential real estate loans. The primary concerns in commercial and multifamily real estate lending are the borrower’s creditworthiness and the feasibility and cash flow potential of the project. Payments on loans secured by income properties often depend on successful operation and management of the properties. As a result, repayment of such loans may be subject, to a greater extent than residential real estate loans, to adverse conditions in the real estate market or the economy. To monitor cash flows on income properties, we require borrowers and loan guarantors to provide annual financial statements on commercial real estate loans. In reaching a decision on whether to make a commercial or multifamily real estate loan, we consider and review a global cash flow analysis of the borrower and consider the net operating income of the property, the borrower’s expertise, credit history and profitability and the value of the underlying property. A Phase I environmental site assessment is obtained when the possibility exists that hazardous materials may have existed on the site, or the site may have been impacted by adjoining properties that handled hazardous materials.
9
If we foreclose on a commercial or multifamily real estate loan, the marketing and liquidation period to convert the real estate asset to cash can be lengthy with substantial holding costs. In addition, vacancies, deferred maintenance, repairs and market stigma can result in prospective buyers expecting sale price concessions to offset their real or perceived economic losses for the time it takes them to return the property to profitability. Depending on the individual circumstances, initial charge-offs and subsequent losses on commercial and multifamily real estate loans can be unpredictable and substantial.
One- to Four-Family Non-Owner Occupied Residential Real Estate Loans. One- to four-family non-owner occupied residential real estate loans are subject to some of the same risks as our commercial real estate and multifamily real estate loans, in that they depend on the borrower’s creditworthiness and the feasibility and cash flow potential of the project. Such loans are also subject to similar risks with respect to foreclosures and subsequent operations of the property and resale.
Construction, Land and Development Loans. Our construction loans are based upon estimates of costs and values associated with the completed project. Underwriting is focused on the borrowers’ financial strength, credit history and demonstrated ability to produce a quality product and effectively market and manage their operations.
Construction lending involves additional risks when compared with permanent lending because funds are advanced upon the security of the project, which is of uncertain value prior to its completion. Because of the uncertainties inherent in estimating construction costs, as well as the market value of the completed project and the effects of governmental regulation of real property, it is relatively difficult to evaluate accurately the total funds required to complete a project and the related loan-to-value ratio. In addition, generally during the term of a construction loan, interest may be funded by the borrower or disbursed from an interest reserve set aside from the construction loan budget. These loans often involve the disbursement of substantial funds with repayment primarily dependent on the success of the ultimate project and the ability of the borrower to sell or lease the property or obtain permanent take-out financing, rather than the ability of the borrower or guarantor to repay principal and interest. If the appraised value of a completed project proves to be overstated, we may have inadequate security for the repayment of the loan upon completion of construction of the project and may incur a loss.
Balloon Loans. Although balloon mortgage loans may reduce to an extent our vulnerability to changes in market interest rates because they may reprice at the end of the term, subject to renegotiation of rate and terms at maturity, the ability of the borrower to renew or repay the loan and the marketability of the underlying collateral may be adversely affected if real estate values decline prior to the expiration of the term of the loan or in a rising interest rate environment.
Adjustable-Rate Loans. While we anticipate that adjustable-rate loans will better offset the adverse effects of an increase in interest rates as compared to fixed-rate loans, an increased monthly payment required of adjustable-rate loan borrowers in a rising interest rate environment could cause an increase in delinquencies and defaults. The marketability of the underlying collateral also may be adversely affected in a high interest rate environment.
Originations, Purchases and Sales of Loans
Residential lending activities are conducted by salaried and commissioned loan personnel operating at our main and branch office locations and our loan production office. Loans we originate are underwritten pursuant to our policies and procedures. Loans originated with the intent for sale are also underwritten pursuant to secondary market guidelines. Our ability to originate fixed-rate loans, adjustable-rate loans or balloon loans depends on relative customer demand for such loans, which can be affected by current and expected future levels of market interest rates. We originate residential real estate loans through our loan originators, marketing efforts, our customer base, walk-in customers and referrals from real estate brokers, builders, accountants and financial advisors.
Commercial lending activities are conducted by salaried commercial lenders operating primarily out of our main location. All loans originated by us are underwritten pursuant to our policies and procedures. Our commercial loans are typically fixed-rate balloon loans with terms between three and seven years, with loan rates dependent on current and expected future levels of market interest rates. Commercial and multifamily lending are sourced primarily through loan
10
originator contacts, networking and marketing efforts, our customer base and referrals from real estate brokers, accountants and financial advisors.
We currently sell a significant majority of the fixed-rate one- to four-family residential real estate loans we originate on the secondary market. The loans are closed in our name, and are then sold to our investors who provide Fannie Mae and Freddie Mac conventional products as well as FHA and VA government loans. During the year ended June 30, 2021, we originated $520.3 million of one- to four-family residential real estate loans and sold $496.5 million, and during the year ended June 30, 2020, we originated $355.3 million of one- to four-family residential real estate loans and sold $334.9 million.
Loan Approval Procedures and Authority
Pursuant to applicable law, the aggregate amount of loans that we are permitted to make to any one borrower or a group of related borrowers is generally limited to 20% of our capital. This limit may be increased to 50% of capital for loans secured by certain assets. At June 30, 2021, based on the 20% limitation, our loans-to-one-borrower limit was approximately $7.1 million. On the same date, we had no borrowers with outstanding balances in excess of this amount. At June 30, 2021, our largest loan relationship with one borrower was for $5.5 million, which was secured by a mix of multifamily buildings, with the underlying loans performing in accordance with their original terms on that date.
Our lending is subject to written underwriting standards and origination procedures. Decisions on loan applications are made on the basis of detailed applications submitted by the prospective borrower, credit histories that we obtain, and property valuations (consistent with our appraisal policy) prepared by outside independent licensed appraisers approved by our board of directors as well as internal evaluations, where permitted by regulations. The loan applications are designed primarily to determine the borrower’s ability to repay the requested loan, and the more significant items on the application are verified through use of credit reports, bank statements and tax returns.
All loan approval amounts are based on the aggregate loans, including total balances of outstanding loans and the proposed loan to the individual borrower and any related entity. Subject to our underwriting procedures, each of our Chairman of the Board, our President and Chief Executive Officer, Executive Vice President, and Vice President of Mortgage Lending has individual authorization to approve certain residential loans up to $1.0 million, or aggregate exposure up to $2.0 million. Any residential loan above $1.0 million, and any commercial loan above $500,000, requires Loan Committee approval. Our Loan Committee consists of our Chairman of the Board, our President and Chief Executive Officer, our Executive Vice President, our Chief Credit Officer and our Vice President of Mortgage Lending. Commercial loans above $2.0 million require board approval and any commercial borrowing relationship exceeding $3.0 million requires board approval for all subsequent loans.
Delinquencies and Asset Quality
Delinquency Procedures. Our loss recovery process for delinquent loans does not provide a set formula for all borrowers; rather, we tailor our recovery efforts based on the borrower’s credit history with The Equitable Bank, their other account relationships with The Equitable Bank, their current employment situation and other individual circumstances. Our loan recovery specialists contact delinquent borrowers through telephone calls and/or mailing notices, typically beginning when a loan payment becomes 17 days past due. We may request receivership for delinquent loans that are 120 or more days past due, or we can initiate foreclosure procedures at that time if approved by our Chairman of the Board or President and Chief Executive Officer. Alternatively, we may determine that it is in the best interests of The Equitable Bank to work further with the borrower to arrange a workout plan.
Loans Past Due and Non-Performing Assets. Loans are reviewed on a regular basis. Management determines that a loan is impaired or non-performing when it is probable at least a portion of the loan will not be collected in accordance with the original terms due to a deterioration in the financial condition of the borrower or the value of the underlying collateral if the loan is collateral dependent. When a loan is determined to be impaired, the measurement of the loan in the allowance for loan losses is based on present value of expected future cash flows, except that all collateral-dependent loans are measured for impairment based on the fair value of the collateral. Non-accrual loans are loans for which collectability is questionable and, therefore, interest on such loans will no longer be recognized on an accrual basis. All
11
loans that become 90 days or more delinquent are placed on non-accrual status unless the loan is well secured and in the process of collection. When loans are placed on non-accrual status, unpaid accrued interest is fully reversed, and further income is recognized only to the extent received on a cash basis or cost recovery method.
When we acquire real estate as a result of foreclosure, the real estate is classified as real estate owned. Initially, the real estate owned is recorded at the fair value less costs to sell. Then after foreclosure, each foreclosed real estate parcel is carried at the lower of carrying amount or fair value, less estimated costs to sell. Soon after acquisition, we order a new appraisal to determine the current market value of the property. Any excess of the recorded value of the loan satisfied over the market value of the property is charged against the allowance for loan losses, or, if the existing allowance is inadequate, charged to expense of the current period. After acquisition, all costs incurred in maintaining the property are expensed. Costs relating to the development and improvement of the property, however, are capitalized to the extent of estimated fair value less estimated costs to sell.
A loan is classified as a troubled debt restructuring if, for economic or legal reasons related to the borrower’s financial difficulties, we grant a concession to the borrower that we would not otherwise consider. This usually includes a modification of loan terms, such as a reduction of the interest rate to below market terms, capitalizing past due interest or extending the maturity date and possibly a partial forgiveness of the principal amount due. Interest income on restructured loans is accrued after the borrower demonstrates the ability to pay under the restructured terms through a sustained period of repayment performance, which is generally six consecutive months.
Delinquent Loans. The following tables set forth our loan delinquencies, including non-accrual loans, by type and amount at the dates indicated.
| | At June 30, | |||||||||||||||||||||||||
| | 2021 | | 2020 | | 2019 | |||||||||||||||||||||
| | 30-59 | | 60-89 | | 90 Days | | 30-59 | | 60-89 | | 90 Days | | 30-59 | | 60-89 | | 90 Days | |||||||||
| | Days | | Days | | or More | | Days | | Days | | or More | | Days | | Days | | or More | |||||||||
|
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due | |||||||||
| | (In thousands) | |||||||||||||||||||||||||
Construction, land and development | | $ | — | | $ | — | | $ | — | | $ | 69 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
One- to four-family owner occupied residential | | | 536 | | | — | | | 587 | | | 1,275 | | | 114 | | | 966 | | | 2,129 | | | 450 | | | 1,203 |
One- to four-family non-owner occupied residential | | | — | | | — | | | — | | | — | | | — | | | 57 | | | 104 | | | — | | | — |
Multifamily |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Commercial real estate |
| | — |
| | — |
| | 183 |
| | — |
| | — |
| | 189 |
| | — |
| | — |
| | 194 |
Commercial and industrial |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Consumer and installment |
| | — |
| | — |
| | 23 |
| | 64 |
| | — |
| | 129 |
| | 72 |
| | 25 |
| | 128 |
Total | | $ | 536 | | $ | — | | $ | 793 | | $ | 1,408 | | $ | 114 | | $ | 1,341 | | $ | 2,305 | | $ | 475 | | $ | 1,525 |
| | At June 30, | | At September 30, | ||||||||||||||
| | 2018 | | 2017 | ||||||||||||||
| | 30-59 | | 60-89 | | 90 Days | | 30-59 | | 60-89 | | 90 Days | ||||||
| | Days | | Days | | or More | | Days | | Days | | or More | ||||||
|
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due |
| Past Due | ||||||
| | (In thousands) | ||||||||||||||||
Construction, land and development | | $ | 75 | | $ | — | | $ | 87 | | $ | 116 | | $ | — | | $ | — |
One- to four-family owner occupied residential | |
| 2,075 | | | — | | | 924 | |
| 1,346 | |
| 38 | |
| 1,225 |
One- to four-family non-owner occupied residential | |
| — | | | — | | | 95 | |
| — | |
| — | |
| 95 |
Multifamily | |
| — |
| | — |
| | — | |
| — | |
| — | |
| — |
Commercial real estate | |
| — |
| | — |
| | 199 | |
| 158 | |
| — | |
| 203 |
Commercial and industrial | |
| — |
| | — |
| | — | |
| — | |
| — | |
| — |
Consumer and installment | |
| 91 |
| | — |
| | 139 | |
| 34 | |
| — | |
| 242 |
Total | | $ | 2,241 | | $ | — | | $ | 1,444 | | $ | 1,654 | | $ | 38 | | $ | 1,765 |
12
Non-Performing Assets. The following table sets forth information regarding our non-performing assets. There were no non-accruing troubled debt restructured loans as of June 30, 2021, 2020 2019, and 2018. As of September 30, 2017, there were $1.4 million in non-accruing troubled debt restructurings. Troubled debt restructurings include loans for which either a portion of interest or principal has been forgiven, or loans modified at interest rates materially less than current market rates.
| | At June 30, | | At September 30, |
| |||||||||||
|
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 |
| |||||
| | (Dollars in thousands) |
| |||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | |
|
Construction, land and development | | $ | — | | $ | — | | $ | — | | $ | 87 | | $ | — |
|
One- to four-family owner occupied residential |
| | 587 |
| | 966 |
| | 1,203 |
| | 924 |
| | 1,225 | |
One- to four-family non-owner occupied residential |
| | — |
| | 57 |
| | — |
| | 95 |
| | 95 | |
Multifamily |
| | — |
| | — |
| | — |
| | — |
| | — | |
Commercial real estate |
| | 183 |
| | 189 |
| | 194 |
| | 199 |
| | 203 | |
Commercial and industrial |
| | — |
| | — |
| | — |
| | — |
| | — | |
Consumer and installment |
| | 23 |
| | 129 |
| | 128 |
| | 139 |
| | 242 | |
Total non-accrual loans |
| | 793 |
| | 1,341 |
| | 1,525 |
| | 1,444 |
| | 1,765 | |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Accruing loans past due 90 days or more |
| | — |
| | — |
| | — |
| | — |
| | — | |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Real estate owned: |
| |
|
| |
|
| |
|
| |
|
| |
| |
Construction, land and development |
| | 168 |
| | 434 |
| | 909 |
| | 1,114 |
| | 1,278 | |
One- to four-family owner occupied residential |
| | — |
| | — |
| | 384 |
| | 88 |
| | 136 | |
One- to four-family non-owner occupied residential |
| | — |
| | — |
| | — |
| | — |
| | — | |
Multifamily |
| | — |
| | — |
| | — |
| | — |
| | — | |
Commercial real estate |
| | — |
| | 1,854 |
| | 2,787 |
| | 2,741 |
| | 2,957 | |
Commercial and industrial |
| | — |
| | — |
| | — |
| | — |
| | — | |
Consumer and installment |
| | — |
| | — |
| | — |
| | 14 |
| | — | |
Total real estate owned |
| | 168 |
| | 2,288 |
| | 4,080 |
| | 3,957 |
| | 4,371 | |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Total non-performing assets | | $ | 961 | | $ | 3,629 | | $ | 5,605 | | $ | 5,401 | | $ | 6,136 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total accruing troubled debt restructured loans | | $ | 104 | | $ | 196 | | $ | — | | $ | — | | $ | 1,408 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Total non-performing loans to total loans | |
| 0.37 | % |
| 0.56 | % |
| 0.58 | % |
| 0.54 | % |
| 0.67 | % |
Total non-performing assets to total assets | |
| 0.30 | % |
| 1.19 | % |
| 1.80 | % |
| 1.72 | % |
| 1.99 | % |
Interest income that would have been recorded for the fiscal year ended June 30, 2021 had non-accruing loans been current according to their original terms amounted to $44,000. We recognized $20,000 of interest income for these loans for the fiscal year ended June 30, 2021. In addition, interest income that would have been recorded for the fiscal year ended June 30, 2021 had accruing troubled debt restructurings been current according to their original terms, amounted to $2,000. We recognized $5,000 of interest income for these loans for the fiscal year ended June 30, 2021.
Classified Assets. Federal regulations provide for the classification of loans and other assets, such as debt and equity securities considered to be of lesser quality, as “substandard,” “doubtful” or “loss.” An asset is considered “substandard” if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. “Substandard” assets include those characterized by the “distinct possibility” that the insured institution will sustain
13
“some loss” if the deficiencies are not corrected. Assets classified as “doubtful” have all of the weaknesses inherent in those classified “substandard,” with the added characteristic that the weaknesses present make “collection or liquidation in full,” on the basis of currently existing facts, conditions, and values, “highly questionable and improbable.” Assets classified as “loss” are those considered “uncollectible” and of such little value that their continuance as assets without the establishment of a specific loss allowance is not warranted. Assets which do not currently expose the insured institution to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses are designated as “special mention” by our management.
When an insured institution classifies problem assets as either substandard or doubtful, it may establish general allowances in an amount deemed prudent by management to cover probable accrued losses. General allowances represent loss allowances which have been established to cover probable accrued losses associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem assets. When an insured institution classifies problem assets as “loss,” it is required either to establish a specific allowance for losses equal to 100% of that portion of the asset so classified or to charge-off such amount. An institution’s determination as to the classification of its assets and the amount of its valuation allowances is subject to review by the regulatory authorities, which may require the establishment of additional general or specific loss allowances.
On the basis of our review of our assets, our classified and special mention assets at the dates indicated were as follows:
| | At June 30, | ||||
|
| 2021 |
| 2020 | ||
|
| (In thousands) | ||||
Substandard assets - not accruing | | $ | 878 | | $ | 3,440 |
Doubtful assets | |
| — | |
| — |
Loss assets | |
| 47 | |
| 116 |
Total classified assets | | $ | 961 | | $ | 3,629 |
Special mention assets | | $ | 4,527 | | $ | 8,119 |
During the year ended June 30, 2021, classified assets improved by $2.7 million year over year. Activities having the largest impact on the balances include net proceeds from OREO sales of $2.0 million and $153,000 in charge-offs on OREO properties. In addition, $523,000 in assets consisting of seven residential real estate loans were no longer classified as of June 30, 2021.
Allowance for Loan Losses
The allowance for loan losses is maintained at a level which, in management’s judgment, is adequate to absorb probable credit losses inherent in the loan portfolio. The amount of the allowance is based on management’s evaluation of the collectability of the loan portfolio, including the nature of the portfolio, credit concentrations, trends in historical loss experience, specific impaired loans, and economic conditions, including the impact of COVID-19. Allowances for impaired loans are generally determined based on collateral values or the present value of estimated cash flows. Because of uncertainties associated with regional economic conditions, collateral values, and future cash flows on impaired loans, it is reasonably possible that management’s estimate of probable credit losses inherent in the loan portfolio and the related allowance may change materially in the near-term. The allowance is increased by a provision for loan losses, which is charged to expense and reduced by full and partial charge-offs, net of recoveries. Changes in the allowance relating to impaired loans are charged or credited to the provision for loan losses. Management’s periodic evaluation of the adequacy of the allowance is based on various factors, including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses.
In addition, the WDFI and the Federal Deposit Insurance Corporation periodically review our allowance for loan losses and as a result of such reviews, we may have to adjust our allowance for loan losses or recognize further loan charge-offs.
14
The following table sets forth activity in our allowance for loan losses for the periods indicated.
| | At or for the | | At or for the | | At or for the |
| ||||||||||||
| | Years Ended | | Nine Months Ended | | Year Ended |
| ||||||||||||
| | June 30, | | June 30, | | September 30, |
| ||||||||||||
|
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 |
| 2017 |
| ||||||
|
| (Dollars in thousands) | | ||||||||||||||||
Allowance at beginning of period | | $ | 1,353 | | $ | 1,294 | | $ | 1,324 | | $ | 1,879 | | $ | 4,482 | | $ | 4,482 | |
Provision for loan losses | |
| 150 | |
| 135 | |
| — | |
| 425 | |
| — | |
| — | |
| |
| | |
| | |
|
| |
|
| |
|
| |
|
| |
Charge offs: | |
| | |
| | |
|
| |
|
| |
|
| |
|
| |
Construction, land and development | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
One- to four-family owner occupied residential | |
| 62 | |
| 58 | |
| — | |
| 54 | |
| 8 | |
| 14 | |
One- to four-family non-owner occupied residential | |
| — | |
| — | |
| 44 | |
| — | |
| 18 | |
| 18 | |
Multifamily | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
Commercial real estate | |
| — | |
| — | |
| — | |
| 980 | |
| 2,610 | |
| 2,639 | |
Commercial and industrial | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
Consumer and installment | |
| 30 | |
| 45 | |
| 16 | |
| 1 | |
| 2 | |
| 4 | |
Total charge-offs | |
| 92 | |
| 103 | |
| 60 | |
| 1,035 | |
| 2,638 | |
| 2,675 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Recoveries: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Construction, land and development | |
| — | |
| — | |
| — | |
| 30 | |
| 9 | |
| 12 | |
One- to four-family owner occupied residential | |
| — | |
| 5 | |
| 29 | |
| 18 | |
| 27 | |
| 34 | |
One- to four-family non-owner occupied residential | |
| — | |
| — | |
| — | |
| 1 | |
| 9 | |
| 9 | |
Multifamily | |
| — | |
| — | |
| — | |
| — | |
| 1 | |
| 1 | |
Commercial real estate | |
| — | |
| — | |
| — | |
| 4 | |
| 8 | |
| 11 | |
Commercial and industrial | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
Consumer and installment | |
| 1 | |
| 22 | |
| 1 | |
| 2 | |
| 4 | |
| 5 | |
Total recoveries | |
| 1 | |
| 27 | |
| 30 | |
| 55 | |
| 58 | |
| 72 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Net (charge-offs) recoveries | |
| (91) | |
| (76) | |
| (30) | |
| (980) | |
| (2,580) | |
| (2,603) | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Allowance at end of period | | $ | 1,412 | | $ | 1,353 | | $ | 1,294 | | $ | 1,324 | | $ | 1,902 | | $ | 1,879 | |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Allowance to non-performing loans | |
| 178.09 | % |
| 100.91 | % |
| 84.86 | % |
| 91.68 | % |
| 130.32 | % |
| 106.47 | % |
Allowance to total loans outstanding at the end of the period | |
| 0.65 | % |
| 0.57 | % |
| 0.50 | % |
| 0.50 | % |
| 0.73 | % |
| 0.71 | % |
Net (charge-offs) recoveries to average loans outstanding during the period | |
| (0.04) | % |
| (0.03) | % |
| (0.01) | % |
| (0.51) | %(1) |
| (1.32) | % (1) |
| (1.00) | % |
(1) | Annualized. |
Allocation of Allowance for Loan Losses. The following tables set forth the allowance for loan losses allocated by loan category and the percent of the allowance in each category to the total allocated allowance at the dates indicated. The
15
allowance for loan losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.
16
| | At June 30, |
| |||||||||||||||||||
| | 2021 | | 2020 | | 2019 |
| |||||||||||||||
| | | | Percent of | | Percent of | | | | Percent of | | Percent of | | | | Percent of | | Percent of |
| |||
| | | | Allowance | | Loans in | | | | Allowance | | Loans in | | | | Allowance | | Loans in |
| |||
| | | | in Category | | Each | | | | in Category | | Each | | | | in Category | | Each |
| |||
| | Allowance | | to Total | | Category to | | Allowance | | to Total | | Category to | | Allowance | | to Total | | Category to |
| |||
| | for Loan | | Allocated | | Total | | for Loan | | Allocated | | Total | | for Loan | | Allocated | | Total |
| |||
|
| Losses |
| Allowance |
| Loans |
| Losses |
| Allowance |
| Loans |
| Losses |
| Allowance |
| Loans |
| |||
| | (Dollars in thousands) |
| |||||||||||||||||||
Construction, land and development | | $ | 11 | | 0.84 | % | 1.13 | % | $ | 14 | | 1.13 | % | 1.93 | % | $ | 4 | | 0.40 | % | 1.65 | % |
One- to four-family owner occupied residential | |
| 326 |
| 24.91 |
| 33.21 | |
| 356 |
| 28.74 |
| 42.11 | |
| 68 |
| 6.27 |
| 47.80 | |
One- to four-family non-owner occupied residential | |
| 116 |
| 8.86 |
| 10.32 | |
| 77 |
| 6.21 |
| 8.89 | |
| 27 |
| 2.47 |
| 8.03 | |
Multifamily | |
| 459 |
| 35.06 |
| 42.37 | |
| 287 |
| 23.16 |
| 32.03 | |
| 110 |
| 10.19 |
| 28.05 | |
Commercial real estate | |
| 316 |
| 24.14 |
| 8.34 | |
| 400 |
| 32.28 |
| 9.97 | |
| 796 |
| 73.86 |
| 10.10 | |
Commercial and industrial | |
| 14 |
| 1.07 |
| 1.16 | |
| 8 |
| 0.65 |
| 1.33 | |
| 3 |
| 0.31 |
| 0.63 | |
Consumer and installment | |
| 67 |
| 5.12 |
| 3.47 | |
| 97 |
| 7.83 |
| 3.74 | |
| 70 |
| 6.50 |
| 3.74 | |
Total allocated allowance | |
| 1,309 |
| 100.00 | % | 100.00 | % |
| 1,239 |
| 100.00 | % | 100.00 | % |
| 1,078 |
| 100.00 | % | 100.00 | % |
Unallocated | |
| 103 |
|
|
|
| |
| 114 |
|
|
|
| |
| 216 |
|
|
|
| |
Total | | $ | 1,412 |
|
|
|
| | $ | 1,353 |
|
|
|
| | $ | 1,294 |
|
|
|
| |
|
| At June 30, | | At September 30, |
| ||||||||||
| | 2018 | | 2017 |
| ||||||||||
| | | | Percent of | | | | | | Percent of | | |
| ||
| | | | Allowance | | Percent of | | | | Allowance | | Percent of |
| ||
| | | | in Category | | Loans in | | | | in Category | | Loans in |
| ||
| | Allowance | | to Total | | Each | | Allowance | | to Total | | Each |
| ||
| | for Loan |
| Allocated |
| Category to | | for Loan |
| Allocated |
| Category to | | ||
|
| Losses |
| Allowance |
| Total Loans |
| Losses |
| Allowance |
| Total Loans | | ||
|
| | | ||||||||||||
Construction, land and development | | $ | 5 | | 0.38 | % | 1.82 | % | $ | 84 |
| 5.81 | % | 1.31 | % |
One- to four-family owner occupied residential | |
| 7 |
| 0.54 |
| 46.21 | |
| 54 |
| 3.71 |
| 45.40 | |
One- to four-family non-owner occupied residential | |
| 71 |
| 5.42 |
| 8.98 | |
| 121 |
| 8.39 |
| 8.65 | |
Multifamily | |
| 71 |
| 5.42 |
| 26.80 | |
| 61 |
| 4.21 |
| 23.07 | |
Commercial real estate | |
| 953 |
| 72.78 |
| 11.10 | |
| 885 |
| 61.25 |
| 15.96 | |
Commercial and industrial | |
| 104 |
| 7.95 |
| 0.80 | |
| 76 |
| 5.26 |
| 0.71 | |
Consumer and installment | |
| 98 |
| 7.49 |
| 4.29 | |
| 164 |
| 11.37 |
| 4.90 | |
Total allocated allowance | |
| 1,309 |
| 100.00 | % | 100.00 | % |
| 1,445 |
| 100.00 | % | 100.00 | % |
Unallocated | |
| 15 |
| |
|
| | | 434 |
|
|
|
| |
Total | | $ | 1,324 | | |
|
| | $ | 1,879 |
|
|
|
| |
17
Investment Activities
General. The goals of our investment policies are to provide liquidity, manage interest-rate risk, maximize our rate of return and manage asset quality diversification. Subject to loan demand and our interest rate risk analysis, we will increase the balance of our investment securities portfolio when we have excess liquidity.
All of our investment securities are held by Equitable Investment Corp., a Nevada corporation that is a wholly-owned subsidiary of The Equitable Bank. Like many Wisconsin financial institutions, we established a Nevada subsidiary to hold our investment securities due to favorable state tax treatment. Although the favorable tax treatment is no longer applicable, we maintain the structure because of the expertise provided by the investment manager. Equitable Investment Corp.’s investment policy was adopted by its board of directors (consisting primarily of executive officers of The Equitable Bank) and is reviewed annually by its board of directors. Equitable Investment Corp.’s current investment policy permits, with certain limitations, investments in: U.S. Treasury obligations; securities issued by U.S. government agencies or government sponsored enterprises including mortgage-backed securities and collateralized mortgage obligations issued by Fannie Mae, Ginnie Mae and Freddie Mac; state and municipal obligations and bonds; money market funds and certificates of deposit; and corporate debt and securities.
Because Equitable Investment Corp. is our wholly owned subsidiary, we have incorporated Equitable Investment Corp.’s investment policy into our policies, and we have adopted general guidelines with respect to the types of investments that can be made by Equitable Investment Corp., including targeted guidelines on amounts of municipal investments, agency securities, collateralized mortgage obligations and corporate debt.
At June 30, 2021, our investment portfolio consisted primarily of obligations issued by states and political subdivisions, and Federal Home Loan Bank of Chicago stock. At June 30, 2021, we owned $1.0 million of Federal Home Loan Bank of Chicago stock. As a member of Federal Home Loan Bank of Chicago, we are required to purchase stock in the Federal Home Loan Bank of Chicago, which stock is carried at cost and classified as restricted equity securities.
The following table sets forth the amortized cost and estimated fair value of our available for sale securities portfolio at the dates indicated. At the dates indicated, we did not hold any securities as held to maturity.
| | At June 30, | ||||||||||||||||
| | 2021 | | 2020 | | 2019 | ||||||||||||
| | | | Estimated | | | | Estimated | | | | Estimated | ||||||
| | Amortized | | Fair | | Amortized | | Fair | | Amortized | | Fair | ||||||
|
| Cost |
| Value |
| Cost |
| Value |
| Cost |
| Value | ||||||
| | (In thousands) | ||||||||||||||||
Obligations of states and political subdivisions | | $ | 23,350 | | $ | 23,776 | | $ | 17,563 | | $ | 18,005 | | $ | 18,720 | | $ | 18,878 |
U.S. government agency obligations | | | 6,000 | | | 5,982 | | | — | | | — | | | — | | | — |
Mortgage-backed securities | |
| 1,230 | |
| 1,275 | |
| 1,372 | |
| 1,444 | |
| 1,065 | |
| 1,106 |
Municipal leases | | | 1,002 | | | 1,003 | | | — | | | — | | | — | | | — |
Certificates of deposit | |
| 800 | |
| 833 | |
| 800 | |
| 849 | |
| 555 | |
| 558 |
Total | | $ | 32,382 | | $ | 32,869 | | $ | 19,735 | | $ | 20,298 | | $ | 20,340 | | $ | 20,542 |
As of June 30, 2021, we had no securities of issuers that exceeded 10% of our total equity as of that date.
Portfolio Maturities and Yields. The composition and maturities of the investment securities portfolio at June 30, 2021, are summarized in the following table. Maturities are based on the final contractual payment dates, and do not reflect the effect of scheduled principal repayments, prepayments, or early redemptions that may occur. All of our securities at June 30, 2021, were taxable securities.
18
| | | | | | | More than One Year | | More than Five Years | | | | | | | | | | | | | | | ||||||
| | One Year or Less | | through Five Years | | through Ten Years | | More than Ten Years | | Total |
| ||||||||||||||||||
| | | | Weighted | | | | Weighted | | | | Weighted | | | | Weighted | | | | | | Weighted |
| ||||||
| | Amortized | | Average | | Amortized | | Average | | Amortized | | Average | | Amortized | | Average | | Amortized | | Fair | | Average |
| ||||||
|
| Cost |
| Yield |
| Cost |
| Yield |
| Cost |
| Yield |
| Cost |
| Yield |
| Cost |
| Value |
| Yield |
| ||||||
| | (Dollars in thousands) |
| ||||||||||||||||||||||||||
U.S. Government sponsored enterprises | | $ | 986 | | 2.29 | % | $ | 8,762 | | 2.95 | % | $ | 4,772 | | 2.64 | % | $ | 8,830 | | 2.25 | % | $ | 23,350 | | $ | 23,776 | | 2.59 | % |
U.S. government agency obligations | | | — | | — | | | 3,000 | | 0.53 | % | | 3,000 | | 1.01 | % | | — | | — | | | 6,000 | | | 5,982 | | 0.77 | % |
Mortgage-backed securities | | | — | | — | | | — | | — | | | 1,230 | | 3.35 | % | | — | | — | | | 1,230 | | | 1,275 | | 3.35 | % |
Municipal leases | | | — | | — | | | 361 | | 2.00 | % | | — | | — | | | 641 | | 2.24 | % | | 1,002 | | | 1,003 | | 2.15 | % |
Certificates of deposit | | | — | | — | | | 800 | | 2.49 | % | | — | | — | | | — | | — | | | 800 | | | 833 | | 2.49 | % |
Total | | $ | 986 | | 2.29 | % | $ | 12,923 | | 2.33 | % | $ | 9,002 | | 2.19 | % | $ | 9,471 | | 2.25 | % | $ | 32,382 | | $ | 32,869 | | 2.27 | % |
19
Sources of Funds
General. Deposits have traditionally been our primary source of funds for use in lending and investment activities. We also use borrowings to supplement cash flow needs, lengthen the maturities of liabilities for interest rate risk purposes and to manage the cost of funds. In addition, we receive funds from scheduled loan payments, investment maturities, loan prepayments, retained earnings and income on earning assets. While scheduled loan payments and income on earning assets are relatively stable sources of funds, deposit inflows and outflows can vary widely and are influenced by prevailing interest rates, market conditions and levels of competition.
Deposits. Our deposits are generated primarily from our primary market area. We offer a selection of deposit accounts, including savings accounts, checking accounts, certificates of deposit and individual retirement accounts. Deposit account terms vary, with the principal differences being the minimum balance required, the amount of time the funds must remain on deposit and the interest rate. Interest rates paid, maturity terms, service fees and withdrawal penalties are established on a periodic basis. Deposit rates and terms are based primarily on current operating strategies and market rates, liquidity requirements, rates paid by competitors and growth goals.
We rely upon personalized customer service, long-standing relationships with customers, a thorough and user-friendly internet website, and the favorable image of The Equitable Bank in the community to attract and retain deposits. We also seek to obtain deposits from our commercial loan customers.
The flow of deposits is influenced significantly by general economic conditions, changes in money market and other prevailing interest rates and competition. The ability to attract and maintain deposits and the rates paid on these deposits, has been and will continue to be significantly affected by market conditions.
The following table sets forth the distribution of total deposits by account type at the dates indicated.
|
| At June 30, |
| |||||||||||||||||||
| | 2021 | | 2020 | | 2019 |
| |||||||||||||||
| | | | | | Average | | | | | | Average | | | | | | Average |
| |||
|
| Amount |
| Percent |
| Rate |
| Amount |
| Percent |
| Rate |
| Amount |
| Percent |
| Rate |
| |||
| | (Dollars in thousands) |
| |||||||||||||||||||
Non-interest bearing accounts | | $ | 44,015 | | 16.31 | % | — | % | $ | 39,235 | | 15.32 | % | — | % | $ | 28,914 | | 12.33 | % | — | % |
Interest-bearing demand | | | 64,976 | | 24.08 | | 0.06 | % | | 54,393 | | 21.24 | | 0.06 | % | | 48,500 | | 20.67 | | 0.04 | % |
Interest-bearing savings and NOW accounts | | | 88,157 | | 32.66 | | 0.08 | % | | 75,398 | | 29.45 | | 0.08 | % | | 70,386 | | 30.01 | | 0.08 | % |
Certificates of deposit |
| | 72,738 | | 26.95 |
| 1.47 | % | | 87,046 | | 33.99 |
| 1.84 | % | | 86,761 |
| 36.99 |
| 1.80 | % |
Total | | $ | 269,886 |
| 100.00 | % | 0.57 | % | $ | 256,072 |
| 100.00 | % | 0.83 | % | $ | 234,561 |
| 100.00 | % | 0.70 | % |
As of June 30, 2021, the aggregate amount of all our certificates of deposit in amounts greater than or equal to $250,000 was $6.9 million. The following table sets forth the maturity of these certificates as of June 30, 2021.
|
| At | |
| | June 30, 2021 | |
|
| (In thousands) | |
Maturity Period: |
| |
|
Three months or less | | $ | 1,068 |
Over three through six months | |
| 507 |
Over six through twelve months | |
| 1,014 |
Over twelve months | |
| 4,307 |
Total | | $ | 6,896 |
Borrowings. As of June 30, 2021, we had a master contract agreement with the Federal Home Loan Bank of Chicago pursuant to which we could borrow $121.4 million. At June 30, 2021, we had Federal Home Loan Bank of Chicago advances totaling $5.0 million. In addition, we have a $5.0 million line of credit with U.S. Bank. No amount was outstanding on this line of credit at June 30, 2021.
20
The following table sets forth information concerning balances and interest rates on borrowings at the dates and for the periods indicated.
| | At or For the | | |||||||
| | Year Ended | | |||||||
| | June 30, | | |||||||
|
| 2021 |
| 2020 |
| 2019 |
| |||
| | (Dollars in thousands) | ||||||||
Balance outstanding at end of period | | $ | 5,000 | | $ | 9,000 | | $ | 44,200 | |
Weighted average interest rate at the end of period | |
| — | % |
| 0.34 | % |
| 2.49 | % |
Maximum amount of borrowings outstanding at any month end during the period | | $ | 9,000 | | $ | 36,000 | | $ | 61,700 | |
Average balance outstanding during the period | | $ | 5,215 | | $ | 23,300 | | $ | 46,756 | |
Weighted average interest rate during the period | |
| 0.14 | % |
| 1.71 | % |
| 2.47 | % |
Subsidiary Activities
The Equitable Bank currently has two active subsidiaries. Equitable Investment Corp. is a Nevada corporation that holds all of the investment securities of The Equitable Bank. Equity Credit Corp. is a corporation that holds an asset of bank-owned real estate that had been taken into ownership by The Equitable Bank in 2010.
Personnel
As of June 30, 2021, we had 91 full-time employees and 24 part-time employees. Our employees are not represented by any collective bargaining group. Management believes that we have good working relations with our employees.
TAXATION
The Equitable Bank, TEB MHC and TEB Bancorp, Inc. are subject to federal and state income taxation in the same general manner as other corporations, with some exceptions discussed below. The following discussion of federal and state taxation is intended only to summarize material income tax matters and is not a comprehensive description of the tax rules applicable to TEB MHC, TEB Bancorp, Inc. and The Equitable Bank.
Our federal and state tax returns have not been audited for the past five years.
Federal Taxation
Method of Accounting. For federal income tax purposes, The Equitable Bank currently reports its income and expenses on the accrual method of accounting and uses a tax year ending September 30 for filing its federal income tax returns. TEB Bancorp, Inc. and The Equitable Bank file a consolidated federal income tax return. The Small Business Protection Act of 1996 eliminated the use of the mutual savings bank bad debt reserve method of calculating the tax return bad debt deduction. For taxable years beginning after 1995, The Equitable Bank has been subject to the same bad debt reserve rules as commercial banks. It currently utilizes the specific charge-off method under Section 582(a) of the Internal Revenue Code.
Minimum Tax. For tax years beginning before 2018, the Internal Revenue Code imposed an alternative minimum tax (“AMT”) at a rate of 20% on a base of regular taxable income plus certain tax preferences, less an exemption amount, referred to as “alternative minimum taxable income.” The alternative minimum tax is payable to the extent tax computed this way exceeds tax computed by applying the regular tax rates to regular taxable income. Net operating losses can, in general, offset no more than 90% of alternative minimum taxable income. Prior payments of alternative minimum tax create AMT credits that may be used to offset as credits against regular tax liabilities in future years. In addition, these AMT credits are refundable for any taxable year beginning after 2017 and before 2021 in an amount equal to 50% (100% in the case of taxable years beginning in 2021) of the excess of the minimum tax credit for the taxable year over
21
the amount of the credit allowable for the year against regular tax liability. As of June 30, 2021, The Equitable Bank has no minimum tax credit carryforward to utilize in the future. The credit is not subject to expiration.
Net Operating Loss Carryovers. For losses originated in taxable years beginning before 2018, a financial institution may generally carry back federal net operating losses to the preceding two taxable years and forward to the succeeding 20 taxable years. At June 30, 2021, The Equitable Bank had approximately $26.8 million of federal net operating loss carryforwards.
Capital Loss Carryovers. A corporation cannot recognize capital losses in excess of capital gains generated. Generally, a financial institution may carry back capital losses to the preceding three taxable years and forward to the succeeding five taxable years. Any capital loss carryback or carryover is treated as a short-term capital loss for the year to which it is carried. As such, it is grouped with any other capital losses for the year to which it is carried and is used to offset any capital gains. Any unutilized loss carryforward remaining after the five-year carryover period is not deductible. At June 30, 2021, The Equitable Bank had no capital loss carryovers.
Corporate Dividends. TEB Bancorp, Inc. may generally exclude from its income 100% of dividends received from The Equitable Bank as a member of the same affiliated group of corporations.
State Taxation
As a Maryland business corporation, TEB Bancorp, Inc. is required to file an annual report with and pay franchise taxes to the state of Maryland.
TEB MHC and TEB Bancorp, Inc. are subject to the Wisconsin corporate franchise (income) tax. The State of Wisconsin imposes a corporate franchise tax of 7.9% on the combined taxable income of the members of a consolidated income tax group.
In general, Wisconsin net business losses may be carried forward to the succeeding 20 taxable years. However, losses originated in taxable years beginning before 2009 may be carried forward to tax years beginning before 2032. At June 30, 2021, The Equitable Bank had approximately $43.0 million of Wisconsin net business loss carryforwards.
SUPERVISION AND REGULATION
General
As a state savings bank, The Equitable Bank is subject to examination, supervision and regulation, primarily by the WDFI and by the Federal Deposit Insurance Corporation. The state and federal systems of regulation and supervision establish a comprehensive framework of activities in which The Equitable Bank may engage and is intended primarily for the protection of depositors and the Federal Deposit Insurance Corporation’s Deposit Insurance Fund, and not for the protection of security holders.
The Equitable Bank is also regulated to a lesser extent by the Board of Governors of the Federal Reserve System, or the “Federal Reserve Board,” which governs the reserves to be maintained against deposits and other matters. In addition, The Equitable Bank is a member of and owns stock in the Federal Home Loan Bank of Chicago, which is one of the eleven regional banks in the Federal Home Loan Bank System.
As a bank holding company, TEB Bancorp, Inc. is subject to examination and supervision by, and be required to file certain reports with, the Federal Reserve Board. TEB Bancorp, Inc. is also subject to the rules and regulations of the Securities and Exchange Commission under the federal securities laws, and certain state securities laws.
Set forth below are certain material regulatory requirements that are applicable to The Equitable Bank and TEB Bancorp, Inc. This description of statutes and regulations is not intended to be a complete description of such statutes and regulations and their effects on The Equitable Bank and TEB Bancorp, Inc. Any change in these laws or regulations,
22
whether by Congress or the applicable regulatory agencies, could have a material adverse impact on TEB Bancorp, Inc., The Equitable Bank and their operations.
The Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”)
The CARES Act, which became law on March 27, 2020, provided over $2.0 trillion to combat the coronavirus (“COVID-19”) and stimulate the economy. The law had several provisions relevant to financial institutions, including:
● | Allowing institutions not to characterize loan modifications relating to the COVID-19 pandemic as a troubled debt restructuring and also allowing them to suspend the corresponding impairment determination for accounting purposes. The passage of the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (EAA), being part of the larger omnibus package, the consolidated Appropriations Act, enacted 12/27/2020, extended this provision of the CARES Act to the earlier to occur of January 1, 2022, or 60 days after the COVID-19 National Emergency has been declared over. |
● | Temporarily reducing the Community Bank Leverage Ratio (the “CBLR”) to 8%. The threshold increased to 8.5% in 2021 and will return to 9% in 2022. This law also states that if a qualifying community bank falls below the CBLR, it “shall have a reasonable grace period” to again achieve compliance. |
● | The ability of a borrower of a federally backed mortgage loan (VA, FHA, USDA, Freddie and Fannie) experiencing financial hardship due, directly or indirectly, to the COVID-19 pandemic to request forbearance from paying their mortgage by submitting a request to the borrower’s servicer affirming their financial hardship during the COVID-19 emergency. During that time, no fees, penalties or interest beyond the amounts scheduled or calculated as if the borrower made all contractual payments on time and in full under the mortgage contract will accrue on the borrower’s account. The period to request forbearance has been extended several times, most recently to at least September 30, 2021. |
● | The ability of a borrower of a multi-family federally backed mortgage loan that was current as of February 1, 2020, to submit a request for forbearance to the borrower’s servicer affirming that the borrower is experiencing financial hardship during the COVID-19 emergency. During the time of the forbearance, the multifamily borrower cannot evict or initiate the eviction of a tenant or charge any late fees, penalties or other charges to a tenant for late payment of rent. Additionally, a multifamily borrower that receives a forbearance may not require a tenant to vacate a dwelling unit before a date that is 30 days after the date on which the borrower provides the tenant notice to vacate and may not issue a notice to vacate until after the expiration of the forbearance. Most recently, the FHA announced an extension of the multi-family loan forbearance program until at least September 30, 2021. |
The Paycheck Protection Program
The CARES Act provided approximately $350 billion to fund loans to eligible small businesses through the Small Business Administration’s (“SBA”) 7(a) loan guaranty program. These loans were 100% federally guaranteed (principal and interest) through December 31, 2020. An eligible business could apply for a Paycheck Protection Program (“PPP”) loan up to 2.5 times its average monthly “payroll costs" limited to a loan amount of $10.0 million. The proceeds of the loan could be used for payroll (excluding individual employee compensation over $100,000 per year), mortgage, interest, rent, insurance, utilities and other qualifying expenses. PPP loans had: (a) an interest rate of 1.0%, (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA guaranteed 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP so long as employee and compensation levels of the business are maintained and 75% of the loan proceeds were used for payroll expenses, with the remaining 25% of the loan proceeds used for other qualifying expenses.
On April 24, 2020, the Paycheck Protection Program and Health Care Enhancement Act became law, which provided an additional $320 billion in PPP funding. Additionally the Economic Aid to Hard-Hit Small Business, Nonprofits, and Venues Act became law on December 27, 2020, which again provided $285 billion in PPP funding. This third Act
23
expanded the eligible expenditures for which a business could use PPP proceeds, and provided for a simplified forgiveness application for PPP loans of $150,000 or less. On May 5, 2021, the SBA announced that all PPP funds had been exhausted.
Intrastate and Interstate Merger and Branching Activities
Wisconsin Law and Regulation. Any Wisconsin savings bank meeting certain requirements may, upon approval of the WDFI, establish one or more branch offices in the state of Wisconsin and the states of Illinois, Indiana, Iowa, Kentucky, Michigan, Minnesota, Missouri, and Ohio. In addition, upon WDFI approval, a Wisconsin savings bank may establish a branch office in any other state as the result of a merger or consolidation.
Federal Law and Regulation. The Interstate Banking Act permits the federal banking agencies to, under certain circumstances, approve merger transactions between banks located in different states, regardless of whether an acquisition would be prohibited under state law. The Interstate Banking Act, as amended, authorizes de novo branching into another state at locations at which banks chartered by the host state could establish a branch. The establishment of branches and bank mergers require the prior approval of the Federal Deposit Insurance Corporation.
Loans and Investments
Wisconsin Law and Regulations. Under Wisconsin law and regulation, The Equitable Bank is authorized to make, invest in, sell, purchase, participate or otherwise deal in mortgage loans or interests in mortgage loans without geographic restriction, including loans made on the security of residential and commercial property. Wisconsin savings banks also may lend funds on a secured or unsecured basis for business, commercial or agricultural purposes, provided the total of all such loans does not exceed 20% of the savings bank’s total assets, unless the WDFI authorizes a greater amount. Loans are subject to certain other limitations, including percentage restrictions based on total assets.
Wisconsin savings banks may invest funds in certain types of debt and equity securities, including obligations of federal, state and local governments and agencies. Subject to prior approval of the WDFI, compliance with capital requirements and certain other restrictions, Wisconsin savings banks may invest in residential housing development projects. Wisconsin savings banks may also invest in service corporations or subsidiaries with the prior approval of the WDFI, subject to certain restrictions.
Wisconsin savings banks may make loans and extensions of credit, both direct and indirect, to one borrower in amounts up to 20% of the savings bank’s capital plus an additional 5% for loans fully secured by readily marketable collateral. In addition, and notwithstanding the 20% of capital and additional 5% of capital limitations set forth above, Wisconsin savings banks may make loans to one borrower, or a related group of borrowers, for any purpose in an amount not to exceed $500,000, or to develop domestic residential housing units in an amount not to exceed the lesser of $30 million or 30% of the savings bank’s capital, subject to certain conditions. At June 30, 2021, The Equitable Bank had no borrowers with outstanding balances in excess of the loans-to-one borrower limit.
Federal Law and Regulation. Federal Deposit Insurance Corporation regulations also govern the equity investments of The Equitable Bank and, notwithstanding Wisconsin law and regulations, such regulations prohibit The Equitable Bank from making certain equity investments and generally limit The Equitable Bank’s equity investments to those that are permissible for national banks and their subsidiaries. Also, under Federal Deposit Insurance Corporation regulations, The Equitable Bank must obtain prior Federal Deposit Insurance Corporation approval before directly, or indirectly through a majority-owned subsidiary, engaging “as principal” in any activity that is not permissible for a national bank unless certain exceptions apply. The activity regulations provide that state banks that meet applicable minimum capital requirements would be permitted to engage in certain activities that are not permissible for national banks, including certain real estate and securities activities conducted through subsidiaries. The Federal Deposit Insurance Corporation will not approve an activity that it determines presents a significant risk to the Federal Deposit Insurance Corporation insurance fund. The current activities of The Equitable Bank and its subsidiaries are permissible under applicable federal regulations.
24
Loans to, and other transactions with, affiliates of The Equitable Bank, such as TEB Bancorp, Inc., are restricted by the Federal Reserve Act and regulations issued by the Federal Reserve Board thereunder. See “—Transactions with Affiliates and Insiders” below.
Lending Standards
Wisconsin Law and Regulation. Wisconsin law and regulations issued by the WDFI impose on Wisconsin savings banks certain fairness in lending requirements and prohibit savings banks from discriminating against a loan applicant based upon the applicant’s physical condition, developmental disability, sex, marital status, race, color, creed, national origin, religion or ancestry.
Federal Law and Regulation. The federal banking agencies have adopted uniform regulations prescribing standards for extensions of credit that are secured by liens on interests in real estate or made for the purpose of financing the construction of a building or other improvements to real estate. Under the joint regulations adopted by the federal banking agencies, all insured depository institutions, such as The Equitable Bank, must adopt and maintain written policies that establish appropriate limits and standards for extensions of credit that are secured by liens or interests in real estate or are made for the purpose of financing permanent improvements to real estate. These policies must establish loan portfolio diversification standards, prudent underwriting standards (including loan-to-value limits) that are clear and measurable, loan administration procedures, and loan documentation, approval and reporting requirements. The real estate lending policies must reflect consideration of the Interagency Guidelines for Real Estate Lending Policies that have been adopted by the federal bank regulators.
The Interagency Guidelines, among other things, require a depository institution to establish internal loan-to-value limits for real estate loans that are not in excess of the following supervisory limits:
● | for loans secured by raw land, 65% of the value of the collateral; |
● | for land development loans (i.e., loans for the purpose of improving unimproved property prior to the erection of structures), the supervisory loan-to-value limit is 75%; |
● | for loans for the construction of commercial, over four-family or other non-residential property, the supervisory limit is 80%; |
● | for loans for the construction of one- to four-family properties, the supervisory limit is 85%; and |
● | for loans secured by other improved property (e.g., farmland, completed commercial property and other income-producing property, including non-owner occupied, one- to four-family property), the supervisory limit is 85%. |
Although no supervisory loan-to-value limit has been established for permanent mortgages on owner-occupied, one- to four-family or home equity loans, the Interagency Guidelines state that for any such loan with a loan-to-value ratio that equals or exceeds 90% at origination, an institution should require appropriate credit enhancement in the form of either mortgage insurance or readily marketable collateral.
Deposits
Wisconsin Law and Regulation. Under Wisconsin law, The Equitable Bank is permitted to establish deposit accounts and accept deposits. The Equitable Bank’s board of directors, or its designee, determines the rate and amount of interest to be paid on or credited to deposit accounts subject to Federal Deposit Insurance Corporation limitations.
25
Deposit Insurance
Wisconsin Law and Regulation. Under Wisconsin law, The Equitable Bank is required to obtain and maintain insurance on its deposits from a deposit insurance corporation. The deposits of The Equitable Bank are insured up to the applicable limits by the Federal Deposit Insurance Corporation.
Federal Law and Regulation. The Equitable Bank is a member of the Deposit Insurance Fund, which is administered by the Federal Deposit Insurance Corporation. The Equitable Bank’s deposit accounts are insured by the Federal Deposit Insurance Corporation, generally up to a maximum of $250,000 per depositor.
The Federal Deposit Insurance Corporation imposes deposit insurance assessment against all insured depository institutions. An institution’s assessment rate depends upon the perceived risk of the institution to the Deposit Insurance Fund, with institutions deemed less risky paying lower rates. Currently, assessments for institutions of less than $10 billion of total assets are based on financial measures and supervisory ratings derived from statistical models estimating the probability of failure within three years. That system was effective in 2016 and replaced a system under which each institution was assigned to a risk category. Assessment rates (inclusive of possible adjustments) currently range from 1.5 to 30 basis points of each institution’s total assets less tangible capital. The current scale, also effective in 2016, is a reduction from the previous range of 2.5 to 45 basis points. The Federal Deposit Insurance Corporation may increase or decrease the range of assessments uniformly, except that no adjustment can deviate more than two basis points from the base assessment rate without notice and comment rulemaking. The existing system represents a change, required by the federal legislation, from the Federal Deposit Insurance Corporation’s prior practice of basing the assessment on an institution’s aggregate deposits.
The Federal Deposit Insurance Corporation has the authority to increase insurance assessments. A significant increase in insurance premiums would have an adverse effect on the operating expenses and results of operations of The Equitable Bank. We cannot predict what deposit insurance assessment rates will be in the future.
Insurance of deposits may be terminated by the Federal Deposit Insurance Corporation upon a finding that an institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the Federal Deposit Insurance Corporation. We do not know of any practice, condition or violation that might lead to termination of deposit insurance at The Equitable Bank.
Capital Requirements
Wisconsin Law and Regulation. Wisconsin savings banks are required to maintain a minimum capital to assets ratio of 6% and must maintain total capital necessary to ensure the continuation of insurance of deposit accounts by the Federal Deposit Insurance Corporation. If the WDFI determines that the financial condition, history, management or earning prospects of a savings bank are not adequate, the WDFI may require a higher minimum capital level for the savings bank. If a Wisconsin savings bank’s capital ratio falls below the required level, the WDFI may direct the savings bank to adhere to a specific written plan established by the WDFI to correct the savings bank’s capital deficiency, as well as a number of other restrictions on the savings bank’s operations, including a prohibition on the payment of dividends. At June 30, 2021, The Equitable Bank’s net worth ratio, as calculated under Wisconsin law DFI-SB 1.03(9), was 9.1%.
Federal Law and Regulation. Federal regulations require Federal Deposit Insurance Corporation insured depository institutions to meet several minimum capital standards: a common equity Tier 1 capital to risk-based assets ratio of 4.5%, a Tier 1 capital to risk-based assets ratio of 6.0%, a total capital to risk-based assets of 8.0%, and a 4.0% Tier 1 capital to total assets leverage ratio. The existing capital requirements were effective January 1, 2015 and are the result of a final rule implementing regulatory amendments based on recommendations of the Basel Committee on Banking Supervision and certain requirements of the federal legislation.
Common equity Tier 1 capital is generally defined as common stockholders’ equity and retained earnings. Tier 1 capital is generally defined as common equity Tier 1 and additional Tier 1 capital. Additional Tier 1 capital includes certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated
26
subsidiaries. Total capital includes Tier 1 capital (common equity Tier 1 capital plus additional Tier 1 capital) and Tier 2 capital. Tier 2 capital is comprised of capital instruments and related surplus, meeting specified requirements, and may include cumulative preferred stock and long-term perpetual preferred stock, mandatory convertible securities, intermediate preferred stock and subordinated debt. Also included in Tier 2 capital is the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and, for institutions that have exercised an opt-out election regarding the treatment of Accumulated Other Comprehensive Income (“AOCI”), up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Institutions that have not exercised the AOCI opt-out have AOCI incorporated into common equity Tier 1 capital (including unrealized gains and losses on available-for-sale-securities). The Equitable Bank exercised its AOCI opt-out election. Calculation of all types of regulatory capital is subject to deductions and adjustments specified in the regulations.
In determining the amount of risk-weighted assets for purposes of calculating risk-based capital ratios, all assets, including certain off-balance sheet assets (e.g., recourse obligations, direct credit substitutes, residual interests) are multiplied by a risk weight factor assigned by the regulations based on the risks believed inherent in the type of asset. Higher levels of capital are required for asset categories believed to present greater risk. For example, a risk weight of 0% is assigned to cash and U.S. government securities, a risk weight of 50% is generally assigned to prudently underwritten first lien one- to four-family residential real estate loans, a risk weight of 100% is assigned to commercial and consumer loans, a risk weight of 150% is assigned to certain past due loans and a risk weight of between 0% to 600% is assigned to permissible equity interests, depending on certain specified factors.
In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted asset above the amount necessary to meet its minimum risk-based capital requirements. The capital conservation buffer requirement was phased in beginning January 1, 2016 at 0.625% of risk-weighted assets and increased each year until fully implemented at 2.5% on January 1, 2019.
In assessing an institution’s capital adequacy, the Federal Deposit Insurance Corporation takes into consideration, not only these numeric factors, but qualitative factors as well, including the bank’s exposure to interest rate risk. The Federal Deposit Insurance Corporation has the authority to establish higher capital requirements for individual institutions where deemed necessary due to a determination that an institution’s capital level is, or is likely to become, inadequate in light of particular circumstances.
On November 13, 2019, the federal regulators finalized and adopted a regulatory capital rule establishing the new CBLR (the ratio of a bank’s tangible equity capital to average total consolidated assets) for financial institutions with assets of less than $10 billion. A “qualifying community bank” that exceeds that ratio is deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered “well capitalized” under Prompt Corrective Action statutes. The CBLR was established at 9% Tier 1 capital to total average assets, effective January 1, 2020. A qualifying bank may opt in and out of the CBLR framework on its quarterly call report. A bank that ceases to meet any qualifying criteria is provided with a two-quarter grace period to either comply with the CBLR requirements or the generally applicable capital regulations.
Section 4012 of the Coronavirus Aid, Relief and Economic Security Act of 2020 required that the CBLR be temporarily lowered to 8%. The federal regulators issued a rule making the lower ratio effective April 23, 2020. The rules also established a two-quarter grace period for a qualifying community bank whose leverage ratio falls below the 8% CBLR requirement so long as the bank maintains a leverage ratio of 7% or greater. Another rule was issued to transition back to the 9% community bank leverage ratio, increasing the ratio to 8.5% for calendar year 2021 and to 9% thereafter.
The Equitable Bank is “well capitalized” for regulatory capital purposes.
Safety and Soundness Standards
Each federal banking agency, including the Federal Deposit Insurance Corporation, has adopted guidelines establishing general standards relating to internal controls, internal audit systems, loan documentation, credit underwriting, interest
27
rate exposure, asset growth, asset quality, earnings and compensation, fees and benefits, and information security. In general, the guidelines require, among other things, appropriate systems and practices to identify and manage the risks and exposures specified in the guidelines. The guidelines prohibit excessive compensation as an unsafe and unsound practice and describe compensation as excessive when the amounts paid are unreasonable or disproportionate to the services performed by an executive officer, employee, director, or principal shareholder.
Prompt Corrective Regulatory Action
Federal bank regulatory authorities are required to take “prompt corrective action” with respect to institutions that do not meet minimum capital requirements. For these purposes, the statute establishes five capital categories: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized. Under the regulations, as amended effective January 1, 2015 to incorporate the previously mentioned amendments to the regulatory capital requirements, a bank is deemed to be (i) “well capitalized” if it has total risk-based capital of 10.0% or more, has a Tier 1 risk-based capital ratio of 8.0% or more, has a Tier 1 leverage capital ratio of 5.0% or more and a common equity Tier 1 ratio of 6.5% or more, and is not subject to any written capital order or directive; (ii) “adequately capitalized” if it has a total risk-based capital ratio of 8.0% or more, a Tier 1 risk-based capital ratio of 6.0% or more, a Tier 1 leveraged capital ratio of 4.0% or more and a common equity Tier 1 ratio of 4.5% or more, and does not meet the definition of “well capitalized” (iii) “undercapitalized” if it has a total risk-based capital ratio that is less than 8.0%, a Tier 1 risk-based capital ratio that is less than 6.0%, a Tier 1 leverage capital ratio that is less than 4.0% or a common equity Tier 1 ratio of less than 4.5%; (iv) “significantly undercapitalized” if it has a total risk-based capital ratio that is less than 6.0% and a Tier 1 risk-based capital ratio that is less than 4.0% or a common equity Tier 1 ratio of less than 3.0%; and (v) “critically undercapitalized” if it has a ratio of tangible equity to total assets that is equal to or less than 2.0%. As previously noted, a qualifying bank that elects and complies with the alternative CBLR framework is deemed to be “well capitalized.”
Federal law and regulations also specify circumstances under which a federal banking agency may reclassify a well-capitalized institution as adequately capitalized and may require an institution classified as less than well capitalized to comply with supervisory actions as if it were in the next lower category (except that the Federal Deposit Insurance Corporation may not reclassify a significantly undercapitalized institution as critically undercapitalized).
The Federal Deposit Insurance Corporation may order savings banks that have insufficient capital to take corrective actions. For example, a savings bank that is categorized as “undercapitalized” is subject to growth limitations and is required to submit a capital restoration plan, and a holding company that controls such a savings bank is required to guarantee that the savings bank complies with the restoration plan. A “significantly undercapitalized” savings bank may be subject to additional restrictions. Savings banks deemed by the Federal Deposit Insurance Corporation to be “critically undercapitalized” would be subject to the appointment of a receiver or conservator.
The Equitable Bank is considered “well capitalized” for regulatory capital purposes.
Dividends
Under Wisconsin law and applicable regulations, a Wisconsin savings bank that meets its regulatory capital requirements may declare dividends on capital stock based upon net profits, provided that its paid-in surplus equals its capital stock. In addition, prior WDFI approval is required before dividends exceeding 50% of net profits for any calendar year may be declared and before a stock dividend may be declared out of retained earnings.
The Federal Deposit Insurance Corporation has the authority to prohibit The Equitable Bank from paying dividends if, in its opinion, the payment of dividends would constitute an unsafe or unsound practice in light of the financial condition of The Equitable Bank. Institutions may not pay dividends if they would be “undercapitalized” following payment of the dividend within the meaning of the prompt corrective action regulations.
28
Liquidity and Reserves
Wisconsin Law and Regulation. Under WDFI regulations, all Wisconsin savings banks are required to maintain a certain amount of their assets as liquid assets, consisting of cash and certain types of investments. The exact amount of assets a savings bank is required to maintain as liquid assets is set by the WDFI, but generally ranges from 4% to 15% of the savings bank’s average daily balance of net withdrawable accounts plus short-term borrowings (the “Required Liquidity Ratio”). At June 30, 2021, The Equitable Bank’s Required Liquidity Ratio was 8%, and The Equitable Bank was in compliance with this requirement. In addition, 50% of the liquid assets maintained by a Wisconsin savings bank must consist of “primary liquid assets,” which are defined to include securities issued by the United States Government, United States Government agencies or the state of Wisconsin or a subdivision thereof, and cash. At June 30, 2021, The Equitable Bank was in compliance with this requirement.
Federal Law and Regulation. Under federal law and regulations, The Equitable Bank is required to maintain sufficient liquidity to ensure safe and sound banking practices. Regulation D, promulgated by the Federal Reserve Board, contemplates reserve requirements on all depository institutions, including The Equitable Bank, which maintain transaction accounts or non-personal time deposits. Checking accounts, NOW accounts, Super NOW checking accounts, and certain other types of accounts that permit payments or transfers to third parties fall within the definition of transaction accounts and are subject to Regulation D reserve requirements, as are any non-personal time deposits (including certain money market deposit accounts) at a savings institution. For 2019, a depository institution was required to maintain average daily reserves equal to 3% on the first $124.2 million of transaction accounts, plus 10% of that portion of total transaction accounts in excess of $124.2 million. The first $16.3 million of otherwise reservable balances (subject to adjustment by the Federal Reserve Board) was exempt from the reserve requirements. For 2020 and 2021, all reserve requirements have been reduced to 0% due to a change in the Federal Reserve Board’s framework for monetary policy. The Federal Reserve Board has indicated that it has no plans to reimpose a reserve management but could do so if future conditions warrant. Savings institutions have authority to borrow from the Federal Reserve’s “discount window,” but Federal Reserve policy generally requires savings institutions to exhaust all other sources before borrowing from the Federal Reserve. This policy has been updated as a result of COVID-19 such that all other sources need not be exhausted before borrowing from the Federal Reserve. As of June 30, 2021, The Equitable Bank met its Regulation D reserve requirements.
Transactions with Affiliates and Insiders
Wisconsin Law and Regulation. Under Wisconsin law, a savings bank may not make a loan to a person owning 10% or more of its stock, an affiliated person (including a director, officer, the spouse of either and a member of the immediate family of such person who is living in the same residence), agent, or attorney of the savings bank, either individually or as an agent or partner of another, except as under the rules of the WDFI and regulations of the Federal Deposit Insurance Corporation. In addition, unless the prior approval of the WDFI is obtained, a savings bank may not purchase, lease or acquire a site for an office building or an interest in real estate from an affiliated person, including a shareholder owning more than 10% of its capital stock, or from any firm, corporation, entity or family in which an affiliated person or 10% shareholder has a direct or indirect interest.
Federal Law and Regulation. Sections 23A and 23B of the Federal Reserve Act govern transactions between an insured savings bank, such as The Equitable Bank, and any of its affiliates, including TEB Bancorp, Inc. The Federal Reserve Board has adopted Regulation W, which comprehensively implements and interprets Sections 23A and 23B, in part by codifying prior Federal Reserve Board interpretations under Sections 23A and 23B.
An affiliate of a savings bank is any company or entity that controls, is controlled by or is under common control with the savings bank. A subsidiary of a savings bank that is not also a depository institution or a “financial subsidiary” under federal law is not treated as an affiliate of the savings bank for the purposes of Sections 23A and 23B; however, the Federal Deposit Insurance Corporation has the discretion to treat subsidiaries of a savings bank as affiliates on a case-by-case basis. Sections 23A and 23B limit the extent to which a savings bank or its subsidiaries may engage in “covered transactions” with any one affiliate to an amount equal to 10% of the savings bank’s capital stock and surplus, and limit all such transactions with all affiliates to an amount equal to 20% of such capital stock and surplus. The term “covered transaction” includes the making of loans, purchase of assets, issuance of guarantees and other similar types of
29
transactions. Most loans and other extensions of credit by a savings bank to any of its affiliates must be secured by collateral in amounts ranging from 100% to 130% of the loan amounts, depending on the type of collateral. In addition, any affiliate transactions by a savings bank must be on terms that are substantially the same, or at least as favorable, to the savings bank as those that would be provided to a non-affiliate, and be consistent with safe and sound banking practices.
A savings bank’s loans to its executive officers, directors, any owner of more than 10% of its stock (each, an insider) and any of certain entities affiliated with any such person (an insider’s related interest) are subject to the conditions and limitations imposed by Section 22(h) of the Federal Reserve Act and the Federal Reserve Board’s Regulation O thereunder. Under these restrictions, the aggregate amount of the loans to any insider and the insider’s related interests may not exceed the loans-to-one-borrower limit applicable to national banks (which is generally 15% of capital and surplus). Aggregate loans by a savings bank to its insiders and insiders’ related interests in the aggregate may not exceed the savings bank’s unimpaired capital and unimpaired surplus. With certain exceptions, loans to an executive officer, other than loans for the education of the officer’s children and certain loans secured by the officer’s primary residence, may not exceed the greater of $25,000 or 2.5% of the savings bank’s unimpaired capital and unimpaired surplus, but in no event more than $100,000. Regulation O also requires that any proposed loan to an insider or a related interest of that insider be approved in advance by a majority of the board of directors of the savings bank, with any interested director not participating in the voting, if such loan, when aggregated with any existing loans to that insider and the insider’s related interests, would exceed either $500,000 or the greater of $25,000 or 5% of the savings bank’s unimpaired capital and surplus. Generally, such loans must be made on substantially the same terms as, and follow credit underwriting procedures that are no less stringent than, those that are prevailing at the time for comparable transactions with other persons and must not present more than a normal risk of collectability.
An exception to the requirement for non-preferable terms is made for extensions of credit made pursuant to a benefit or compensation plan of a bank that is widely available to employees of the savings bank and that does not give any preference to insiders of the bank over other employees of the bank. For a description of The Equitable Bank’s employee loan program for full-time employees, see “Management—Transactions with Related Persons.”
Transactions Between Bank Customers and Affiliates
Wisconsin savings banks, such as The Equitable Bank, are subject to the prohibitions on certain tying arrangements. Subject to certain exceptions, a savings bank is prohibited from extending credit to or offering any other service to a customer, or fixing or varying the consideration for such extension of credit or service, on the condition that such customer obtain some additional service from the institution or certain of its affiliates or not obtain services of a competitor of the institution.
Examinations and Assessments
The Equitable Bank is required to file periodic reports with and is subject to periodic examinations by the WDFI and the Federal Deposit Insurance Corporation. Federal regulations require annual on-site examinations for all depository institutions except certain well-capitalized and highly rated institutions with assets of less than $1 billion, which are examined every 18 months. Recent legislation extended the asset threshold for the 18-month examination cycle to $3 billion of assets. The Equitable Bank is required to pay examination fees and annual assessments to fund its supervision.
Customer Privacy
Under Wisconsin and federal law and regulations, savings banks, such as The Equitable Bank, are required to develop and maintain privacy policies relating to information on its customers, restrict access to and establish procedures to protect customer data. Applicable privacy regulations further restrict the sharing of non-public customer data with non-affiliated parties if the customer requests.
30
Community Reinvestment Act
Under the Community Reinvestment Act, The Equitable Bank has a continuing and affirmative obligation consistent with its safe and sound operation to help meet the credit needs of its entire community, including low- and moderate-income neighborhoods. The Community Reinvestment Act does not establish specific lending requirements or programs for financial institutions nor does it limit an institution’s discretion to develop the types of products and services that it believes are best suited to its particular community, consistent with the Community Reinvestment Act. The Community Reinvestment Act requires the Federal Deposit Insurance Corporation, in connection with its examination of The Equitable Bank, to assess The Equitable Bank’s record of meeting the credit needs of its community and to take that record into account in the Federal Deposit Insurance Corporation’s evaluation of certain applications by The Equitable Bank. For example, the regulations specify that a bank’s Community Reinvestment Act performance will be considered in its expansion (e.g., branching or merger) proposals and may be the basis for approving, denying or conditioning the approval of an application. As of the date of its most recent regulatory examination, The Equitable Bank was rated “satisfactory” with respect to its Community Reinvestment Act compliance.
In July 2021, the Federal Deposit Insurance Corporation, Federal Reserve Board and the Office of the Comptroller of the Currency announced plans to jointly work to “strengthen and modernize” the CRA regulations and the related regulatory framework. No timetable for a rulemaking process was indicated.
Federal Home Loan Bank System
The Federal Home Loan Bank System, consisting of eleven Federal Home Loan Banks, is under the jurisdiction of the Federal Housing Finance Board. The designated duties of the Federal Housing Finance Board are to supervise the Federal Home Loan Banks; ensure that the Federal Home Loan Banks carry out their housing finance mission; ensure that the Federal Home Loan Banks remain adequately capitalized and able to raise funds in the capital markets; and ensure that the Federal Home Loan Banks operate in a safe and sound manner.
The Equitable Bank, as a member of the Federal Home Loan Bank of Chicago, is required to acquire and hold shares of capital stock in the Federal Home Loan Bank of Chicago in specified amounts. The Equitable Bank is in compliance with this requirement with an investment in Federal Home Loan Bank of Chicago stock of $1.0 million at June 30, 2021.
Among other benefits, the Federal Home Loan Banks provide a central credit facility primarily for member institutions. It is funded primarily from proceeds derived from the sale of consolidated obligations of the Federal Home Loan Bank System. It makes advances to members in accordance with policies and procedures established by the Federal Housing Finance Board and the board of directors of the Federal Home Loan Bank of Chicago. At June 30, 2021, The Equitable Bank had $5.0 million in advances from the Federal Home Loan Bank of Chicago.
Other Regulations
Interest and other charges collected or contracted for by The Equitable Bank are subject to state usury laws and federal laws concerning interest rates. The Equitable Bank’s operations are also subject to federal laws applicable to credit transactions, such as the:
● | Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers; |
● | Home Mortgage Disclosure Act, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves; |
● | Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit; |
● | Fair Credit Reporting Act, governing the use and provision of information to credit reporting agencies; |
31
● | Fair Debt Collection Act, governing the manner in which consumer debts may be collected by collection agencies; |
● | Truth in Savings Act; and |
● | rules and regulations of the various federal agencies charged with the responsibility of implementing such federal laws. |
The operations of The Equitable Bank also are subject to the:
● | Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records; |
● | Electronic Funds Transfer Act and Regulation E promulgated thereunder, which govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services; and |
● | Check Clearing for the 21st Century Act (also known as “Check 21”), which gives “substitute checks,” such as digital check images and copies made from that image, the same legal standing as the original paper check; |
● | The USA PATRIOT Act, which requires savings associations to, among other things, establish broadened anti-money laundering compliance programs, and due diligence policies and controls to ensure the detection and reporting of money laundering. Such required compliance programs are intended to supplement existing compliance requirements that also apply to financial institutions under the Bank Secrecy Act and the Office of Foreign Assets Control regulations; and |
● | The Gramm-Leach-Bliley Act, which places limitations on the sharing of consumer financial information by financial institutions with unaffiliated third parties. Specifically, the Gramm-Leach-Bliley Act requires all financial institutions offering financial products or services to retail customers to provide such customers with the financial institution’s privacy policy and provide such customers the opportunity to “opt out” of the sharing of certain personal financial information with unaffiliated third parties. |
Holding Company Regulation
General. TEB Bancorp, Inc. and TEB MHC are bank holding companies within the meaning of the Bank Holding Company of 1956. As such, TEB Bancorp, Inc. and TEB MHC are registered with the Federal Reserve Board and are subject to the regulation, examination, supervision and reporting requirements applicable to bank holding companies. In addition, the Federal Reserve Board has enforcement authority over TEB Bancorp, Inc., TEB MHC and its non-savings institution subsidiaries. Among other things, this authority permits the Federal Reserve Board to restrict or prohibit activities that are determined to be a serious risk to the subsidiary savings institution. Acquisitions of additional banks or savings institutions by a bank holding company generally require the prior approval of the Federal Reserve Board.
Permissible Activities. A bank holding company is generally prohibited from engaging in non-banking activities, or acquiring direct or indirect control of more than 5% of the voting securities of any company engaged in non-banking activities. One of the principal exceptions to this prohibition is for activities found by the Federal Reserve Board to be so closely related to banking or managing or controlling banks as to be a proper incident thereto. Some of the principal activities that the Federal Reserve Board has determined by regulation to be so closely related to banking are: (i) making or servicing loans; (ii) performing certain data processing services; (iii) providing discount brokerage services; (iv) acting as fiduciary, investment or financial advisor; (v) leasing personal or real property; (vi) making investments in corporations or projects designed primarily to promote community welfare; and (vii) acquiring a savings and loan association whose direct and indirect activities are limited to those permitted for bank holding companies.
32
The Gramm-Leach-Bliley Act of 1999 authorized a bank holding company that meets specified conditions, including being “well capitalized” and “well managed,” to opt to become a “financial holding company” and thereby engage in a broader array of financial activities than previously permitted. Such activities can include insurance underwriting and investment banking.
Capital. Bank holding companies are subject to consolidated regulatory capital requirements, which have historically been similar to, though less stringent than, those of the Federal Deposit Insurance Corporation for The Equitable Bank. The federal legislation enacted in 2010, however, required the Federal Reserve Board to promulgate consolidated capital requirements for depository institution holding companies that are no less stringent, both quantitatively and in terms of components of capital, than those applicable to institutions themselves. A framework of consolidated regulatory capital requirements identical to that applicable to the subsidiary banks applies to bank holding companies. However, the Federal Reserve Board has provided a “Small Bank Holding Company” exception to its consolidated capital requirements, and 2018 legislation, and the related regulations, has increased the threshold for the exception to $3.0 billion. As a result, the Federal Reserve Board’s consolidated holding company regulatory capital requirements do not presently apply to TEB Bancorp, Inc. or TEB MHC.
Source of Strength. The Federal Reserve Board has issued regulations requiring that all bank holding companies serve as a source of strength to their subsidiary depository institutions by providing financial, managerial and other support in times of an institution’s distress.
Dividends and Stock Repurchases. The Federal Reserve Board has issued a policy statement regarding the payment of dividends by holding companies. In general, the policy provides that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the holding company appears consistent with the organization’s capital needs, asset quality and overall supervisory financial condition. Separate regulatory guidance provides for prior consultation with Federal Reserve Bank staff concerning dividends in certain circumstances such as when the company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend, the proposed dividend is not covered by earnings for the period for which the dividend is being paid or the company’s overall rate or earnings retention is inconsistent with the company’s capital needs and overall financial condition. The ability of a bank holding company to pay dividends may be restricted if a subsidiary savings bank becomes undercapitalized.
Federal Reserve Board regulatory guidance also states that a bank holding company should consult with Federal Reserve Bank supervisory staff prior to redeeming or repurchasing common stock or perpetual preferred stock if the bank holding company is experiencing financial weaknesses or the repurchase or redemption would result in a net reduction, at the end of a quarter, in the amount of such equity instruments outstanding compared with the beginning of the quarter in which the redemption or repurchase occurred.
There is a separate requirement that a bank holding company give the Federal Reserve Board prior written notice of any purchase or redemption of then outstanding equity securities if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding 12 months, is equal to 10% or more of the company’s consolidated net worth. The Federal Reserve Board may disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe and unsound practice, or would violate any law, regulation, Federal Reserve Board order or directive, or any condition imposed by, or written agreement with, the Federal Reserve Board. There is an exception to this approval requirement for well-capitalized bank holding companies that meet certain other conditions.
These regulatory policies may affect the ability of TEB Bancorp, Inc. to pay dividends, repurchase shares of common stock or otherwise engage in capital distributions.
Waivers of Dividends by TEB MHC. TEB Bancorp, Inc. may pay dividends on its common stock to public stockholders. If it does, it is also required to pay dividends to TEB MHC, unless TEB MHC elects to waive the receipt of dividends. Current Federal Reserve Board policy restricts a mutual holding company that is regulated as a bank holding company from waiving the receipt of dividends paid by its subsidiary holding company. Accordingly, it is unlikely that TEB MHC would be able to waive the receipt of dividends paid by TEB Bancorp, Inc.
33
Change in Control Regulations
Under the Change in Bank Control Act, no person (including a company), or group of persons acting in concert, may acquire control of a bank holding company unless the Federal Reserve Board has been given 60 days’ prior written notice and not disapproved the proposed acquisition. The Federal Reserve Board considers several factors in evaluating a notice, including the financial and managerial resources of the acquirer and competitive effects. Control, as defined under the applicable regulations, means the power, directly or indirectly, to direct the management or policies of the company or to vote 25% or more of any class of voting securities of the company. Acquisition of more than 10% of any class of a bank holding company’s voting securities constitutes a rebuttable presumption of control under certain circumstances, including where, as is the case with TEB Bancorp, Inc., the issuer has registered securities under Section 12 of the Securities Exchange Act of 1934.
In addition, federal regulations separately provide that no company may acquire control (as defined in the Bank Holding Company Act and Federal Reserve Board regulations) of a bank holding company without the prior approval of the Federal Reserve Board. Any company that acquires such control becomes a “bank holding company” subject to registration, examination and regulation by the Federal Reserve Board.
Federal Securities Laws
TEB Bancorp, Inc.’s common stock is registered with the Securities and Exchange Commission under the Securities Exchange Act of 1934. TEB Bancorp, Inc. is subject to the information, proxy solicitation, insider trading restrictions and other requirements under the Securities Exchange Act of 1934.
Emerging Growth Company Status
The JOBS Act, which was enacted in 2012, has made numerous changes to the federal securities laws to facilitate access to capital markets. Under the JOBS Act, a company with total annual gross revenues of less than $1.07 billion during its most recently completed fiscal year qualifies as an “emerging growth company.” TEB Bancorp, Inc. qualifies as an emerging growth company under the JOBS Act.
An “emerging growth company” may choose not to hold stockholder votes to approve annual executive compensation (more frequently referred to as “say-on-pay” votes) or executive compensation payable in connection with a merger (more frequently referred to as “say-on-golden parachute” votes). An emerging growth company also is not subject to the requirement that its auditors attest to the effectiveness of the company’s internal control over financial reporting, and can provide scaled disclosure regarding executive compensation; however, TEB Bancorp, Inc. will also not be subject to the auditor attestation requirement or additional executive compensation disclosure so long as it remains a “non-accelerated filer” and a “smaller reporting company,” respectively, under Securities and Exchange Commission regulations (generally less than $75 million and $250 million, respectively, of voting and non-voting equity held by non-affiliates). Finally, an emerging growth company may elect to comply with new or amended accounting pronouncements in the same manner as a private company, but must make such election when the company is first required to file a registration statement. TEB Bancorp, Inc. has elected to comply with new or amended accounting pronouncements in the same manner as a private company.
A company loses emerging growth company status on the earlier of: (i) the last day of the fiscal year of the company during which it had total annual gross revenues of $1.07 billion or more; (ii) the last day of the fiscal year of the issuer following the fifth anniversary of the date of the first sale of common equity securities of the company pursuant to an effective registration statement under the Securities Act of 1933; (iii) the date on which such company has, during the previous three-year period, issued more than $1.07 billion in non-convertible debt; or (iv) the date on which such company is deemed to be a “large accelerated filer” under Securities and Exchange Commission regulations (generally, at least $700 million of voting and non-voting equity held by non-affiliates).
ITEM 1A. |
Not applicable, as TEB Bancorp, Inc. is a “smaller reporting company.”
34
ITEM 1B. |
None.
ITEM 2. |
As of June 30, 2021, the net book value of our office properties was $6.7 million. The following table sets forth information regarding our offices.
|
| |
| |
| Net Book | |
| | Leased or | | Year Acquired | | Value of | |
Location | | Owned | | or Leased | | Real Property | |
| | (In thousands) | |||||
Main Office: | | | | | | | |
2290 N. Mayfair Road Wauwatosa, Wisconsin 53226 |
| Owned |
| 1993 | | $ | 1,580 |
| | | | | | | |
Other Properties: |
|
|
|
| |
|
|
West Allis |
|
|
|
| |
|
|
7400 W. Oklahoma Avenue West Allis, Wisconsin 53219 |
| Owned |
| 1992 | | $ | 205 |
| | | | | | | |
Whitefish Bay |
|
|
|
| |
|
|
705 E. Silver Spring Drive Whitefish Bay, Wisconsin 53217 |
| Leased |
| 2004 | | $ | — |
| | | | | | | |
Hales Corner |
|
|
|
| |
|
|
5225 S. 108th Street Hales Corners, Wisconsin 53130 |
| Owned |
| 1982 | | $ | 278 |
| | | | | | | |
Waterford |
|
|
|
| |
|
|
701 Trailview Court Waterford, Wisconsin 53185 |
| Owned |
| 2008 | | $ | 1,481 |
| | | | | | | |
Delafield |
|
|
|
| |
|
|
N15 W30921 Golf Road Delafield, Wisconsin 53018 |
| Owned |
| 2007 | | $ | 3,116 |
| | | | | | | |
Cedarburg (Mortgage Lending Office) |
|
|
|
| |
|
|
W62 N244 Washington Avenue Suite A-101 Cedarburg, Wisconsin 53012 |
| Leased |
| 2012 | | $ | — |
We believe that current facilities are adequate to meet our present and foreseeable needs, subject to possible future expansion.
ITEM 3. |
Periodically, we are involved in claims and lawsuits, such as claims to enforce liens, condemnation proceedings on properties in which we hold security interests, claims involving the making and servicing of real property loans and other issues incident to our business. We are not a party to any pending legal proceedings that we believe would have a material adverse effect on our financial condition, results of operations or cash flows.
ITEM 4. |
Not applicable.
35
ITEM 5. | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
Our common stock is traded on the OTC Pink Marketplace under the symbol “TBBA.” As of September 23, 2021, we had 209 stockholders of record (excluding the number of persons or entities holding stock in street name through various brokerage firms), and 2,624,343 shares of common stock outstanding. The following table sets forth market price information for our common stock for the last two fiscal years. We did not declare a dividend for the period listed.
| | Price Per Share | ||||||||||
| | 2021 | | 2020 | ||||||||
|
| High |
| Low |
| High |
| Low | ||||
Quarter ended June 30, | | $ | 9.67 | | $ | 9.25 | | $ | 7.49 | | $ | 6.35 |
Quarter ended March 31, | | $ | 9.70 | | $ | 7.50 | | $ | 8.50 | | $ | 6.00 |
Quarter ended December 31, | | $ | 7.74 | | $ | 5.65 | | $ | 9.00 | | $ | 8.20 |
Quarter ended September 30, | | $ | 6.61 | | $ | 5.20 | | $ | 9.45 | | $ | 8.05 |
We do not currently intend to pay cash dividends to our stockholders, and no assurances can be given that any such dividends will be paid in the future. The payment and amount of any dividend payments will be subject to statutory and regulatory limitations, and will depend upon a number of factors, including the following: regulatory capital requirements; our financial condition and results of operations; our other uses of funds for the long-term value of stockholders; tax considerations; the ability of mutual holding companies to waive of dividends; and general economic conditions.
We are subject to state law limitations and federal bank regulatory policy on any future payment of dividends. Maryland law generally limits dividends if the corporation would not be able to pay its debts in the usual course of business after giving effect to the dividend or if the corporation’s total assets would be less than the corporation’s total liabilities plus the amount needed to satisfy the preferential rights upon dissolution of stockholders whose preferential rights on dissolution are superior to those receiving the distribution.
The Federal Reserve Board has issued a policy statement providing that dividends should be paid only out of current earnings and only if our prospective rate of earnings retention is consistent with our capital needs, asset quality and overall financial condition. Regulatory guidance also provides for prior regulatory consultation with respect to capital distributions in certain circumstances such as where the holding company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend or the holding company’s overall rate or earnings retention is inconsistent with its capital needs and overall financial condition. In addition, The Equitable Bank’s ability to pay dividends to TEB Bancorp, Inc. will be limited if The Equitable Bank does not have the capital conservation buffer required by regulatory capital rules, which may limit our ability to pay dividends to stockholders. See “Regulation and Supervision—Dividends.”
If TEB Bancorp, Inc. pays dividends to its stockholders, it will likely pay dividends to TEB MHC. The Federal Reserve Board’s current policy restricts the ability of mutual holding companies that are regulated as bank holding companies to waive dividends declared by their subsidiaries. Accordingly, we do not currently anticipate that TEB MHC will waive dividends paid by TEB Bancorp, Inc.
There were no sales of unregistered securities during the quarter ended June 30, 2021.
There were no repurchases of shares of TEB Bancorp, Inc.’s common stock during the quarter ended June 30, 2021.
36
ITEM 6. |
The summary information presented below at each date or for each of the periods presented is derived in part from the financial statements of TEB Bancorp, Inc. and The Equitable Bank, S.S.B. The financial condition data at June 30, 2021 and 2020, and the operating data for the fiscal years ended June 30, 2021 and 2020 were derived from the audited consolidated financial statements of TEB Bancorp, Inc. included elsewhere in this annual report. The information at and for the year ended June 30, 2019, the nine months ended June 30, 2018 and June 30, 2017 and for the year ended September 30, 2017 was derived in part from audited financial statements that are not included in this annual report. The following information is only a summary, and should be read in conjunction with our consolidated financial statements and notes included in this annual report.
| | At June 30, | | At September 30, | |||||||||||
|
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 | |||||
| | (In thousands) | |||||||||||||
Selected Financial Condition Data: | | |
| | |
| | |
| | |
| | |
|
Total assets | | $ | 315,702 | | $ | 305,475 | | $ | 312,248 | | $ | 313,424 | | $ | 307,840 |
Cash and cash equivalents |
| | 49,377 |
| | 13,106 |
| | 5,631 |
| | 6,134 |
| | 5,618 |
Available for sale securities |
| | 32,869 |
| | 20,298 |
| | 20,542 |
| | 20,906 |
| | 20,650 |
Loans, net of allowance for loan losses |
| | 215,420 |
| | 237,300 |
| | 259,873 |
| | 263,999 |
| | 262,073 |
Loans held for sale |
| | 6,867 |
| | 18,690 |
| | 7,080 |
| | 6,416 |
| | 4,062 |
Other real estate owned, net |
| | 168 |
| | 2,288 |
| | 4,080 |
| | 3,957 |
| | 4,371 |
Premises and equipment, net |
| | 7,912 |
| | 7,960 |
| | 8,165 |
| | 8,252 |
| | 8,328 |
Federal Home Loan Bank stock |
| | 1,031 |
| | 1,346 |
| | 2,061 |
| | 2,070 |
| | 1,141 |
Deposits |
| | 269,886 |
| | 256,072 |
| | 234,561 |
| | 244,463 |
| | 260,511 |
Borrowings |
| | 5,000 |
| | 9,000 |
| | 44,200 |
| | 46,000 |
| | 22,700 |
Deferred tax asset valuation allowance |
| | 8,243 |
| | 11,046 |
| | 10,868 |
| | 10,503 |
| | 14,353 |
Total equity |
| | 33,124 |
| | 23,512 |
| | 24,408 |
| | 14,102 |
| | 14,390 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | For the Years Ended | | For the Nine Months | | For the Year Ended | ||||||||||||
| | June 30, | | Ended June 30, | | September 30, | ||||||||||||
|
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 |
| 2017 | ||||||
| | (In thousands) | ||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | |
Interest income | | $ | 10,489 | | $ | 11,879 | | $ | 12,530 | | $ | 8,822 | | $ | 8,760 | | $ | 11,736 |
Interest expense | | | 1,271 | | | 2,222 | | | 2,673 | | | 1,256 | | | 936 | | | 1,265 |
Net interest income before provision for loan losses |
| | 9,218 |
| | 9,657 |
| | 9,857 |
| | 7,566 |
| | 7,824 |
| | 10,471 |
Provision for loan losses |
| | 150 |
| | 135 |
| | — |
| | 425 |
| | — |
| | — |
Net interest income after provision for loan losses |
| | 9,068 |
| | 9,522 |
| | 9,857 |
| | 7,141 |
| | 7,824 |
| | 10,471 |
Non-interest income |
| | 13,227 |
| | 6,247 |
| | 2,598 |
| | 1,895 |
| | 1,946 |
| | 2,612 |
Non-interest expenses |
| | 15,909 |
| | 14,677 |
| | 12,909 |
| | 10,063 |
| | 9,794 |
| | 12,871 |
Income (loss) before income tax expense (benefit) |
| | 6,386 |
| | 1,092 |
| | (454) |
| | (1,027) |
| | (24) |
| | 212 |
Income tax expense (benefit) |
| | — |
| | — |
| | (55) |
| | (425) |
| | — |
| | — |
Net income (loss) | | $ | 6,386 | | $ | 1,092 | | $ | (399) | | $ | (602) | | $ | (24) | | $ | 212 |
37
| | | | | | | | | | | | |
| |
| | | | | | | | At or For the Nine | | At or For the | | |||
| | At or For the Years Ended | | Months Ended | | Years Ended | | |||||||
| | June 30, | | June 30, (1) | | September 30, | | |||||||
|
| 2021 |
| 2020 |
| 2019 |
| 2018 |
| 2017 |
| 2017 |
| |
Performance Ratios: | | | | | | | | | | | | | |
|
Return (loss) on average assets | | | 2.11 | % | 0.36 | % | (0.13) | % | (0.27) | % | (0.01) | % | 0.07 | % |
Return (loss) on average equity | | | 23.81 | % | 4.30 | % | (2.5) | % | (5.72) | % | (0.24) | % | 1.60 | % |
Interest rate spread (2) | | | 3.30 | % | 3.36 | % | 3.37 | % | 3.57 | % | 3.65 | % | 3.68 | % |
Net interest margin (3) |
| | 3.39 | % | 3.48 | % | 3.44 | % | 3.61 | % | 3.68 | % | 3.71 | % |
Non-interest expenses to average assets |
| | 5.26 | % | 4.84 | % | 4.21 | % | 4.48 | % | 4.33 | % | 4.26 | % |
Efficiency ratio (4) |
| | 70.88 | % | 92.28 | % | 103.64 | % | 106.37 | % | 100.25 | % | 98.39 | % |
Average interest-earning assets to average interest-bearing liabilities |
| | 119.50 | % | 114.57 | % | 107.59 | % | 106.10 | % | 106.35 | % | 106.15 | % |
Earnings per share | | $ | 2.43 | $ | 0.42 | $ | (0.15) |
| N/A |
| N/A |
| N/A | |
Dividend payout ratio | |
| — | % | — | % | — | % | N/A |
| N/A |
| N/A | |
| | | | | | | | | | | | | | |
Capital Ratios: | |
| |
| |
|
|
|
|
|
|
|
| |
Average equity to average assets | |
| 8.87 | % | 8.37 | % | 5.20 | % | 4.68 | % | 4.38 | % | 4.38 | % |
Tangible capital equity to total assets | |
| 10.49 | % | 7.70 | % | 7.82 | % | 4.50 | % | 4.27 | % | 4.67 | % |
Total capital to risk weighted assets | |
| 18.84 | % | 15.02 | % | 14.01 | % | 8.90 | % | 9.10 | % | 9.24 | % |
Tier 1 capital to risk weighted assets | |
| 18.09 | % | 14.32 | % | 13.36 | % | 8.23 | % | 8.15 | % | 8.29 | % |
Common equity tier 1 capital to risk weighted assets | |
| 18.09 | % | 14.32 | % | 13.36 | % | 8.23 | % | 8.15 | % | 8.29 | % |
Tier 1 capital to average assets | |
| 11.26 | % | 9.30 | % | 8.55 | % | 5.46 | % | 5.37 | % | 5.46 | % |
| | | | | | | | | | | | | | |
Asset Quality Ratios: | |
| |
| |
|
|
|
|
|
|
|
| |
Allowance for loan losses as a percentage of total loans | |
| 0.65 | % | 0.57 | % | 0.50 | % | 0.50 | % | 0.73 | % | 0.71 | % |
Allowance for loan losses as a percentage of non-performing loans | |
| 178.09 | % | 100.91 | % | 84.86 | % | 91.68 | % | 130.32 | % | 106.47 | % |
Net (charge-offs) recoveries to average outstanding loans during the period | |
| (0.04) | % | (0.03) | % | (0.01) | % | (0.51) | % | (1.78) | % | (1.01) | % |
Non-performing loans as a percentage of total loans | |
| 0.37 | % | 0.56 | % | 0.58 | % | 0.54 | % | 0.56 | % | 0.67 | % |
Non-performing loans as a percentage of total assets | |
| 0.25 | % | 0.44 | % | 0.49 | % | 0.46 | % | 0.48 | % | 0.57 | % |
Total non-performing assets as a percentage of total assets | |
| 0.30 | % | 1.19 | % | 1.80 | % | 1.72 | % | 2.06 | % | 1.99 | % |
| | | | | | | | | | | | | | |
Other: | |
| |
| |
|
|
|
|
|
|
|
| |
Number of banking offices | |
| 6 |
| 6 |
| 6 |
| 6 |
| 6 |
| 6 | |
Number of loan production offices | |
| 1 |
| 1 |
| 1 |
| 1 |
| 1 |
| 1 | |
Number of full-time equivalent employees | |
| 103 |
| 104 |
| 105 |
| 106 |
| 107 |
| 109 | |
(1) | Annualized. |
(2) | Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities. |
(3) | Represents net interest income as a percentage of average interest-earning assets. |
(4) | Represents non-interest expenses divided by the sum of net interest income and non-interest income. |
38
ITEM 7. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
This discussion and analysis reflects our consolidated financial statements and other relevant statistical data, and is intended to enhance your understanding of our financial condition and results of operations. The information in this section has been derived from the consolidated financial statements, which appear elsewhere in this annual report. You should read the information in this section in conjunction with the other business and financial information provided in this annual report.
Overview
Total assets increased $10.2 million, or 3.3%, to $315.7 million at June 30, 2021 from $305.5 million at June 30, 2020, primarily reflecting increases in cash and cash equivalents and available for sale securities offset by decreases in loans held for investment and loans held for sale. Total deposits increased $13.8 million, or 5.4%, to $269.9 million at June 30, 2021 from $256.1 million at June 30, 2020. This resulted from an increase in interest-bearing savings and NOW accounts, which increased $12.8 million, or 16.9%, to $88.2 million at June 30, 2021 from $75.4 million at June 30, 2020, and an increase in demand deposits, which increased $15.4 million, or 16.4%, to $109.0 million at June 30, 2021 from $93.6 million at June 30, 2020.
Borrowed funds, consisting solely of Federal Home Loan Bank of Chicago (“FHLB”) advances, decreased $4.0 million, or 44.4%, to $5.0 million at June 30, 2021 from $9.0 million at June 30, 2020. Increased levels of deposits and cash during the year reduced our reliance on borrowed funds.
Net income was $6.4 million for the year ended June 30, 2021, compared to $1.1 million for the year ended June 30, 2020. The increase in income was due to an increase in non-interest income during the year ended June 30, 2021, offset by a decrease in net interest income and an increase in non-interest expense. Net interest income after provision for loan losses decreased $454,000, or 4.8%, to $9.1 million for the year ended June 30, 2021 from $9.5 million for the year ended June 30, 2020, primarily as a result of a lower average balance of loans. Non-interest income increased by $7.0 million, or 111.7%, to $13.2 million for the year ended June 30, 2021 from $6.2 million for the year ended June 30, 2020, primarily resulting from a $6.9 million, or 135.0%, increase in gain on sales of mortgage loans. Non-interest expenses increased $1.2 million, or 8.4%, to $15.9 million for the year ended June 30, 2021 compared to $14.7 million for the year ended June 30, 2020. The increase in non-interest expenses was due to an increase in compensation and benefits expense during the year ended June 30, 2021.
Change in Fiscal Year
The Equitable Bank changed its fiscal year to June 30 from September 30, effective with the June 30, 2018 fiscal year.
Summary of Significant Accounting Policies
The discussion and analysis of the financial condition and results of operations are based on our financial statements, which are prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The preparation of these financial statements requires management to make estimates and assumptions affecting the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities, and the reported amounts of income and expenses. We consider the accounting policies discussed below to be significant accounting policies. The estimates and assumptions that we use are based on historical experience and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.
The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We determined to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.
39
The following represent our significant accounting policies:
Allowance for Loan Losses. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to operations. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance for loan losses. The allowance for loan losses consists of specific reserves on certain impaired loans from analyses developed through specific credit allocations for individual loans. The specific reserve relates to all loans for which the allowance for loan losses is estimated on a loan by loan basis using either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent. The general reserve is based on our historical loss experience along with consideration of certain qualitative factors such as (i) changes in the nature, volume and terms of loans, (ii) changes in lending personnel, (iii) changes in the quality of the loan review function, (iv) changes in nature and volume of past-due, non-accrual and/or classified loans, (v) changes in concentration of credit risk, (vi) changes in economic and industry conditions, (vii) changes in legal and regulatory requirements, (viii) unemployment and inflation statistics, and (ix) changes in underlying collateral values.
There are many factors affecting the allowance for loan losses, some are quantitative while others require qualitative judgment. The allowance for loan losses reflects management’s best estimate of the probable and inherent losses on loans. The adequacy of the allowance for loan losses is reviewed and approved by our board of directors. Allocations of the allowance for loan losses may be made for specific loans, but the entire allowance for loan losses is available for any loan that, in management’s judgment, should be charged-off.
As an integral part of their examination process, various regulatory agencies review the allowance for loan losses as well. Such agencies may require that changes in the allowance for loan losses be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.
Income Taxes. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
We recognize the tax effects from an uncertain tax position in the consolidated financial statements only if the position is more likely than not to be sustained on audit, based on the technical merits of the position. We recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. We recognize interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit.
COVID-19 Outbreak
In December 2019, a coronavirus (COVID-19) was reported in China, and, in March 2020 was declared a national emergency in the United States. The COVID-19 pandemic has caused significant economic dislocation in the United States as many state and local governments ordered non-essential businesses to close and residents to shelter in place at home. Certain industries have been particularly hard-hit, including the travel and hospitality industry, the restaurant industry, and the retail industry. The following table shows the Company’s exposure within these hard-hit industries.
40
Commercial Loan Type |
| June 30, 2021 |
| Percentage of Portfolio Loans | ||
Restaurant, food service, bar |
| $ | 1,572,457 |
| 0.73 | % |
Retail | | | 2,255,298 | | 1.04 | % |
Hospitality and tourism | | | — | | — | % |
| | $ | 3,827,755 | | 1.77 | % |
The Company’s allowance for loan losses increased $59,000 to $1.4 million at June 30, 2021 compared to $1.4 million at June 30, 2020. Provisions were booked totaling $150,000 during the year ended June 30, 2021, compared to $135,000 during the year ended June 30, 2020. At June 30, 2021 and June 30, 2020, the allowance for loan losses represented 0.65% and 0.57% of total loans, respectively. In determining its allowance for loan loss level at June 30, 2021, the Company considered the health and composition of its loan portfolio going into the COVID-19. At June 30, 2021, approximately 98.8% of the Company’s loan portfolio was collateralized by real estate. Approximately 1.8% of the Company’s loan portfolio is to borrowers in the more particularly hard-hit industries (including the restaurant and food service industries, retail industry, and hospitality and tourism industries) and the Company has no international exposure.
Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy continues to reopen. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:
● | demand for our products and services may decline, making it difficult to grow assets and income; |
● | if the economy is unable to continue to reopen, and/or high levels of unemployment return, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; |
● | collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; |
● | our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond forbearance periods, which will adversely affect our net income; |
● | the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; |
● | as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; |
● | our uninsured investment revenues may decline with continuing market turmoil; |
● | our cyber security risks are increased as the result of an increase in the number of employees working remotely; |
● | we rely on third-party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us; and |
● | Federal Deposit Insurance Corporation premiums may increase if the agency experiences additional resolution costs. |
Moreover, our future success and profitability substantially depends on the management skills of our executive officers and directors, many of whom have held officer and director positions with us for many years. The unanticipated loss or unavailability of key employees due to the outbreak could harm our ability to operate our business or execute our
41
business strategy. We may not be successful in finding and integrating suitable successors in the event of key employee loss or unavailability.
Any one or a combination of the factors identified above could negatively impact our business, financial condition, and results of operations and prospects.
As of June 30, 2021, the Company originated 26 PPP loans totaling $1.8 million and generated approximately $76,000 from the processing fees. All PPP loan originations occurred before the end of the June 30, 2021 reporting period. As of June 30, 2021, 18 PPP loans totaling $1.1 million have been forgiven.
As of June 30, 2021, the Company had modified 88 loans aggregating $22.9 million, primarily consisting of the deferral of principal and interest payments and the extension of the maturity date. Of these modifications, $22.8 million, or 99.5%, were performing in accordance with the accounting treatment under Section 4013 of the CARES Act and therefore did not qualify as TDRs. As of June 30, 2021, all of these modifications have resumed monthly loan payments and no modifications remain in a deferred status. Three loans totaling $294,000 that were modified did not qualify for the favorable accounting treatment under Section 4013 of the CARES Act and therefore each loan was reported as a TDR; however, one of the loans was transferred out of TDR status after receiving six consecutive monthly payments after the end of the deferral period. Management has evaluated the loans and determined that based on the liquidation value of the collateral, no specific reserve is necessary.
|
| As of June 30, 2021 | ||||||||||
| | Payments Resumed | | Payments Deferred | ||||||||
Loan Classification | | Number of Loans |
| Balance |
| Number of Loans |
| Balance | ||||
Construction, land, development | | | 2 | | $ | 113,324 | | | — | | $ | — |
1-4 family owner occupied | |
| 50 | |
| 6,928,668 | |
| — | |
| — |
1-4 family non-owner occupied | |
| 16 | |
| 2,255,510 | |
| — | |
| — |
Multifamily | |
| 13 | |
| 10,716,179 | |
| — | |
| — |
Commercial owner occupied | |
| 2 | |
| 1,419,056 | |
| — | |
| — |
Commercial non-owner occupied | |
| 2 | |
| 1,408,571 | |
| — | |
| — |
Consumer and installment loans | |
| 3 | |
| 40,655 | |
| — | |
| — |
Total loan modification requests | | | 88 | | $ | 22,881,963 | | | — | | $ | — |
Comparison of Financial Condition at June 30, 2021 and June 30, 2020
Total assets increased $10.2 million, or 3.3%, to $315.7 million at June 30, 2021 from $305.5 million at June 30, 2020, primarily reflecting increases in cash and cash equivalents and available for sale securities offset by decreases in loans held for investment and loans held for sale.
Cash and cash equivalents increased $36.3 million, or 276.8%, to $49.4 million at June 30, 2021 from $13.1 million at June 30, 2020 due to the increased balance in deposit accounts and decrease in total loans outstanding during the year.
Available-for-sale securities increased $12.6 million, or 61.9%, to $32.9 million at June 30, 2021 from $20.3 million at June 30, 2020, due to utilizing excess cash to purchase securities totaling $16.9 million, offset by maturities and calls of $4.3 million.
Loans held for investment decreased $21.8 million, or 9.1%, to $216.8 million at June 30, 2021 from $238.7 million at June 30, 2020, primarily reflecting a decrease in one- to four-family owner occupied loans of $28.5 million, or 28.4%, to $72.0 million at June 30, 2021 from $100.5 million at June 30, 2020. The decrease in one- to four-family owner occupied loans resulted from increased refinances and loan paydowns. These decreases were partially offset by an increase in multifamily loans of $15.4 million, or 20.2%, to $91.9 million at June 30, 2021 from $76.4 million at June 30, 2020, as we continue to focus on originating this type of loan.
42
Loans held for sale decreased $11.8 million, or 63.3%, to $6.9 million at June 30, 2021 from $18.7 million at June 30, 2020. We currently sell a majority of the fixed-rate one- to four-family residential real estate loans that we originate. The balances at any month end vary based on the timing and volume of loan originations and sales. The decrease in mortgage interest rates due to COVID-19 resulted in a greater volume of loans originated and sold in the last quarter of the fiscal year ended June 30, 2020.
Total deposits increased $13.8 million, or 5.4%, to $269.9 million at June 30, 2021 from $256.1 million at June 30, 2020. The increase was due to increases in demand deposits of $15.4 million, or 16.4%, to $109.0 million at June 30, 2021, from $93.6 million at June 30, 2020 and interest-bearing savings and NOW accounts of $12.8 million, or 16.9%, to $88.2 million at June 30, 2021 from $75.4 million at June 30, 2020, offset by a decrease in certificates of deposit of $14.3 million, or 16.4%, to $72.7 million at June 30, 2021 from $87.0 million at June 30, 2020. These increases are largely due to increased economic stimulus payments with decreases in certificates of deposit balances resulting from decreases in interest rates offered.
Borrowed funds, consisting solely of FHLB advances, decreased $4.0 million, or 44.4%, to $5.0 million at June 30, 2021 from $9.0 million at June 30, 2020. During the year, deposits increased and assets decreased, which allowed us to pay down borrowings.
Total equity increased $9.6 million, or 40.9%, to $33.1 million at June 30, 2021 from $23.5 million at June 30, 2020 as a result of net income for the year. Accumulated other comprehensive loss decreased as a result of higher yields on our pension investments, resulting in a net positive funded status as of June 30, 2021.
Average Balance Sheet
The following table sets forth average balance sheets, average yields and costs, and certain other information at and for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances.
43
The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense. Loan balances exclude loans held for sale.
| | | | | | | | | | | |
| |
| |||
| | For the Year Ended June 30, 2021 | | For the Year Ended June 30, 2020 | | ||||||||||||
| | Average | | | | | | Average | | | | | | ||||
| | Outstanding | | | | Average | | Outstanding | | | | Average | | ||||
| | Balance |
| Interest |
| Yield/Rate |
| Balance |
| Interest |
| Yield/Rate |
| ||||
| | (Dollars in thousands) |
| ||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | |
Loans | | $ | 229,258 | | $ | 9,879 | | 4.31 | % | $ | 249,657 | | $ | 11,173 | | 4.48 | % |
Securities | | | 21,867 | | | 577 | | 2.64 | % | | 21,719 | | | 604 | | 2.78 | % |
Federal Home Loan Bank of Chicago stock | | | 1,116 |
| | 30 |
| 2.69 | % | | 1,288 |
| | 53 |
| 4.12 | % |
Other | | | 19,602 |
| | 3 |
| 0.01 | % | | 4,688 |
| | 49 |
| 1.05 | % |
Total interest-earning assets | | | 271,843 |
| | 10,489 |
| 3.86 | % | | 277,352 |
| | 11,879 |
| 4.28 | % |
Non-interest-earning assets | | | 30,707 |
| | |
| |
| | 25,971 |
| |
|
|
| |
Total assets | | $ | 302,550 | | | |
|
|
| $ | 303,323 |
| |
|
|
| |
| | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | |
|
| |
|
|
|
|
| |
|
| |
|
|
| |
Demand deposits | | $ | 61,442 | |
| 37 |
| 0.06 | % | $ | 49,837 | |
| 29 |
| 0.06 | % |
Savings and NOW deposits | |
| 82,191 | |
| 69 |
| 0.08 | % |
| 74,453 | |
| 62 |
| 0.08 | % |
Certificates of deposit | |
| 78,629 | |
| 1,158 |
| 1.47 | % |
| 94,481 | |
| 1,733 |
| 1.84 | % |
Total interest-bearing deposits | |
| 222,262 | |
| 1,264 |
| 0.57 | % |
| 218,771 | | | 1,824 |
| 0.83 | % |
Borrowings | |
| 5,215 | |
| 7 |
| 0.14 | % |
| 23,300 | |
| 398 |
| 1.71 | % |
Total interest-bearing liabilities | |
| 227,477 | |
| 1,271 |
| 0.56 | % |
| 242,071 | |
| 2,222 |
| 0.92 | % |
Non-interest-bearing liabilities | |
| 48,249 | | | |
| | |
| 35,852 | | | |
|
| |
Total liabilities | |
| 275,726 | | | |
| | |
| 277,923 |
| |
|
|
| |
Total equity | |
| 26,824 | | | |
| | |
| 25,400 |
| |
|
|
| |
Total liabilities and equity | | $ | 302,550 | | | |
| | | $ | 303,323 |
| |
|
|
| |
Net interest income | | | | | $ | 9,218 |
| | |
|
|
| $ | 9,657 |
|
| |
Net interest rate spread (1) | |
| | |
| | | 3.30 | % |
|
|
| |
|
| 3.36 | % |
Net interest-earning assets (2) | | $ | 44,366 | | | |
| | | $ | 35,281 |
| |
|
| | |
Net interest margin (3) | |
| | |
| | | 3.39 | % |
|
|
| |
|
| 3.48 | % |
Average interest-earning assets to interest-bearing liabilities | |
| 119.50 | % |
| | |
| |
| 114.57 | % | |
|
|
| |
(1) | Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities. |
(2) | Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. |
(3) | Net interest margin represents net interest income divided by average total interest-earning assets. |
Rate/Volume Analysis
The following table presents the effects of changing rates and volumes on our net interest income for the years indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume.
44
| | Year Ended June 30, 2021 vs. | | Year Ended June 30, 2020 vs. | ||||||||||||||
| | 2020 | | 2019 | ||||||||||||||
| | Increase (Decrease) | | Total | | Increase (Decrease) | | Total | ||||||||||
| | Due to | | Increase | | Due to | | Increase | ||||||||||
|
| Volume |
| Rate |
| (Decrease) |
| Volume |
| Rate |
| (Decrease) | ||||||
| | (In thousands) | ||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | |
Loans | | $ | (879) | | $ | (415) | | $ | (1,294) | | $ | (508) | | $ | (81) | | $ | (589) |
Securities | |
| 4 | |
| (30) | |
| (26) | |
| 20 | |
| (7) | |
| 13 |
Federal Home Loan Bank of Chicago stock | |
| (5) | |
| (18) | |
| (23) | |
| (38) | |
| (31) | |
| (69) |
Other | |
| 2 | |
| (49) | |
| (47) | |
| 22 | |
| (28) | |
| (6) |
Total interest-earning assets | |
| (878) | |
| (512) | |
| (1,390) | |
| (504) | |
| (147) | |
| (651) |
| | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Demand deposits | |
| 7 | |
| 1 | |
| 8 | |
| 2 | |
| (1) | |
| 1 |
Savings and NOW deposits | |
| 6 | | | 1 | |
| 7 | |
| (6) | | | 2 | |
| (4) |
Certificates of deposit | |
| (233) | |
| (342) | |
| (575) | |
| 73 | |
| 254 | |
| 327 |
Total interest-bearing deposits | |
| (220) | |
| (340) | |
| (560) | |
| 69 | |
| 255 | |
| 324 |
Borrowings | |
| (25) | |
| (366) | |
| (391) | |
| (415) | |
| (360) | |
| (775) |
Total interest-bearing liabilities | |
| (245) | |
| (706) | |
| (951) | |
| (346) | |
| (105) | |
| (451) |
| | | | | | | | | | | | | | | | | | |
Change in net interest income | | $ | (633) | | $ | 194 | | $ | (439) | | $ | (158) | | $ | (42) | | $ | (200) |
Comparison of Operating Results for the Years Ended June 30, 2021 and 2020
General. Net income was $6.4 million for the year ended June 30, 2021, compared to $1.1 million for year ended June 30, 2020. The increase in income was due to an increase in non-interest income offset by a decrease in net interest income and an increase in non-interest expense, described in more detail below.
Interest Income. Interest income decreased $1.4 million, or 11.7%, to $10.5 million for the year ended June 30, 2021 compared to $11.9 million for the year ended June 30, 2020. Interest income on loans, which is our primary source of interest income, decreased $1.3 million, or 11.6%, to $9.9 million for the year ended June 30, 2021 compared to $11.2 million for the year ended June 30, 2020. Our average yield on loans decreased 17 basis points to 4.31% for the year ended June 30, 2021 from 4.48% for the year ended June 30, 2020, reflecting recent decreases in market interest rates. The average balance of loans also decreased by $20.4 million, or 8.2%, to $229.3 million for the year ended June 30, 2021 from $249.7 million for the year ended June 30, 2020.
Interest Expense. Interest expense decreased $951,000, or 42.8%, to $1.3 million for the year ended June 30, 2021 compared to $2.2 million for the year ended June 30, 2020, due to decreases in interest expense on borrowings and decreases in interest rates paid on deposits.
Interest expense on borrowings decreased $391,000 to $7,000 for the year ended June 30, 2021 from $398,000 for the year ended June 30, 2020. This decrease resulted from the decreases in both the average balance of borrowings and the average rate we paid on borrowings. The average balance of borrowings decreased $18.1 million to $5.2 million for the year ended June 30, 2021 from $23.3 million for the year ended June 30, 2020, and the annualized average rate we paid on borrowings decreased 157 basis points to 0.14% for the year ended June 30, 2021, from 1.71% for the year ended June 30, 2020. As described above, increased levels of deposits and cash during the year ended June 30, 2021 reduced our reliance on borrowed funds. The decrease in rates paid on borrowings reflects recent decreases in market interest rates.
Interest expense on deposits decreased $560,000, or 30.7%, to $1.3 million for the year ended June 30, 2021 from $1.8 million for the year ended June 30, 2020. Specifically, interest expense on certificates of deposit decreased $575,000, or 33.2%, to $1.2 million for the year ended June 30, 2021 from $1.7 million for the year ended June 30, 2020. This decrease resulted from an decrease in the annualized average rate we paid on certificates of deposit, which decreased 37
45
basis points to 1.47% for the year ended June 30, 2021 from 1.84% for the year ended June 30, 2020. The decrease in rates paid on certificates of deposit reflects decreases in market interest rates during the year ended June 30, 2021.
Net Interest Income. Net interest income decreased $454,000, or 4.8%, to $9.1 million for the year ended June 30, 2021 from $9.5 million for the year ended June 30, 2020, primarily as a result of the decreased interest income from loans. Our net interest rate spread decreased by six basis points to 3.30% for the year ended June 30, 2021 from 3.36% for the year ended June 30, 2020, and our net interest margin decreased by nine basis points to 3.39% for the year ended June 30, 2021 from 3.48% for the year ended June 30, 2020.
Provision for Loan Losses. Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. See “—Summary of Significant Accounting Policies” for additional information.
After an evaluation of these factors, we recorded a $150,000 provision for the year ended June 30, 2021 and $135,000 for the year ended June 30, 2020. Our allowance for loan losses increased $59,000, or 4.4%, to $1.4 million at June 30, 2021 from $1.4 million at June 30, 2020. The allowance for loan losses to total loans increased to 0.65% at June 30, 2021 from 0.57% at June 30, 2020, and the allowance for loan losses to non-performing loans increased to 178.09% at June 30, 2021 from 100.91% at June 30, 2020.
To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at June 30, 2021. However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses. In addition, the WDFI and the Federal Deposit Insurance Corporation, as an integral part of their examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses.
Non-interest Income. Non-interest income information is as follows.
|
| | | | | | | | | |
| |
| | | | | | | | | | | ||
| | | | | | | | | | | |
|
| | Year Ended June 30, | | Change |
| |||||||
|
| 2021 |
| 2020 |
| Amount |
| Percent |
| |||
|
| (Dollars in thousands) | | |||||||||
Service fees on deposits | | $ | 409 | | $ | 430 | | $ | (21) | | (4.9) | % |
Service fees on loans | |
| 224 | |
| 238 | |
| (14) |
| (5.9) | |
Gain on sale of mortgage loans | |
| 12,033 | |
| 5,120 | |
| 6,913 |
| 135.0 | |
Income on sale of uninsured products | |
| 503 | |
| 321 | |
| 182 |
| 56.7 | |
Gain (loss) on sale of other real estate owned | |
| 33 | |
| 118 | |
| (85) |
| (72.0) | |
Other | |
| 25 | |
| 20 | |
| 5 |
| 25.0 | |
Total non-interest income | | $ | 13,227 | | $ | 6,247 | | $ | 6,980 |
| 111.7 | % |
Gain on sale of mortgage loans (consisting solely of one- to four-family residential real estate loans) increased as we earned a higher servicing release premium in addition to selling $496.5 million of mortgage loans during the year ended June 30, 2021 compared to $334.9 million of such sales during the year ended June 30, 2020. Gain on sale of other real estate owned decreased as we made one sale of other real estate during the year eneded June 30, 2021 in excess of the principal balance and four sales of other real estate during the year ended June 30, 2020 in excess of the principal balance.
46
Non-interest Expenses. Non-interest expenses information is as follows.
|
| | | | | | | | | |
| |
| | | | | | | | | | | ||
| | | | | | | | | |
| ||
| | Year Ended June 30, | | Change |
| |||||||
|
| 2021 |
| 2020 |
| Amount |
| Percent |
| |||
|
| (Dollars in thousands) | | |||||||||
Compensation and benefits | | $ | 10,000 | | $ | 8,503 | | $ | 1,497 |
| 17.6 | % |
Occupancy | |
| 2,121 | |
| 1,969 | |
| 152 |
| 7.7 | |
Advertising | |
| 164 | |
| 227 | |
| (63) |
| (27.8) | |
Data processing services | |
| 1,067 | |
| 1,096 | |
| (29) |
| (2.6) | |
FDIC assessment | |
| 90 | |
| 112 | |
| (22) |
| (19.6) | |
Cost of operations of other real estate owned | |
| 174 | |
| 1,047 | |
| (873) |
| (83.4) | |
Insurance | |
| 116 | |
| 156 | |
| (40) |
| (25.6) | |
Professional Fees | |
| 525 | |
| 489 | |
| 36 |
| 7.4 | |
Other | |
| 1,652 | |
| 1,078 | |
| 574 |
| 53.2 | |
Total non-interest income | | $ | 15,909 | | $ | 14,677 | | $ | 1,232 |
| 8.4 | % |
Compensation and benefits expense increased primarily as a result of the increased commissions from greater loan volume. Advertising expenses decreased due to the large volume of applications received without the need to advertise. FDIC assessments decreased due to improved financial condition. Cost of operations of other real estate owned decreased due to a large write off on other real estate loans during the year ending June 30, 2020. Insurance expenses decreased as we were able to renegotiate our contract and lock in a multi-year term. Other expenses increased due the increase in sold loan commsion fees offset due to the increased volume in loans sold, which are offset within compensation and benefits once the loans are sold.
Income Tax Expense. We recognized no income tax expense or benefit for the years ended June 30, 2021 and June 30, 2020 due to a full valuation allowance being recorded against the Company’s deferred tax assets.
Management of Market Risk
General. Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates. Our Asset/Liability Management Committee, consisting of members of our senior management, is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the policy and guidelines approved by our board of directors. The board of directors receives a monthly report from the Asset/Liability Management Committee. We currently utilize a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changes in interest rates.
We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. The following represent our primary strategies to manage our interest rate risk:
● | selling a majority of our longer-term, fixed-rate loans into the secondary market; |
● | limiting our reliance on non-core/wholesale funding sources; |
● | growing our volume of transaction deposit accounts; and |
● | diversifying our loan portfolio by adding more commercial-related loans, which typically have shorter maturities and/or balloon payments. |
47
By following these strategies, we believe that we are better positioned to react to increases in market interest rates.
We do not engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage backed securities.
Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be for a 12-month period. We then calculate what the net interest income would be for the same period under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by 200 and 400 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the “Change in Interest Rates” column below.
The tables below set forth, as of June 30, 2021, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.
June 30, 2021 |
| |||||
Change in Interest Rates | | Net Interest Income | | Year 1 Change |
| |
(basis points) (1) |
| Year 1 Forecast |
| from Level |
| |
(Dollars in thousands) | | |||||
+400 | | $ | 11,198 |
| 25.97 | % |
+200 | |
| 10,160 |
| 14.29 | % |
Level | |
| 8,889 |
| — | % |
-200 | |
| 8,284 |
| (6.81) | % |
-400 | |
| 8,052 |
| (9.42) | % |
(1) | Assumes an immediate uniform change in interest rates at all maturities. |
The table above indicates that at June 30, 2021, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would have experienced a 14.29% increase in net interest income, and in the event of an instantaneous 200 basis point decrease in interest rates, we would have experienced an 6.81% decrease in net interest income. At June 30, 2020 in the event of an instantaneous parallel 200 basis point increase in interest rates, we would have experienced a 7.33% increase in net interest income, and in the event of an instantaneous 200 basis point decrease in interest rates, we would have experienced a 4.69% decrease in net interest income.
Net Economic Value. We also compute amounts by which the net present value of our assets and liabilities (net economic value or “NEV”) would change in the event of a range of assumed changes in market interest rates. This model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value. The model estimates the economic value of each type of asset, liability and off-balance sheet contract under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by 200 and 400 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.
48
The tables below set forth, as of June 30, 2021, the calculation of the estimated changes in our NEV that would result from the designated immediate changes in the United States Treasury yield curve.
At June 30, 2021 | ||||||||||||
| | | | | | | | | | NEV as a Percentage of Present | ||
| | | | | | | | | | Value of Assets (3) | ||
Change in | | | | | | | | | | | | |
Rates (basis | | | | | Estimated Increase (Decrease) in | | | | Increase | |||
Interest points) | | Estimated | | NEV | | NEV | | (Decrease) | ||||
(1) |
| NEV (2) |
| Amount |
| Percent |
| Ratio (4) |
| (basis points) | ||
(Dollars in thousands) | ||||||||||||
+400 | | $ | 54,555 | | $ | 6,557 |
| 13.66 | % | 19.11 | % | 407 |
+200 | |
| 53,122 | |
| 5,124 |
| 10.68 | % | 17.58 | % | 254 |
— | |
| 47,998 | |
| — |
| — | % | 15.04 | % | — |
-200 | |
| 38,872 | |
| (9,126) |
| (19.01) | % | 11.64 | % | (340) |
-400 | |
| 44,460 | |
| (3,538) |
| (7.37) | % | 13.00 | % | (204) |
(1) | Assumes an immediate uniform change in interest rates at all maturities. |
(2) | NEV is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts. |
(3) | Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets. |
(4) | NEV Ratio represents NEV divided by the present value of assets. |
The table above indicates that at June 30, 2021, in the event of an instantaneous parallel 200 basis point increase in interest rates, we would have experienced a 10.68% increase in net economic value, and in the event of an instantaneous 200 basis point decrease in interest rates, we would have experienced a 19.01% decrease in net economic value. At June 30, 2020 in the event of an instantaneous parallel 200 basis point increase in interest rates, we would have experienced a 14.97% increase in net economic value, and in the event of an instantaneous 200 basis point decrease in interest rates, we would have experienced a 6.41% decrease in net economic value.
Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net interest income and net economic value tables presented assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net interest income and NEV tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on net interest income and NEV and will differ from actual results. Furthermore, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans, have features that restrict changes in interest rates both on a short-term basis and over the life of the asset.
Interest rate risk calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of our loans, deposits and borrowings.
Liquidity and Capital Resources
Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, proceeds from the sale of loans, and proceeds from maturities of securities. We also have the ability to borrow from the FHLB and from U.S. Bank. At June 30, 2021, we had a $121.4 million line of credit with the FHLB, and had $5.0 million of borrowings outstanding as of that date, and we also had a $5.0 million line of credit with U.S. Bank, with no borrowings outstanding as of that date.
49
While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments including interest-bearing demand deposits. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.
Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash provided by (used in) operating activities was $12.4 million and ($4.7) million for the year ended June 30, 2021 and the year ended June 30, 2020. Net cash provided by investing activities, which consists primarily of disbursements for loan originations and the purchase of securities, offset by principal collections on loans, and proceeds from maturing securities and pay downs on securities, was $13.5 million and $26.2 million for the year ended June 30, 2021, and the year ended June 30, 2020. Net cash provided by (used in) financing activities, consisting of activity in deposit accounts, borrowings, and advance payments by borrowers for property taxes and insurance, was $10.4 million and ($14.0) million for the year ended June 30, 2021 and the year ended June 30, 2020.
We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. Based on our deposit retention experience, current pricing strategy and regulatory restrictions, we anticipate that a substantial portion of maturing time deposits will be retained, and that we can supplement our funding with borrowings in the event that we allow these deposits to run off at maturity.
At June 30, 2021, we exceeded all of our regulatory capital requirements, and we were categorized as well capitalized at June 30, 2021. Management is not aware of any conditions or events since the most recent notification that would change our category.
Off-Balance Sheet Arrangements and Aggregate Contractual Obligations
Commitments. As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments to extend credit and unused lines of credit. While these contractual obligations represent our future cash requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject to the same credit policies and approval process accorded to loans we make. At June 30, 2021, we had outstanding commitments to originate loans of $20.9 million, and outstanding commitments to sell loans of $41.0 million. We anticipate that we will have sufficient funds available to meet our current lending commitments. Time deposits that are scheduled to mature in one year or less from June 30, 2021 totaled $32.1 million. Management expects that a substantial portion of the maturing time deposits will be renewed. However, if a substantial portion of these deposits is not retained, we may utilize FHLB advances or other borrowings to offset projected portfolio loan production.
Contractual Obligations. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include data processing services, operating leases for premises and equipment, agreements with respect to borrowed funds and deposit liabilities.
Recent Accounting Pronouncements
Please refer to Note 1 to the Financial Statements included as Item 8 in this Annual Report for a description of recent accounting pronouncements that may affect our financial condition and results of operations.
Impact of Inflation and Changing Prices
The financial statements and related data presented herein have been prepared in accordance with U.S. GAAP, which requires the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on our operations is reflected in increased operating costs. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates, generally, have a more significant
50
impact on a financial institution’s performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.
ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk
For information regarding market risk, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations”.
ITEM 8. Financial Statements and Supplementary Data
The Consolidated Financial Statements, including supplemental data, of TEB Bancorp, Inc. begin on page F-1 of this Annual Report.
ITEM 9. Changes In and Disagreements With Accountants on Accounting and Financial Disclosure
None.
ITEM 9A. Controls and Procedures
Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective.
Management of TEB Bancorp, Inc. is responsible for establishing and maintaining adequate internal control over financial reporting.
TEB Bancorp, Inc.’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. TEB Bancorp, Inc.’s internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of TEB Bancorp, Inc.; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of TEB Bancorp, Inc. are being made only in accordance with authorizations of management and directors of TEB Bancorp, Inc.; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of TEB Bancorp, Inc.’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
There were no changes made in our internal controls during the quarter ended June 30, 2021 that have materially affected, or are reasonably likely to materially affect, TEB Bancorp, Inc.’s internal control over financial reporting.
None.
51
ITEM 10. Directors, Executive Officers and Corporate Governance
TEB Bancorp, Inc. has adopted a Code of Ethics that applies to its principal executive officer, principal financial officer and principal accounting officer or controller or persons performing similar functions. A copy of the Code is available on TEB Bancorp, Inc.’s website at www.theequitablebank.com under “About Us – Investor Relations – Governance – Governance Documents.”
The information contained under the sections captioned “Proposal I – Election of Directors” in TEB Bancorp, Inc.’s definitive Proxy Statement for the 2021 Annual Meeting of Stockholders (the “Proxy Statement”) is incorporated herein by reference.
ITEM 11. Executive Compensation
The information contained under the section captioned “Proposal I – Election of Directors – Executive Compensation” in the definitive Proxy Statement is incorporated herein by reference.
ITEM 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
(a) | Securities Authorized for Issuance under Stock-Based Compensation Plans |
TEB Bancorp, Inc. has no compensation plans under which equity securities are authorized for issuance.
(b) | Security Ownership of Certain Beneficial Owners |
The information required by this item is incorporated herein by reference to the section captioned “Voting Securities and Principal Holders” in the Proxy Statement.
(c) | Security Ownership of Management |
The information required by this item is incorporated herein by reference to the section captioned “Voting Securities and Principal Holders” in the Proxy Statement.
(d) | Changes in Control |
Management of TEB Bancorp, Inc. knows of no arrangements, including any pledge by any person of securities of TEB Bancorp, Inc., the operation of which may at a subsequent date result in a change in control of the registrant.
ITEM 13. Certain Relationships and Related Transactions, and Director Independence
The information required by this item is incorporated herein by reference to the sections captioned “Proposal I – Election of Directors – Transactions with Certain Related Persons,” “– Board Independence” and “– Meetings and Committees of the Board of Directors” of the Proxy Statement.
ITEM 14. Principal Accountant Fees and Services
The information required by this item is incorporated herein by reference to the section captioned “Proposal II – Ratification of Appointment of Independent Registered Public Accounting Firm” of the Proxy Statement.
52
ITEM 15. Exhibits and Financial Statement Schedules
3.1 | |
|
|
3.2 | |
|
|
4.1 | |
|
|
4.2 | |
|
|
21 | |
|
|
31.1 | |
|
|
31.2 | |
|
|
32 | |
|
|
101 | The following materials from TEB Bancorp, Inc.’s Annual Report on Form 10-K, formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Changes in Stockholders’ Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to the Consolidated Financial Statements |
† | Management contract or compensation plan or arrangement. |
Not applicable
53
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | TEB BANCORP, INC. |
| | |
Date: September 23, 2021 | By: | /s/ Jennifer L. Provancher |
Jennifer L. Provancher | ||
President and Chief Executive Officer | ||
(Duly Authorized Representative) |
Pursuant to the requirements of the Securities Exchange of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signatures |
| Title |
| Date |
|
|
|
|
|
|
|
/s/ Jennifer L. Provancher | | President and Chief Executive Officer | | September 23, 2021 | |
Jennifer L. Provancher | | (Principal Executive Officer) | | | |
| | | | | |
/s/ Lauren Poppen | | Chief Financial Officer | | September 23, 2021 | |
Lauren Poppen | | (Principal Financial and Accounting Officer) | | | |
|
|
|
|
|
|
/s/ John P. Matter | | Chairman of the Board | | September 23, 2021 | |
John P. Matter | | | | | |
| | | | | |
/s/ Charles R. Pittelkow | | Vice Chairman of the Board | | September 23, 2021 | |
Charles R. Pittelkow | | | | | |
| | | | | |
/s/ Joseph J. Becker | | Director | | September 23, 2021 | |
Joseph J. Becker | | | | | |
| | | | | |
/s/ Christopher C. Conlon |
| Director |
| September 23, 2021 |
|
Christopher C. Conlon |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Otto R. Radke |
| Director |
| September 23, 2021 |
|
Otto R. Radke |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Julie A. Taylor |
| Director |
| September 23, 2021 |
|
Julie A. Taylor |
|
|
|
|
|
54
F-2 | |
|
|
Consolidated Financial Statements |
|
|
|
F-3 | |
|
|
F-4 | |
|
|
F-5 | |
|
|
F-6 | |
|
|
F-7 | |
|
|
F-8 |
F-1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders and the Board of Directors of TEB Bancorp Inc.:
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of TEB Bancorp Inc. (the "Company") as of June 30, 2021 and 2020, the related consolidated statements of operations, comprehensive income (loss), changes in stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2021 and 2020, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of their internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
We have served as the Company’s auditor since 2018.
Milwaukee, Wisconsin
September 23, 2021
F-2
TEB BANCORP, INC. AND SUBSIDIARIES
|
| June 30, 2021 |
| June 30, 2020 | ||
ASSETS | | | | | | |
Cash and due from banks | | $ | 5,577,965 | | $ | 2,763,126 |
Federal funds sold | | | 43,799,524 | | | 10,342,915 |
Cash and cash equivalents | |
| 49,377,489 | |
| 13,106,041 |
| | | | | | |
Interest bearing deposits in banks | |
| 326,245 | |
| 2,713,164 |
Available for sale securities - stated at fair value | |
| 32,868,700 | |
| 20,297,595 |
Loans, less allowance for loan losses of $1,412,489 and $1,353,427 at June 30, 2021 and June 30, 2020, respectively | |
| 215,419,951 | |
| 237,300,478 |
Loans held for sale | |
| 6,866,900 | |
| 18,690,027 |
Other real estate owned, net | |
| 167,590 | |
| 2,288,255 |
Premises and equipment, net | |
| 7,912,493 | |
| 7,960,041 |
Federal Home Loan Bank stock | |
| 1,031,200 | |
| 1,345,500 |
Accrued interest receivable and other assets | | | 1,731,234 | | | 1,773,486 |
TOTAL ASSETS | | $ | 315,701,802 | | $ | 305,474,587 |
| | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | |
LIABILITIES | |
|
| |
|
|
Deposits | |
|
| |
|
|
Demand | | $ | 108,991,043 | | $ | 93,627,648 |
Savings and NOW | |
| 88,156,887 | |
| 75,397,948 |
Certificates of deposit | | | 72,738,385 | | | 87,045,935 |
Total Deposits | |
| 269,886,315 | |
| 256,071,531 |
Federal Home Loan Bank borrowings | |
| 5,000,000 | |
| 9,000,000 |
Advance payments by borrowers for property taxes and insurance | |
| 3,434,519 | |
| 2,882,067 |
Accrued interest payable and other liabilities | | | 4,257,101 | | | 14,008,786 |
Total Liabilities | | | 282,577,935 | | | 281,962,384 |
| | | | | | |
STOCKHOLDERS’ EQUITY | |
|
| |
|
|
Preferred stock ($0.01 par value, 5,000,000 authorized, no shares issued or outstanding as of June 30, 2021 and June 30, 2020, respectively) | |
| — | |
| — |
Common stock ($0.01 par value, 20,000,000 authorized, 2,624,343 issued and outstanding as of June 30, 2021 and June 30, 2020) | |
| 26,243 | |
| 26,243 |
Additional paid in capital | |
| 11,319,328 | |
| 11,319,328 |
Retained earnings | |
| 23,388,455 | |
| 17,002,468 |
Accumulated other comprehensive loss | | | (1,610,159) | |
| (4,835,836) |
Total Stockholders’ Equity | | | 33,123,867 | |
| 23,512,203 |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | 315,701,802 | | $ | 305,474,587 |
See accompanying notes to consolidated financial statements.
F-3
TEB BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
| | For the year | | For the year | ||
| | ended June 30, | | ended June 30, | ||
| | 2021 |
| 2020 | ||
INTEREST AND DIVIDEND INCOME | | |
|
| |
|
Interest and fees on loans | | $ | 9,878,788 | | $ | 11,173,105 |
Interest and dividends on investment securities | |
| 607,612 | |
| 656,909 |
Interest on federal funds sold | |
| 1,877 | |
| 40,773 |
Interest on deposits in banks | |
| 865 | |
| 8,298 |
Total Interest and Dividend Income | |
| 10,489,142 | |
| 11,879,085 |
| | | | | | |
INTEREST EXPENSE | |
|
| |
|
|
Interest on deposits | |
| 1,264,092 | |
| 1,824,544 |
Interest on Federal Home Loan Bank borrowings | |
| 6,806 | |
| 397,726 |
Interest on federal funds purchased | |
| 264 | |
| 308 |
Total Interest Expense | |
| 1,271,162 | |
| 2,222,578 |
| | | | | | |
Net interest income before provision for loan losses | |
| 9,217,980 | |
| 9,656,507 |
Provision for loan losses | |
| 150,000 | |
| 135,000 |
Net interest income after provision for loan losses | |
| 9,067,980 | |
| 9,521,507 |
| | | | | | |
NON-INTEREST INCOME | |
|
| |
|
|
Service fees on deposits | |
| 408,867 | |
| 429,531 |
Service fees on loans | |
| 224,397 | |
| 238,133 |
Gain on sales of mortgage loans | |
| 12,032,795 | |
| 5,120,325 |
Income on sale of uninsured products | |
| 503,254 | |
| 321,285 |
Net gain on sale of other real estate owned | |
| 33,066 | |
| 117,657 |
Other income | |
| 25,081 | |
| 20,439 |
Total Non-Interest Income | |
| 13,227,460 | |
| 6,247,370 |
| | | | | | |
NON-INTEREST EXPENSES | |
|
| |
|
|
Compensation and benefits | |
| 10,000,197 | |
| 8,503,018 |
Occupancy | |
| 2,121,311 | |
| 1,969,002 |
Advertising | |
| 164,180 | |
| 227,320 |
Data processing services | |
| 1,066,607 | |
| 1,095,609 |
FDIC assessment | |
| 89,945 | |
| 112,418 |
Cost of operations for other real estate owned | |
| 174,340 | |
| 1,046,646 |
Insurance expense | |
| 115,950 | |
| 156,312 |
Professional fees | |
| 524,787 | |
| 488,803 |
Other expenses | |
| 1,652,136 | |
| 1,077,650 |
Total Non-Interest Expenses | |
| 15,909,453 | |
| 14,676,778 |
| | | | | | |
Income before income taxes | |
| 6,385,987 | |
| 1,092,099 |
Income tax expense | |
| — | |
| — |
NET INCOME | | $ | 6,385,987 | | $ | 1,092,099 |
| | | | | | |
Basic income per share | | $ | 2.43 | | $ | 0.42 |
Diluted income per share | | $ | 2.43 | | $ | 0.42 |
See accompanying notes to consolidated financial statements.
F-4
TEB BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
| |
| | | | |
| | For the year | | For the year | ||
| | ended June 30, | | ended June 30, | ||
|
| 2021 |
| 2020 | ||
Net income | | $ | 6,385,987 | | $ | 1,092,099 |
Other comprehensive income (loss), net of tax | |
|
| |
|
|
Unrealized gains/losses on securities | |
|
| |
|
|
Net unrealized holding gains (losses) arising during the year | |
| (75,243) | |
| 359,589 |
Tax effect | |
| — | |
| — |
Change in unfunded pension obligation | |
| 3,300,920 | |
| (2,347,060) |
Tax effect | | | — | | | — |
Other comprehensive income (loss), net of tax | |
| 3,225,677 | |
| (1,987,471) |
COMPREHENSIVE INCOME (LOSS) | | $ | 9,611,664 | | $ | (895,372) |
See accompanying notes to consolidated financial statements.
F-5
TEB BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
| | | | | | | | |
| | | | Accumulated |
| | | |
| | | | | | | Additional | | | | | Other | | | | ||
| | Number of | | Common | | Paid-In | | Retained | | Comprehensive | | | | ||||
|
| Shares |
| Stock |
| Capital |
| Earnings |
| Income (Loss) |
| Total | |||||
BALANCES - July 1, 2019 |
| 2,624,343 | | $ | 26,243 | | $ | 11,319,328 | | $ | 15,910,369 | | $ | (2,848,365) | | $ | 24,407,575 |
| | | | | | | | | | | | | | | | | |
Comprehensive income (loss) |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Net income |
| | | | | | | | | | 1,092,099 | | | | | | 1,092,099 |
Other Comprehensive Income (Loss), net of tax |
| | | | | | | | | | | | | (1,987,471) | | | (1,987,471) |
BALANCES - June 30, 2020 |
| 2,624,343 | | $ | 26,243 | | $ | 11,319,328 | | $ | 17,002,468 | | $ | (4,835,836) | | $ | 23,512,203 |
| | | | | | | | | | | | | | | | | |
Comprehensive income (loss) |
|
| |
|
| |
|
| |
|
| |
|
| |
| |
Net income |
| | | | | | | | | | 6,385,987 | | | | | | 6,385,987 |
Other Comprehensive Income (Loss), net of tax |
| | | | | | | | | | | | | 3,225,677 | | | 3,225,677 |
BALANCES - June 30, 2021 |
| 2,624,343 | | $ | 26,243 | | $ | 11,319,328 | | $ | 23,388,455 | | $ | (1,610,159) | | $ | 33,123,867 |
See accompanying notes to consolidated financial statements.
F-6
TEB BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | For the year | | For the year | ||
| | ended | | ended | ||
| | June 30, 2021 |
| June 30, 2020 | ||
CASH FLOWS FROM OPERATING ACTIVITIES | | |
|
| |
|
Net income | | $ | 6,385,987 | | $ | 1,092,099 |
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities | |
| | |
| |
Provision for loan losses | |
| 150,000 | |
| 135,000 |
Depreciation | |
| 554,500 | |
| 552,952 |
Net amortization and accretion | |
| (34,309) | |
| 60,556 |
Origination of mortgage loans held for sale | |
| (496,487,911) | |
| (334,927,997) |
Proceeds from sales of mortgage loans held for sale | |
| 520,343,833 | |
| 328,437,843 |
Gain on sale of mortgage loans held for sale | |
| (12,032,795) | |
| (5,120,325) |
Gain on sale of other real estate owned, net | |
| (33,066) | |
| (117,657) |
(Gain) loss on sale or disposal of assets, net | | | (7,510) | | | 1,650 |
Changes in assets and liabilities: | |
| | |
| |
Accrued interest receivable and other assets | |
| 42,252 | |
| (631,800) |
Accrued interest payable and other liabilities | |
| (6,450,768) | |
| 5,779,637 |
Net cash flows provided by (used in) operating activities | |
| 12,430,213 | |
| (4,738,042) |
CASH FLOWS FROM INVESTING ACTIVITIES | |
|
| |
|
|
Proceeds from maturities or calls of securities available for sale | |
| 4,282,964 | |
| 3,937,991 |
Purchase of securities available for sale | |
| (16,895,000) | |
| (3,394,432) |
Change in loans | |
| 21,698,908 | |
| 22,237,069 |
Change from redemption of FHLB stock | |
| 314,300 | |
| 715,500 |
Change in interest bearing deposits in banks | |
| 2,386,919 | |
| 960,851 |
Proceeds from sale of other real estate owned | |
| 2,032,585 | |
| 1,158,306 |
Charge-offs on other real estate owned | |
| 152,765 | |
| 952,353 |
Proceeds from sale of premises and equipment | | | 26,400 | | | 8,000 |
Purchase of premises and equipment, net | |
| (525,842) | |
| (357,369) |
Net cash flows provided by investing activities | |
| 13,473,999 | |
| 26,218,269 |
CASH FLOWS FROM FINANCING ACTIVITIES | |
|
| |
|
|
Net increase in deposits | |
| 13,814,784 | |
| 21,510,072 |
FHLB advance proceeds | |
| 50,500,000 | |
| 1,087,350,000 |
FHLB advance repayments | |
| (54,500,000) | |
| (1,122,550,000) |
Change in advance payments by borrowers for property taxes and insurance | |
| 552,452 | |
| (315,028) |
Net cash flows provided by (used in) financing activities | |
| 10,367,236 | |
| (14,004,956) |
Net Change in Cash and Cash Equivalents | |
| 36,271,448 | |
| 7,475,271 |
| | | | | | |
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR | |
| 13,106,041 | |
| 5,630,770 |
CASH AND CASH EQUIVALENTS - END OF PERIOD | | $ | 49,377,489 | | $ | 13,106,041 |
| | | | | | |
SUPPLEMENTAL CASH FLOW DISCLOSURES | |
|
| |
|
|
Cash paid for interest | | $ | 1,202,600 | | $ | 1,830,030 |
Loans transferred to other real estate owned | |
| 31,619 | |
| 200,856 |
See accompanying notes to consolidated financial statements.
F-7
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 1 – Summary of Significant Accounting Policies
Organization
On April 30, 2019, The Equitable Bank, S.S.B. (the “Bank”) converted to a stock savings bank and is now organized in the mutual holding company structure. The Bank issued all of its outstanding stock to a new holding company, TEB Bancorp, Inc. (the “Bancorp”), which sold 1,309,547 shares of common stock to the public at $10.00 per share, representing 49.9% of its outstanding shares of common stock for gross proceeds of approximately $13.1 million. The net proceeds received were approximately $11.4 million after offering costs. TEB Bancorp, Inc. is organized as a corporation under the laws of the State of Maryland. The Bank utilized $100,000 of proceeds received from the offering as initial capitalization of TEB MHC. TEB MHC has been organized as a mutual holding company under the laws of the State of Wisconsin and owns 1,314,796 shares, or 50.1% of the outstanding common stock of TEB Bancorp, Inc.
The Bank is a state-chartered savings bank providing a full range of financial services. The Bank grants commercial, residential and consumer loans, and accepts deposits from customers primarily in the Metropolitan Milwaukee area, which is in southeastern Wisconsin. The Bank is subject to competition from other financial institutions and nonfinancial institutions providing financial products. Additionally, the Bank is subject to the regulations of certain regulatory agencies and undergoes periodic examination by those regulatory agencies.
All depositors who had liquidation rights with respect to the Bank as of the effective date of the reorganization continue to have such rights solely with respect to TEB MHC so long as they continue to hold their deposit accounts with the Bank. In addition, all persons who become depositors of the Bank subsequent to the reorganization will have such liquidation rights with respect to TEB MHC.
At June 30, 2021, the significant assets of TEB Bancorp, Inc. were the capital stock of the Bank and a deposit account held at the Bank. The liabilities of TEB Bancorp, Inc. were insignificant. The Company is subject to the financial reporting requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company is subject to regulation and examination by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”).
Principles of Consolidation
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and include the accounts and operations of TEB Bancorp, Inc. and its wholly-owned subsidiaries, the Bank, Equitable Investment Corp., and Equity Credit Corp. (the “Company”). All significant intercompany accounts and transactions have been eliminated in consolidation.
Emerging Growth Company Status
Under the Jumpstart Our Business Startups Act (the "JOBS Act"), a company with total annual gross revenues of less than $1.07 billion during its most recently completed fiscal year qualifies as an "emerging growth company". The Company qualifies as an emerging growth company and believes that it will continue to qualify as an emerging growth company.
An emerging growth company may elect to comply with new or amended accounting pronouncements in the same manner as a private company, but must make such election when the company is first required to file a registration statement. Such an election is irrevocable during the period a company is an emerging growth company. The Company has elected to comply with new or amended accounting pronouncements in the same manner as a private company. Accordingly, the financial statements may not be comparable to the financial statements of companies that comply with such new or revised accounting standards.
F-8
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Use of Estimates
In preparing the consolidated financial statements in conformity with U.S. GAAP, management of the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the pension actuarial assumptions, and the valuation of deferred tax assets.
Revenue Recognition
Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services recognized as performance obligations are satisfied.
The majority of the Company’s revenue-generating transactions are not subject to ASC 606, including all interest and dividend income generated from financial instruments. Certain noninterest income items, including gain on sales of loans, gain on sales of securities, and other noninterest income have been evaluated and determined to not fall within the scope of ASC 606. Elements of noninterest income that fall within the scope of ASC 606 are as follows:
Service charges and other fees The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Management reviewed the deposit account agreements and determined that the agreements can be terminated at any time by either the Company or the account holder. Transaction fees, such as wires and overdraft charges, are settled the day the performance obligation is satisfied. The Company’s monthly service charges and maintenance fees are for services provided to the customer on a monthly basis and are considered a series of servies that have the same pattern of transfer each month. The review of service charges assessed on deposit accounts included the amount of variable consideration that is a part of the monthly charges. It was found that the waiver of service charges due to insufficient funds and dormant account fees is immaterial and would not require a change in the accounting treatment for these fees under the new revenue standards. Recognition of revenue under ASC 606 did not materially change the timing or magnitude of revenue recognition for service charges and other fees.
Interchange fees Customers use a Bank-issued debit card to purchase goods and services, and the Company earns interchange fees on those transactions, typically a percentage of the sale amount of the transaction. The Company records the amount due when it receives the settlement from the payment network. Payments from the payment network are received and recorded into income on a daily basis. These funds are included in “Service fees on deposits” on the Consolidated Statements of Operations. There are no contingent debit card interchange fees recorded by the Company that could be subject to a clawback in future periods. Recognition of revenue under ASC 606 did not materially change the timing or magnitude of revenue recognition for interchange fees.
Cash and Due From Banks
For purposes of reporting cash flows, cash and cash equivalents include cash and balances due from banks and federal funds sold, all of which mature within 90 days. The Company maintains amounts due from banks, which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts.
Interest Bearing Deposits in Banks
Interest bearing deposits in banks mature within one year and are carried at cost, which approximates fair value.
F-9
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Securities
Available for sale securities are stated at fair value and unrealized holding gains and losses on available for sale securities are reported as accumulated other comprehensive income (loss), net of applicable deferred income tax and adjusted for any applicable valuation allowance, a separate component of equity. Available for sale securities are written down to market value through operations if an impairment of value is deemed other than temporary due to credit issues. Gains or losses on the sale of securities, if any, are determined on the specific identification method. Securities transactions are recorded on the trade date.
Loans
Loans are carried at the unpaid principal balance adjusted for deferred loan fees and costs and charge-offs. Loan origination and commitment fees and certain direct loan origination costs are deferred and the net amounts amortized as an adjustment of the related loan’s yield over the contractual life of the related loan.
Interest on loans is accrued on the unpaid principal balances as earned. Loans are normally placed on nonaccrual status when contractually past due 90 days or more as to interest or principal payments. Additionally, whenever management becomes aware of facts or circumstances that may adversely impact the collectability of principal or interest on a loan, it is management’s practice to place such loan on nonaccrual status immediately, rather than delaying such action until the loan becomes 90 days past due. When a loan is placed on nonaccrual, previously accrued and uncollected interest on such loan is reversed, amortization of related loan fees is suspended, and income is recorded only to the extent that loan payments are subsequently received in cash and a determination has been made that the principal balance of the loan is collectible. If collectability of the principal is in doubt, payments received are applied to loan principal.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status and the probability of collecting scheduled principal and interest payment when due.
A troubled debt restructuring (“TDR”) includes a loan modification where a borrower is experiencing financial difficulty and a concession is granted to that borrower that would not otherwise have been considered except for the borrower’s financial difficulties. TDRs may be on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. TDRs placed on nonaccrual may return to accrued status based on performance in accordance with terms of the restructuring, generally six months.
Loans Held for Sale
Loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are recognized through a valuation allowance by charges to operations. All sales are made without recourse.
Allowance for Loan Losses
The allowance for loan losses (“ALL”) is established as losses are estimated to have occurred through a provision for loan losses charged to expense. Loan losses are charged against the ALL when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALL. The ALL consists of specific reserves on certain impaired loans from analyses developed through specific credit allocations for individual loans. The specific reserve relates to all loans for which the ALL is estimated on a loan by loan basis using either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. The general reserve is based on the Company’s historical
F-10
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
loss experience along with consideration of certain qualitative factors such as (i) changes in the nature, volume, and terms of loans, (ii) changes in lending personnel, (iii) changes in the quality of the loan review function, (iv) changes in nature and volume of past-due, nonaccrual, and/or classified loans, (v) changes in concentration of credit risk, (vi) changes in economic and industry conditions, (vii) changes in legal and regulatory requirements, (viii) unemployment and inflation statistics, and (ix) changes in underlying collateral values.
There are many factors affecting the ALL; some are quantitative while others require qualitative judgment. The ALL reflects management’s best estimate of the probable and inherent losses on loans. The adequacy of the ALL is reviewed and approved by the Company’s Board of Directors. Allocations of the ALL may be made for specific loans, but the entire ALL is available for any loan that, in management’s judgment, should be charged-off.
As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.
Premises and Equipment, Net
Premises and equipment are recorded at cost less accumulated depreciation and amortization. Depreciation and amortization expense is provided on the straight-line method over the estimated useful life of the asset for financial reporting purposes, and the straight-line and accelerated methods for income tax purposes. Amortization of leasehold improvements is provided on the straight-line method over the lesser of the term of the respective lease or the estimated economic life of the improvements.
Other Real Estate Owned, Net
Other real estate owned is initially recorded at the fair market value of the real estate acquired less the estimated costs to sell the real estate at the date title is received, establishing a new cost basis, with any write-down charged to the allowance for loan losses. Costs relating to development or improvement of property are capitalized up to the fair value of the property. Valuations are periodically performed by management and independent third parties and a charge to expense is taken if the carrying value of a property exceeds its fair value less estimated costs to sell. Income and expense related to the operations of other real estate owned is recorded net in “Cost of operations of other real estate owned” as a component of non-interest expenses on the consolidated statements of operations. Gains and losses on the sale of other real estate owned are recorded in “Gain on sale of other real estate owned” as a component of non-interest income in the consolidated statements of operations.
Federal Home Loan Bank Stock
The Bank is a member of the Federal Home Loan Bank (“FHLB”) system. Members are required to own a certain amount of FHLB stock based on the Bank’s level of borrowings from the FHLB and other factors, and may invest in additional amounts of FHLB stock. The Bank’s investment in FHLB of Chicago stock meets the minimum amount required by current regulations and is carried at cost, which approximates fair value. FHLB stock is evaluated quarterly for impairment. Based on management’s evaluation, no impairment has been recorded on these securities. Both cash and stock dividends are reported as income.
F-11
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Defined Benefit Pension Plan
The Bank has a defined benefit pension plan (the “Plan”) covering substantially all of its employees hired prior to March 31, 2012. The benefits are based on years of service and the employee’s average monthly pay received during the five highest consecutive calendar years in the last 10 years of employment under the Plan. Management contributes annually the amounts necessary to provide for defined benefit payments upon retirement or death as determined by the Plan’s actuary. The Plan was frozen effective March 31, 2012 for all employees. No additional benefits are being accrued for active participants after that date and no new participants will be entered into the Plan.
The Bank records annual amounts relating to the Plan based on calculations that incorporate various actuarial and other assumptions including discount rates, mortality, assumed rates of return, compensation increases, and turnover rates. The Bank reviews its assumptions on an annual basis and makes modifications to the assumptions based on current rates and trends where appropriate to do so. The effect of modifications to those assumptions is recorded in accumulated other comprehensive income (loss) and amortized to net periodic pension cost over future periods. The Bank believes that the assumptions utilized in recording its obligations under its plan are reasonable based on its experience and market conditions.
Comprehensive Income (Loss)
U.S. GAAP generally requires that recognized revenue, expenses, gains, and losses be included in income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section and changes in the funded status of the pension plan, such items, along with net income are components of comprehensive income (loss).
Income Taxes
Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
The Company recognizes the tax effects from an uncertain tax position in the consolidated financial statements only if the position is more likely than not to be sustained on audit, based on the technical merits of the position. The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. The Company recognizes interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit.
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
F-12
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Advertising
Advertising costs are accrued and expensed in the period incurred.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Bank has entered into off-balance-sheet financial instruments consisting of commitments to extend credit, commitments under credit card arrangements, commercial letters of credit and standby letters of credit. Such financial instruments are recorded in the consolidated financial statements when they are funded or related fees are incurred or received.
COVID -19
In December 2019, a coronavirus (COVID-19) was reported in China and in March 2020 was declared a national emergency in the United States. The COVID-19 pandemic caused significant economic dislocation as many state and local governments have ordered non-essential businesses to close and residents to shelter in place at home. Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and how the economy continues to reopen. Nonetheless, the Company has not incurred any significant disruptions to its business activities.
The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020 and provided over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program call the Paycheck Protection Program (“PPP”). Although we were not already a qualified SBA lender, we enrolled in the PPP by completing the required documentation.
In October 2020, the SBA approved an extension of the deferment period without modifications on the PPP loans originated. The Company agreed to extend the deferment period for six months from the first payment date.
In late December of 2020, as part of the Taxpayer Certainty and Disaster Recovery Act, the PPP loan portal was reopened for first draw PPP loan applications. A second draw was made available to qualified businesses starting January 13, 2021. Eligible borrowers will qualify for full forgiveness if employee and compensations levels are maintained with at least 60 percent attributed to payroll costs. The remaining can be used for interest on mortgages, rents, and utilities.
Eligibility for first draws required, that together with their affiliates, employers have 500 or fewer employees. Second draw eligibility required borrowers to have received a first draw PPP Loan and will or had used the full amount only for authorized use, had no more than 300 employees and demonstrated at least a 25% reduction in gross receipts between comparable quarters of 2019 and 2020.
Since the reopening in January 2021, the Company has originated 9 first and second draw PPP loans totaling $729,000 and netting fees of $32,000. As of June 30, 2021, one of those loans received full forgiveness in the amount of $3,000.
Prior the reopening, The Company had recorded 17 PPP loans totaling $1.1 million. These 17 loans generated fees net to the Company of $44,000. As of March 24, 2021 all of the 17 loans had received full forgiveness from the SBA.
To work with customers impacted by COVID-19, the Company is offering short-term (i.e., three months or less with the potential to extend up to six months, if necessary) loan modifications on a case by case basis to borrowers who were current in their payments at the inception of the loan modification program. Under Section 4013 of the CARES Act,
F-13
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
loans less than 30 days past due as of December 30, 2020 are considered current for COVID-19 modifications. A financial institution can then suspend the requirements under U.S. GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Financial institutions wishing to utilize this authority must make a policy election, which applies to any COVID-19 modification made between March 1, 2020 and the earlier of either January 1, 2021 or the 60th day after the end of the COVID-19 national emergency. Similarly, the Financial Accounting Standards Board (“FASB”) has confirmed that short-term modifications made on a good faith basis in response to COVID-19 to loan customers who were current prior to any relief are not TDRs. Lastly, prior to the enactment of the CARES Act, the banking regulatory agencies provided guidance as to how certain short-term modifications would not be considered TDRs, and have subsequently confirmed that such guidance could be applicable for loans that do not qualify for favorable accounting treatment under Section 4013 of the CARES Act. The Consolidated Appropriations Act, 2020 (the “CAA Act”), which both funds the federal government until September 30, 2021 and broadly addresses additional COVID-19 responses and relief. Amoung the additional relief measures included are certain extensions to elements of the CARES Act, including extension of temporary relief from TDRs established under Section 4013 of the CARES Act to the earlier of a) January 1, 2022, or b) the date that is 60 days after the date on which the national COVID-19 emergency terminates.
As of June 30, 2021, the Company had received requests to modify 88 loans aggregating $22.9 million, primarily consisting of the deferral of principal and interest payments and the extension of the maturity date. Of these modifications, $22.8 million, or 99.5%, were performing in accordance with the accounting treatment under Section 4013 of the CARES Act and therefore did not qualify as TDRs. Three loans totaling $294,000 did not qualify for the favorable accounting treatment under Section 4013 of the CARES Act and therefore each loan was reported as a TDR; however, one of the loans was transferred out of TDR status after receiving six consequtive monthly payments after the end of the deferral period. Management has evaluated the loan and determined that based on the liquidation value of the collateral, no specific reserve will be necessary. Details with respect to loan modification requests are as follows:
|
| As of June 30, 2021 | ||||||||||
| | Payments Resumed | | Payments Deferred | ||||||||
Loan Classification | | Number of Loans |
| Balance |
| Number of Loans |
| Balance | ||||
Construction, land, development | | | 2 | | $ | 113,324 | | | — | | $ | — |
1-4 family owner occupied | |
| 50 | |
| 6,928,668 | |
| — | |
| — |
1-4 family non-owner occupied | |
| 16 | |
| 2,255,510 | |
| — | |
| — |
Multifamily | |
| 13 | |
| 10,716,179 | |
| — | |
| — |
Commercial owner occupied | |
| 2 | |
| 1,419,056 | |
| — | |
| — |
Commercial non-owner occupied | |
| 2 | |
| 1,408,571 | |
| — | |
| — |
Consumer and installment loans | |
| 3 | |
| 40,655 | |
| — | |
| — |
Total loan modification requests | | | 88 | | $ | 22,881,963 | | | — | | $ | — |
Subsequent Events
Management has reviewed the Company’s operations for potential disclosure or financial statement impacts related to events occurring after June 30, 2021, but prior to the release of these financial statements. Based on the results of this review, no subsequent event disclosure or financial statement impacts to these financial statements are required as of September 23, 2021.
F-14
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Recent Accounting Pronouncements
The FASB issues Accounting Standards Updates (“ASU”s) to the FASB ASC. This section provides a summary description of recent ASUs that had or that management expects may have an impact on the consolidated financial statements issued upon adoption. The Company is classified as an emerging growth company and has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. Effective dates reflect this election.
Recently Adopted Accounting Pronouncements
In March 2017, the FASB issued ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.” ASU 2017-08 amends guidance on the amortization period of premiums on certain purchased callable debt securities. The amendments shorten the amortization period of premiums on certain purchased callable debt securities to the earliest call date. ASU 2017-08 is effective for annual periods beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted. The Company adopted ASU 2017-08 effective July 1, 2020 and the adoption did not have a material impact on the Company’s consolidated financial statements.
In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies the disclosure requirements on fair value measurements in Topic 820, including the removal, modification to, and addition of certain disclosure requirements. This ASU is effective for fiscal years beginning after December 15, 2019 with early adoption permitted. Although this ASU impacted the Company’s fair value disclosures, there was no additional impact to the Company’s consolidated financial statements. All footnote disclosures were properly updated.
Recently Issued, But Not Yet Effective Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” Topic 842 was subsequently amended by ASU 2018-10, “Codification Improvements to Topic 842, Leases” and ASU 2018-11, “Leases (Topic 842)”. The amendments in this update increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. For leases with a term of 12 months or less, the amendments permit lessees to make an accounting policy election by class of underlying assets not to recognize lease assets and lease liabilities. For finance leases, the amendments in this update require a lessee to (1) recognize a right-of-use asset and lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognize interest on the lease liability separately from amortization of the right-of-use asset in the statement of operations; (3) classify repayments of the principal portion of the lease liability within financing activities and payments of interest on the least liability and variable lease payments within operating activities in the statement of cash flows. For operating leases, the amendments in this update require a lessee to (1) recognized a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognized a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis; (3) classify all cash payments within operating activities in the statement of cash flows. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the amendments are effective for fiscal years beginning after December 15, 2021. Early adoption is permitted. The Company's current leases are comprised predominantly of leases for real estate which are classified as operating leases under current accounting standards and, as such, are excluded from the consolidated balance sheet. ASU 2016-02 will require the Company to record these leases within its consolidated balance sheet. Management is currently evaluating other impacts this guidance will have on the consolidated financial statements of the Company.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments.” Topic 326 was subsequently amended by ASU 2018-19, “Codification
F-15
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Improvements to Topic 326, Financial Instruments – Credit Losses; ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses” and ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326): Targeted Transition Relief.” This ASU replaces the current incurred loss impairment methodology with a methodology that reflected expected credit losses measured at amortized cost and certain other instruments, including loans, held-to-maturity debt securities, net investments in leases, and off-balance-sheet credit exposures. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the update is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Management is currently evaluating the potential impact on its consolidated financial statements of the Company; however, due to the significant differences in the revised guidance from existing U.S. GAAP, the implementation of this guidance may result in material changes in the Company’s accounting for credit losses on financial instruments.
In August 2018, the FASB issued ASU No. 2018-14, “Compensation – Retirement Benefits – Defined Benefit Plans – General (Subtopic 715-20): Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans.” ASU 2018-14 applies to all employers that sponsor defined benefit pension or other postretirement plans. The amendments require that an employer disclose an explanation of the reasons for significant gains and losses related to changes in the net benefit obligation for the period. Multiple disclosure requirements are also removed with this amendment, including: (1) the amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year; (2) the amount and timing of plan assets expected to be returned to the employer; (3) related party disclosures about significant transactions between the employer or related parties and the plan; and (4) the effects of a one-percentage-point change in assumed health care cost trend rates on the aggregate of the service and interest cost components of net periodic benefit costs. Additional disclosure requirements contained within Subtopic 715-20 are also clarified. The amendments are effective for fiscal years ending after December 15, 2021. Early adoption is permitted. The adoption of this guidance is not expected to have a material impact on the consolidated results of operations, financial position, or cash flows of the Company.
In January 2021, the FASB issued ASU No. 2021-01, “Reference Rate Reform (Topic 848).” ASU 2021-01 responds to concerns about structural risks of interbank offered rates (IBORs) and particularly the risk of cessation of the London Interbank Offered Rate (LIBOR). The amendments clarify the scope of Topic 848 as to the accounting for derivatives within a company’s portfolio and amend the expedients and exceptions to capture the incremental consequences of the scope clarification and tailor the existing guidance to derivative instruments affected by the discounting transition. While the Company has no hedging instruments, it does have loans that adjust to LIBOR at varying periods within the term on the loan. This ASU was effective upon its issuance on January 7, 2021, however the amendments related to the discounting transition are optional. The Company has yet to adopt this ASU, but management does not expect it to have a material impact on the Company’s financial statements.
NOTE 2 – Income Per Share
Income per share is based on net income divided by the weighted average number of shares outstanding during the period. Income per share is presented for the period for which shares were outstanding.
| | Year Ended | | Year Ended | ||
| | June 30, 2021 |
| June 30, 2020 | ||
Net income | | $ | 6,385,987 |
| $ | 1,092,099 |
Basic potential common shares | |
|
|
| |
|
Weighted average shares outstanding | |
| 2,624,343 |
| | 2,624,343 |
Basic weighted average shares outstanding | |
| 2,624,343 |
| | 2,624,343 |
Diluted potential common shares | |
| — |
| | — |
Diluted weighted average shares outstanding | |
| 2,624,343 |
| | 2,624,343 |
Basic earnings per share | | $ | 2.43 |
| | 0.42 |
Diluted earnings per share | | $ | 2.43 |
| | 0.42 |
F-16
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 3 – Fair Value of Financial Instruments
Fair value is the price that would be received to sell an asset or paid to transfer liabilities in an orderly transaction between market participants at the measurement date (exit price) and establishes a framework for measuring fair value.
To determine fair value, the Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company is able to classify fair value balances based on the observability of those inputs. The guidance establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:
> | Level 1 - Fair value is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as listed equities and U.S. Treasury securities. |
> | Level 2 - Fair value is based upon quoted prices for similar, but not identical, assets and liabilities in active markets, and other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. This also includes quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, or inputs that are derived principally from or corroborated by observable market data. |
> | Level 3 - Fair value is based upon financial models using primarily unobservable inputs. Unobservable inputs reflect the Company’s own assumptions about the assumptions that market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. |
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
Assets
Available for sale securities Where quoted prices for securities are available in an active market, those securities are classified within Level 1 of the valuation hierarchy. If such quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Examples of securities with similar characteristics, which would generally be classified within Level 2 of the valuation hierarchy, include certain AAA-rated U.S. government sponsored agency securities, municipal obligations, and mortgage-backed securities. A security using financial models based upon primarily unobservable inputs, such as commercial paper, would generally be classified within Level 3 of the valuation hierarchy.
Loans The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment. The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, or liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the collateral exceeds the recorded investments in such loans and for which carrying amount will remain at amortized cost. Impaired loans where an allowance is established based on the fair value of collateral or expected cash flows require classification in the fair value hierarchy. When the fair value of the collateral
F-17
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
is based on an observable market price or a current appraised value, less selling costs, the Company records the impaired loan as a non-recurring Level 3 valuation.
Other real estate owned, net Assets on which the underlying collateral has been repossessed are initially recorded at the fair market value of the real estate acquired less estimated costs to sell, establishing a new cost basis.
Subsequently, other real estate owned is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, less selling costs, the Company records the repossessed asset as a non-recurring Level 3 valuation.
The following tables set forth, by level within the fair value hierarchy, the Company’s financial assets that were accounted for at fair value on a recurring and non-recurring basis as of June 30, 2021 and 2020, respectively. According to fair value guidance, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to their fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.
F-18
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
The following table presents assets measured at fair value on a recurring basis:
| | Fair Value as of June 30, 2021 | ||||||||||
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Securities classified as available for sale: |
| |
|
| |
|
| |
|
| |
|
Obligations of states and political subdivisions | | $ | — | | $ | 23,775,999 | | $ | — | | $ | 23,775,999 |
US government agency obligations | | | — | | | 5,981,978 | | | — | | | 5,981,978 |
Mortgage-backed securities | |
| — | |
| 1,274,916 | |
| — | |
| 1,274,916 |
Municipal leases | | | | | | 1,002,989 | | | — | | | 1,002,989 |
Certificates of deposit | |
| — | |
| 832,818 | |
| — | |
| 832,818 |
Total | | $ | — | | $ | 32,868,700 | | $ | — | | $ | 32,868,700 |
| | Fair Value as of June 30, 2020 | ||||||||||
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Securities classified as available for sale: |
| |
|
| |
|
| |
|
| |
|
Obligations of states and political subdivisions | | $ | — | | $ | 18,005,082 | | $ | — | | $ | 18,005,082 |
Mortgage-backed securities | |
| — | |
| 1,443,643 | |
| — | |
| 1,443,643 |
Certificates of deposit | |
| — | |
| 848,870 | |
| — | |
| 848,870 |
Total | | $ | — | | $ | 20,297,595 | | $ | — | | $ | 20,297,595 |
Assets measured at fair value on non-recurring basis:
| | Fair Value as of June 30, 2021 | ||||||||||
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Impaired loans with a valuation allowance, net | | $ | — | | $ | — | | $ | 116,906 | | $ | 116,906 |
Other real estate owned, net | |
| — | |
| — | |
| 167,590 | |
| 167,590 |
Total | | $ | — | | $ | — | | $ | 284,496 | | $ | 284,496 |
| | Fair Value as of June 30, 2020 | ||||||||||
|
| Level 1 |
| Level 2 |
| Level 3 |
| Total | ||||
Impaired loans with a valuation allowance, net | | $ | — | | $ | — | | $ | 248,930 | | $ | 248,930 |
Other real estate owned, net | |
| — | |
| — | |
| 2,288,255 | |
| 2,288,255 |
Total | | $ | — | | $ | — | | $ | 2,537,185 | | $ | 2,537,185 |
Loans with a carrying amount of approximately $206,000 and $455,000 were considered impaired as of June 30, 2021 and June 30, 2020 and a specific allowance for loan losses of $89,000 and $206,000, respectively, was established against these loans.
Other real estate owned with carrying amounts of approximately $168,000 and $2.3 million were determined to be at their fair value as of June 30, 2021 and June 30, 2020, respectively.
The following presents quantitative information about nonrecurring Level 3 fair value measurements:
| | As of June 30, 2021 | |||||||
|
| Fair Value |
| Valuation Technique |
| Unobservable Input(s) |
| Range/Weighted Average | |
Impaired loans with a valuation allowance, net | | $ | 116,906 | | Market price or appraised value | | Discount on appraised values for selling costs | | 5% - 15% |
Other real estate owned, net | | $ | 167,590 | | Market price or appraised value | | Discount on appraised values for selling costs | | 5% - 15% |
F-19
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
| | As of June 30, 2020 | |||||||
|
| Fair Value |
| Valuation Technique |
| Unobservable Input(s) |
| Range/Weighted Average | |
Impaired loans with a valuation allowance, net | | $ | 248,930 | | Market price or appraised value | | Discount on appraised values for selling costs | | 5% - 15% |
Other real estate owned, net | | $ | 2,288,255 | | Market price or appraised value | | Discount on appraised values for selling costs | | 5% - 15% |
Financial Disclosures about Fair Value of Financial Instruments
Accounting guidance requires disclosures of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate their fair values. Certain financial instruments and all non-financial instruments are excluded from the scope of the guidance.
The estimated fair values of financial instruments are as follows:
| | June 30, 2021 |
| June 30, 2020 | ||||||||
|
| Carrying Value |
| Fair Value |
| Carrying Value |
| Fair Value | ||||
FINANCIAL ASSETS |
| |
|
| |
| | |
|
| |
|
Cash and cash equivalents | | $ | 49,377,489 | | $ | 49,377,489 | | $ | 13,106,041 | | $ | 13,106,041 |
Interest bearing deposits in banks | | $ | 326,245 | | $ | 326,245 | | $ | 2,713,164 | | $ | 2,713,164 |
Available for sale securities | | $ | 32,868,700 | | $ | 32,868,700 | | $ | 20,297,595 | | $ | 20,297,595 |
Loans, net | | $ | 215,419,951 | | $ | 217,957,441 | | $ | 237,300,478 | | $ | 247,100,558 |
Loans held for sale | | $ | 6,866,900 | | $ | 6,866,900 | | $ | 18,690,027 | | $ | 18,690,027 |
Federal Home Loan Bank stock | | $ | 1,031,200 | | $ | 1,031,200 | | $ | 1,345,500 | | $ | 1,345,500 |
Accrued interest receivable | | $ | 790,884 | | $ | 790,884 | | $ | 933,729 | | $ | 933,729 |
FINANCIAL LIABILITIES | |
| | |
| | |
| | |
| |
Deposits | | $ | 269,886,315 | | $ | 258,477,900 | | $ | 256,071,531 | | $ | 251,928,460 |
Federal Home Loan Bank advances | | $ | 5,000,000 | | $ | 5,000,000 | | $ | 9,000,000 | | $ | 9,000,000 |
Accrued interest payable | | $ | 35,020 | | $ | 35,020 | | $ | 56,726 | | $ | 56,726 |
The methods and assumptions that were used to estimate the fair value of financial assets and financial liabilities that are measured at fair value on a recurring and non-recurring basis have been previously disclosed. The following methods and assumptions were used to estimate the fair value of other financial instruments for which it is practicable to estimate that value:
Cash and cash equivalents – Due to their short term nature, the carrying amount of cash equivalents approximates fair value and is categorized in level 1 of the fair value hierarchy.
Interest bearing deposits in banks – The carrying amount approximates fair value and is categorized in level 2 of the fair value hierarchy.
Available for sale securities – The fair value is estimated using quoted market prices or by using pricing models and is categorized in level 2 of the fair value hierarchy.
Loans– The fair value of variable rate loans that reprice frequently are based on carrying values. The fair value of other loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and is categorized in level 3 of the fair value hierarchy.
F-20
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Loans held for sale – Fair value is based on commitments on hand from investors or prevailing market prices and is categorized in level 2 of the fair value hierarchy.
Federal Home Loan Bank stock – No secondary market exists for FHLB stock. The stock is bought and sold at par by the FHLB and management believes the carrying amount approximates fair value and is categorized in level 2 of the fair value hierarchy.
Accrued interest receivable – Due to their short term nature, the carrying amount approximates fair value and is categorized in level 1 of the fair value hierarchy.
Deposits – Fair value of deposits with no stated maturity, such as demand deposits, savings, and money market accounts, by definition, is the amount payable on demand on the reporting date. Fair value of fixed rate time deposits is estimated using discounted cash flows applying interest rates currently offered on similar time deposits. Deposits are categorized in level 3 of the fair value hierarchy.
Federal Home Loan Bank borrowings – The carrying amount approximates fair value and is categorized in level 2 of the fair value hierarchy.
Accrued interest payable – Due to their short term nature, the carrying amount approximates fair value and is categorized in level 1 of the fair value hierarchy.
The estimated fair value of fee income on letters of credit at June 30, 2021 and 2020 is insignificant. Loan commitments on which the committed interest rate is less than the current market rate are also insignificant at June 30, 2021 and 2020.
NOTE 4 – Cash and Due From Banks
In March 2020, the Federal Reserve Board reduced reserve requirements to U.S. banks to 0%. Accordingly, the Bank had no required reserves with the Federal Reserve Bank of Chicago at June 30, 2021 and 2020.
NOTE 5 – Available for Sale Securities
Amortized costs and fair values of available for sale securities are summarized as follows:
| | June 30, 2021 | ||||||||||
| | | | | Gross | | Gross | | | | ||
| | Amortized | | Unrealized | | Unrealized | | | | |||
|
| Cost |
| Gains |
| Losses |
| Fair Value | ||||
Obligations of states and political subdivisions | | $ | 23,350,108 | | $ | 508,588 | | $ | 82,697 | | $ | 23,775,999 |
U.S. government agency obligations | | | 5,999,632 | | | 15 | | | 17,669 | | | 5,981,978 |
Mortgage-backed securities | |
| 1,229,820 | | | 45,096 | | | — | |
| 1,274,916 |
Municipal leases | | | 1,002,239 | | | 2,185 | | | 1,435 | | | 1,002,989 |
Certificates of deposit | |
| 800,000 | | | 32,818 | | | — | |
| 832,818 |
| | $ | 32,381,799 | | $ | 588,702 | | $ | 101,801 | | $ | 32,868,700 |
F-21
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
| | June 30, 2020 | ||||||||||
| | | | | Gross | | Gross | | | | ||
| | Amortized | | Unrealized | | Unrealized | | | | |||
|
| Cost |
| Gains |
| Losses |
| Fair Value | ||||
Obligations of states and political subdivisions | | $ | 17,563,698 | | $ | 457,440 | | $ | 16,056 | | $ | 18,005,082 |
Mortgage-backed securities | |
| 1,371,753 | |
| 71,890 | |
| — | |
| 1,443,643 |
Certificates of deposit | |
| 800,000 | |
| 48,870 | |
| — | |
| 848,870 |
| | $ | 19,735,451 | | $ | 578,200 | | $ | 16,056 | | $ | 20,297,595 |
The following tables present the portion of the Company’s available for sale securities portfolio which has gross unrealized losses, reflecting the length of time that individual securities have been in a continuous unrealized loss position:
| | June 30, 2021 | ||||||||||||||||
| | Continuous Unrealized | | Continuous Unrealized | | | | | | | ||||||||
| | Losses Existing for Less | | Losses Existing for 12 Months | | | | | | | ||||||||
| | Than 12 Months | | or Greater | | Total | ||||||||||||
| | | |
| Unrealized | | | |
| Unrealized | | | |
| Unrealized | |||
|
| Fair Value |
| Losses |
| Fair Value |
| Losses |
| Fair Value |
| Losses | ||||||
Obligations of states and political subdivisions | | $ | 4,487,481 | | $ | 82,697 | | $ | — | | $ | — | | $ | 4,487,481 | | $ | 82,697 |
U.S. government agency obligations | | | 5,481,963 | | | 17,669 | | | — | | | — | | | 5,481,963 | | | 17,669 |
Municipal leases | | | 588,000 | | | 1,435 | | | — | | | — | | | 588,000 | | | 1,435 |
| | $ | 10,557,444 | | $ | 101,801 | | $ | — | | $ | — | | $ | 10,557,444 | | $ | 101,801 |
Management does not believe any individual unrealized loss as of June 30, 2021 represents other than temporary impairment. The Company held no securities at June 30, 2021 that have an unrealized loss existing for 12 months or greater. Management believes the temporary impairment in fair value was caused by market fluctuations in interest rates. Although these securities are classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.
|
| June 30, 2020 | ||||||||||||||||
| | Continuous Unrealized | | Continuous Unrealized | | | | | | | ||||||||
| | Losses Existing for Less | | Losses Existing for 12 Months | | | | | | | ||||||||
| | Than 12 Months | | or Greater | | Total | ||||||||||||
| | | |
| Unrealized | | | |
| Unrealized | | | |
| Unrealized | |||
|
| Fair Value |
| Losses |
| Fair Value |
| Losses |
| Fair Value |
| Losses | ||||||
Obligations of states and political subdivisions | | $ | — | | $ | — | | $ | 693,687 | | $ | 16,056 | | $ | 693,687 | | $ | 16,056 |
Management does not believe any individual unrealized loss as of June 30, 2020 represents other than temporary impairment. The Company held $693,687, comprised of two securities, in obligations of states and political subdivisions at June 30, 2020 that have an unrealized loss existing for 12 months or greater. Management believes the temporary impairment in fair value was caused by market fluctuations in interest rates. Although these securities are classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.
F-22
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
The amortized cost and fair value of available for sale securities as of June 30, 2021 are shown below by contractual maturity. Expected maturities of mortgage-backed securities will differ from contractual maturities since the anticipated maturities are not readily determinable.
| | Amortized | | | | |
|
| Cost |
| Fair Value | ||
Due in one year or less | | $ | 985,832 | | $ | 992,813 |
Due after one year through 5 years | |
| 12,923,027 | |
| 13,134,220 |
Due after 5 years through 10 years | |
| 7,771,776 | |
| 7,926,891 |
Due after 10 years | |
| 9,471,344 | |
| 9,539,860 |
Subtotal | |
| 31,151,979 | |
| 31,593,784 |
Mortgage backed securities | |
| | |
|
|
Due after one year through 5 years | |
| — | |
| — |
Due after 5 years through 10 years | |
| 1,229,820 | |
| 1,274,916 |
Total | | $ | 32,381,799 | | $ | 32,868,700 |
During the year ended June 30, 2021 and 2020, the Company did not sell any available for sale securities. The Company did not have any available for sale securities pledged at June 30, 2021 and June 30, 2020 as collateral on public deposits and for other purposes as required or permitted by law.
NOTE 6 – Loans
Major classifications of loans are as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Construction, land, development | | $ | 2,458,461 | | $ | 4,598,382 |
1-4 family owner occupied | | | 72,011,570 | | | 100,506,311 |
1-4 family non-owner occupied | |
| 22,368,557 | |
| 21,213,680 |
Multifamily | |
| 91,876,323 | |
| 76,444,156 |
Commercial owner occupied | |
| 6,405,226 | |
| 6,733,183 |
Commercial non-owner occupied | |
| 14,182,106 | |
| 20,237,534 |
Consumer and installment loans | |
| 7,530,197 | |
| 8,920,659 |
| | | | | | |
Total loans | |
| 216,832,440 | |
| 238,653,905 |
Less: | |
|
| |
|
|
Allowance for loan losses | |
| (1,412,489) | |
| (1,353,427) |
| | | | | | |
Loans, net | | $ | 215,419,951 | | $ | 237,300,478 |
| | | | | | |
Deferred loan fees, net of costs are included within the unpaid principal balances above.
The Company engages in a variety of lending activities, including commercial, residential real estate and consumer transactions. The Company focuses its lending activities on individuals, professionals and small to medium sized businesses. Risks associated with lending activities include economic conditions and changes in interest rates, which can adversely impact both the ability of borrowers to repay their loans and the value of the associated collateral.
Commercial and industrial loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers and are more susceptible to a risk of loss during a downturn in the business cycle. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the metropolitan Milwaukee
F-23
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
market area at conservative loan-to-value ratios and often backed by the individual guarantees of the borrowers or owners. Repayment of this kind of loan is dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties, as well as the factors affecting residential real estate borrowers. Commercial and industrial loans may involve greater risk because the availability of funds to repay these loans depends on the successful operation of the borrower’s business. The assets financed are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversions of assets, such as accounts receivable and inventory, to cash. Typical collateral for commercial and industrial loans includes the borrower’s accounts receivable, inventory and machinery and equipment.
The Company originates fixed-rate and adjustable-rate real estate-residential mortgage loans for personal purposes that are secured by first liens on the underlying 1-4 family residential properties. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-income ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.
The real estate-home equity portfolio primarily consists of variable-rate home equity lines of credit, and to a lesser extent, fixed-rate home equity loans. Risks associated with loans secured by residential properties are generally lower than commercial loans and include general economic risks, such as the strength of the job market, employment stability and the strength of the housing market. Since most loans are secured by a primary or secondary residence, the borrower’s continued employment is the greatest risk to repayment.
The Company offers a variety of loans to individuals for personal and household purposes. Consumer loans are generally considered to have greater risk than first or second mortgages on real estate because they may be unsecured, or, if they are secured, the value of the collateral may be difficult to assess and is more likely to decrease in value than real estate. Credit risk in this portfolio is controlled by conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values.
Policies have been established that set standards for the maximum commercial real estate loan amount by type of property, loan terms, pricing structures, loan-to-value limits by property type, as well as policies and procedures for granting exceptions to established underwriting standards.
The Company’s residential real estate lending policies require all loans to have viable repayment sources. Residential real estate loans are evaluated for the adequacy of these repayment sources at the time of approval using such factors as credit scores, debt-to-income ratios and collateral values. Home equity loans and lines of credit are generally governed by the same lending policies.
Origination activities for construction real estate loans are similar to those described above for commercial real estate and residential real estate lending.
The Company has purchased loan participations in which they are not the primary lender. At June 30, 2021 and 2020, the aggregate amount of purchased participations was $5.5 million and $5.6 million, respectively. The Company has also participated out portions of loans that exceeded its loans-to-one borrower legal lending limit and for risk diversification. At June 30, 2021 and 2020 the Company had participated out portions of loans with aggregate balances of $29.3 million and $9.0 million, respectively.
F-24
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Non-performing loans are as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Nonaccrual Loans | | $ | 793,141 | | $ | 1,341,174 |
Total non-performing loans | | $ | 793,141 | | $ | 1,341,174 |
| | | | | | |
Restructured loans, accruing | | $ | — | | $ | — |
Total impaired loans | | $ | 793,141 | | $ | 1,341,174 |
Impaired loans are as follows as of:
| | June 30, 2021 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer & | | | | ||||||
| | Development | | Occupied | | Occupied | | Multifamily | | Occupied | | Occupied | | Installment | | Total | ||||||||
With related allowance recorded |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Recorded investment | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 182,532 | | $ | — | | $ | 23,133 | | $ | 205,665 |
Unpaid principal balance | |
| — | |
| — | |
| — | |
| — | |
| 182,532 | |
| — | |
| 23,133 | |
| 205,665 |
Related allowance | |
| — | |
| — | |
| — | |
| — | |
| 65,626 | |
| — | |
| 23,133 | |
| 88,759 |
| | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | |
|
| |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Recorded investment | | $ | — | | $ | 587,476 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 587,476 |
Unpaid principal balance | |
| — | |
| 587,476 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 587,476 |
Related allowance | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | |
|
| |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Recorded investment | | $ | — | | $ | 587,476 | | $ | — | | $ | — | | $ | 182,532 | | $ | — | | $ | 23,133 | | $ | 793,141 |
Unpaid principal balance | |
| — | |
| 587,476 | |
| — | |
| — | |
| 182,532 | |
| — | |
| 23,133 | |
| 793,141 |
Related allowance | |
| — | |
| — | |
| — | |
| — | |
| 65,626 | |
| — | |
| 23,133 | |
| 88,759 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Average recorded balance | | $ | — | | $ | 780,405 | | $ | 41,013 | | $ | — | | $ | 181,950 | | $ | — | | $ | 109,214 | | $ | 1,112,582 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income recognized while impaired | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
Interest income recognized on a cash basis while impaired | |
| — | |
| 20,084 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 20,084 |
Total interest on impaired loans | | $ | — | | $ | 20,084 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 20,084 |
Impaired loans are as follows as of:
| | June 30, 2020 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer and | | | | ||||||
| | Development | | Occupied | | Occupied | | Multifamily | | Occupied | | Occupied | | Installment | | Total | ||||||||
With related allowance recorded |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
Recorded investment | | $ | — | | $ | 161,931 | | $ | — | | $ | — | | $ | 189,249 | | $ | — | | $ | 103,673 | | $ | 454,853 |
Unpaid principal balance | |
| — | |
| 161,931 | |
| — | |
| — | |
| 189,249 | |
| — | |
| 103,673 | |
| 454,853 |
Related allowance | |
| — | |
| 64,780 | |
| — | |
| — | |
| 79,351 | |
| — | |
| 61,792 | |
| 205,923 |
| | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | |
|
| |
| | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Recorded investment | | $ | — | | $ | 803,803 | | $ | 57,574 | | $ | — | | $ | — | | $ | — | | $ | 24,944 | | $ | 886,321 |
Unpaid principal balance | |
| — | |
| 803,803 | |
| 57,574 | |
| — | |
| — | |
| — | |
| 24,944 | |
| 886,321 |
Related allowance | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Recorded investment | | $ | — | | $ | 965,734 | | $ | 57,574 | | $ | — | | $ | 189,249 | | $ | — | | $ | 128,617 | | $ | 1,341,174 |
Unpaid principal balance | |
| — | |
| 965,734 | |
| 57,574 | |
| — | |
| 189,249 | |
| — | |
| 128,617 | |
| 1,341,174 |
Related allowance | |
| — | |
| 64,780 | |
| — | |
| — | |
| 79,351 | |
| — | |
| 61,792 | |
| 205,923 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Average recorded balance | | $ | — | | $ | 1,020,175 | | $ | 14,948 | | $ | — | | $ | 191,166 | | $ | — | | $ | 132,521 | | $ | 1,358,810 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income recognized while impaired | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
Interest income recognized on a cash basis while impaired | |
| — | |
| 16,071 | |
| 298 | |
| — | |
| 4,382 | |
| — | |
| 712 | |
| 21,463 |
Total interest on impaired loans | | $ | — | | $ | 16,071 | | $ | 298 | | $ | — | | $ | 4,382 | | $ | — | | $ | 712 | | $ | 21,463 |
F-25
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Loans are individually evaluated for impairment once a weakness or adverse trend is identified that may jeopardize the repayment of the loan in accordance with the terms of the loan.
The following are the Company’s risk rating definitions:
Pass: Loans in this category are to persons or entities that span from having financial characteristics of unquestioned strength to entities that have potential risks that if left uncorrected could at some point result in deterioration of the Bank’s credit position. Loans in this category are rated “1” through “4” with the lower risk being identified with a lower numerical rating. General characteristics that are monitored include borrower net worth, liquidity and entity profitability.
Special Mention: Loans in this category contain some weakness or potential weakness that if left uncorrected may result in the deterioration of the repayment capacity. Loans in this category are rated as a “5”.
Substandard: Loans in this category exhibit the same characteristics as “5” rated credits and are inadequately protected by the current net worth and paying capacity of the obligor and/or of the collateral pledged as security for the asset. Loans in this category are rated as a “6”.
Real Estate in Judgement: Loans in this category have been placed in non-accrual and the Bank has taken legal action to preserve its position. Loans in this category are rated as a “7”.
The following is a summary of loans by risk rating:
| | June 30, 2021 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer and | | | | ||||||
| | | | Occupied | | Occupied | | Multifamily | | Occupied | | Occupied | | Installment | | Total | ||||||||
1-4 | | $ | 2,458,461 | | $ | 71,319,957 | | $ | 22,368,557 | | $ | 91,876,323 | | $ | 5,064,818 | | $ | 10,917,142 | | $ | 7,507,064 | | $ | 211,512,322 |
5 |
| | — |
| | 104,137 |
| | — | | | — |
| | 1,157,876 |
| | 3,264,964 |
| | — |
| | 4,526,977 |
6 |
| | — |
| | 587,476 |
| | — |
| | — |
| | 182,532 |
| | — |
| | 23,133 |
| | 793,141 |
7 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Total | | $ | 2,458,461 | | $ | 72,011,570 | | $ | 22,368,557 | | $ | 91,876,323 | | $ | 6,405,226 | | $ | 14,182,106 | | $ | 7,530,197 | | $ | 216,832,440 |
| | June 30, 2020 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer and | | | | ||||||
| | Development | | Occupied | | Occupied | | Multifamily | | Occupied | | Occupied | | Installment | | Total | ||||||||
1-4 | | $ | 4,598,382 | | $ | 99,344,653 | | $ | 21,156,106 | | $ | 76,444,156 | | $ | 6,543,934 | | $ | 12,313,923 | | $ | 8,792,042 | | $ | 229,193,196 |
5 | |
| — |
| | 195,924 |
| | — | | | — |
| | — |
| | 7,923,611 |
| | — | |
| 8,119,535 |
6 | |
| — |
| | 851,208 |
| | 57,574 |
| | — |
| | 189,249 |
| | — |
| | 52,448 | |
| 1,150,479 |
7 | |
| — |
| | 114,526 |
| | — |
| | — |
| | — |
| | — |
| | 76,169 | |
| 190,695 |
Total | | $ | 4,598,382 | | $ | 100,506,311 | | $ | 21,213,680 | | $ | 76,444,156 | | $ | 6,733,183 | | $ | 20,237,534 | | $ | 8,920,659 | | $ | 238,653,905 |
The following is a summary of past due loans:
| | June 30, 2021 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer and | | | | ||||||
|
| Development |
| Occupied |
| Occupied | | Multifamily |
| Occupied |
| Occupied | | Installment | | Total | ||||||||
30‑59 days, accruing | | $ | — |
| $ | 535,696 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 535,696 |
60‑89 days, accruing | |
| — |
| | — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
90 days & over or nonaccrual | |
| — |
| | 587,476 | |
| — | |
| — | |
| 182,532 | |
| — | |
| 23,133 | |
| 793,141 |
Total | | $ | — | | $ | 1,123,172 | | $ | — | | $ | — | | $ | 182,532 | | $ | — | | $ | 23,133 | | $ | 1,328,837 |
F-26
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
| | June 30, 2020 | ||||||||||||||||||||||
|
| Construction, |
| 1-4 Family |
| 1-4 Family |
| | |
| Commercial |
| Commercial |
| | |
| | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer and | | | | ||||||
| | Development | | Occupied | | Occupied | | Multifamily | | Occupied | | Occupied | | Installment | | Total | ||||||||
30‑59 days, accruing | | $ | 69,174 | | $ | 1,274,585 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 63,765 | | $ | 1,407,524 |
60‑89 days, accruing | |
| — | |
| 114,338 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 114,338 |
90 days & over or nonaccrual | |
| — | |
| 965,734 | |
| 57,574 | |
| — | |
| 189,249 | |
| — | |
| 128,617 | |
| 1,341,174 |
Total | | $ | 69,174 | | $ | 2,354,657 | | $ | 57,574 | | $ | — | | $ | 189,249 | | $ | — | | $ | 192,382 | | $ | 2,863,036 |
As of June 30, 2021 and 2020 there were no loans 90 days or over that were not on nonaccrual.
Certain directors and executive officers of the Company, and their related interests, had loans outstanding in the aggregate amounts of $1,063,485 and $1,080,531 at June 30, 2021 and 2020, respectively. During the year ended June 30, 2021, one new loan was made totaling $384,000, one loan was paid off totaling $357,261 and repayments totaled $43,784. During the year ended June 30, 2020, one new loan was made totaling $90,400 and repayments totaled $49,768. Except for loans with a discounted interest rate made to executive officers pursuant to a program that is available to all Company employees and that complies with applicable banking regulations, these loans were made on substantially the same terms, including collateral, as those prevailing at the same time for comparable transactions with unrelated persons and did not involve more than normal risks of collectability or present other unfavorable features.
TDRs involve the granting of some concession to a distressed borrower resulting in a loan modification such as; payment schedule changes, interest rate reductions, or principal charge-offs. There were two new TDRs during the year ending June 30, 2021, totaling $105,000 and one new TDR during the year ending June 30, 2020, totaling $195,924. There were no TDRs that defaulted during the period that were modified within the previous year as of June 30, 2021. One TDR was transferred out of TDR status during the year ended June 30, 2021. There were two TDRs as of June 30, 2021 and one TDR as of June 30, 2020. As discussed within Note 1, under Section 4013 of the CARES Act, a financial institution can suspend the requirements under U.S. GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Management has evaluated the loan and determined that based on the liquidation value of the collateral, no specific reserve is necessary.
Loans that have previously been restructured in a troubled debt restructuring and are no longer impaired based on the terms specified in their restructuring agreement and are now at a rate equal to or greater than a rate the Bank is willing to accept for a loan with comparable risk are transferred out of TDR status. One loan was transferred out of TDR status during the year ended June 30, 2021.
F-27
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
The following is a summary of TDRs as of June 30, 2021:
| | Construction, | | 1-4 Family | | 1-4 Family | | | | | Commercial | | Commercial | | | | | | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | Consumer & | | | | ||||||
|
| Development |
| Occupied |
| Occupied |
| Multifamily |
| Occupied |
| Occupied |
| Installment |
| Total | ||||||||
Accruing | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Beginning balance June 30, 2020 | | $ | — | | $ | 195,924 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 195,924 |
Transfer to other loan category |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Principal payments |
| | — |
| | (4,868) |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (4,868) |
Charge-offs |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Sales |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
New restructureds |
| | — |
| | 104,375 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 104,375 |
Transfers out of TDR status |
| | — |
| | (191,294) |
| | — |
| | — |
| | — |
| | |
| | — |
| | (191,294) |
Transfers to foreclosed properties |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Transfers to nonaccrual |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Transfers out of nonaccrual |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
Ending balance | | $ | — | | $ | 104,137 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 104,137 |
| | | | | | | | | | | | | | | | | | | | | | | | |
Nonaccrual | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Beginning balance | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
Principal payments | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Charge-offs | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Sales | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers to foreclosed properties | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers from accrual | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers to accrual | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Ending balance | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | |
Totals | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Beginning balance | | $ | — | | $ | 195,924 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 195,924 |
Transfer to other loan category | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Principal payments | |
| — | |
| (4,868) | |
| — | |
| — | |
| — | |
| — | |
| — | |
| (4,868) |
Charge-offs | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Sales | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
New restructureds | |
| — | |
| 104,375 | |
| — | |
| — | |
| — | |
| — | |
| — | |
| 104,375 |
Transfers out of TDR status | |
| — | |
| (191,294) | |
| — | |
| — | |
| — | |
| | |
| — | |
| (191,294) |
Transfers to foreclosed properties | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers to nonaccrual | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers from accrual | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Transfers out of nonaccrual | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Ending balance | | $ | — | | $ | 104,137 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 104,137 |
F-28
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 7 – Allowance for Loan Losses
The allowance for loan losses reflected in the accompanying consolidated financial statements represents the allowance available to absorb probable and inherent loan losses in the loan portfolio. An analysis of changes in the allowance is presented in the following tables:
| | June 30, 2021 | |||||||||||||||||||||||||
| | Construction, | | 1-4 Family | | 1-4 Family | | | | | Commercial | | Commercial | | | | | | | | | | |||||
| | Land, | | Owner | | Non-Owner | | | | | Owner | | Non-Owner | | | | | | |
| | | |||||
|
| Development |
| Occupied |
| Occupied |
| Multifamily |
| Occupied |
| Occupied |
| Consumer |
| Unallocated |
| Total | |||||||||
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at 6/30/20 | | $ | 13,795 | | $ | 356,434 | | $ | 77,220 | | $ | 286,665 | | $ | 95,711 | | $ | 312,670 | | $ | 97,312 | | $ | 113,620 | | $ | 1,353,427 |
Charge-offs | | | — | | | (61,491) | | | — | | | — | | | — | | | — | | | (29,994) | | | — | | | (91,485) |
Recoveries |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 547 |
| | — |
| | 547 |
Provision |
| | (2,732) |
| | 31,465 |
| | 38,425 |
| | 172,717 |
| | 4,140 |
| | (82,211) |
| | (1,342) |
| | (10,462) |
| | 150,000 |
Balance at 6/30/21 | | $ | 11,063 | | $ | 326,408 | | $ | 115,645 | | $ | 459,382 | | $ | 99,851 | | $ | 230,459 | | $ | 66,523 | | $ | 103,158 | | $ | 1,412,489 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance individually evaluated for impairment | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 65,626 | | $ | — | | $ | 23,133 | | $ | — | | $ | 88,759 |
Ending balance collectively evaluated for impairment | |
| 11,063 | |
| 326,408 | |
| 115,645 | |
| 459,382 | |
| 34,225 | |
| 230,459 | |
| 43,390 | |
| 103,158 | |
| 1,323,730 |
Ending balance | | $ | 11,063 | | $ | 326,408 | | $ | 115,645 | | $ | 459,382 | | $ | 99,851 | | $ | 230,459 | | $ | 66,523 | | $ | 103,158 | | $ | 1,412,489 |
Loans | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Ending balance individually evaluated for impairment | | $ | — | | $ | 587,476 | | $ | — | | $ | — | | $ | 182,532 | | $ | — | | $ | 23,133 | | $ | — | | $ | 793,141 |
Ending balance collectively evaluated for impairment | |
| 2,458,461 | |
| 71,424,094 | |
| 22,368,557 | |
| 91,876,323 | |
| 6,222,694 | |
| 14,182,106 | |
| 7,507,064 | |
| — | |
| 216,039,299 |
Total loans | | $ | 2,458,461 | | $ | 72,011,570 | | $ | 22,368,557 | | $ | 91,876,323 | | $ | 6,405,226 | | $ | 14,182,106 | | $ | 7,530,197 | | $ | — | | $ | 216,832,440 |
Less allowance | | $ | 11,063 | | $ | 326,408 | | $ | 115,645 | | $ | 459,382 | | $ | 99,851 | | $ | 230,459 | | $ | 66,523 | | $ | 103,158 | | $ | 1,412,489 |
Total loans, net | | $ | 2,447,398 | | $ | 71,685,162 | | $ | 22,252,912 | | $ | 91,416,941 | | $ | 6,305,375 | | $ | 13,951,647 | | $ | 7,463,674 | | $ | (103,158) | | $ | 215,419,951 |
| | June 30, 2020 | |||||||||||||||||||||||||
| | Construction, | | 1-4 Family | | 1-4 Family | | | | | Commercial | | Commercial | | | | | Not | | | | ||||||
| | Land, | | Owner | | Non-Owner | | | | | Owner- | | Non-Owner | | | | | Specifically |
| | | ||||||
|
| Development |
| Occupied |
| Occupied |
| Multifamily |
| Occupied |
| Occupied |
| Consumer |
| Allocated |
| Total | |||||||||
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at 6/30/19 | | $ | 4,319 | | $ | 67,593 | | $ | 26,630 | | $ | 109,870 | | $ | 61,193 | | $ | 738,366 | | $ | 70,058 | | $ | 215,936 | | $ | 1,293,965 |
Charge-offs | | | — | | | (57,572) | | | — | | | — | | | — | | | — | | | (45,157) | | | — | | | (102,729) |
Recoveries |
| | — |
| | 5,155 |
| | — |
| | — |
| | — |
| | — |
| | 22,036 |
| | — |
| | 27,191 |
Provision |
| | 9,476 |
| | 341,258 |
| | 50,590 |
| | 176,795 |
| | 34,518 |
| | (425,696) |
| | 50,375 |
| | (102,316) |
| | 135,000 |
Balance at 6/30/20 | | $ | 13,795 | | $ | 356,434 | | $ | 77,220 | | $ | 286,665 | | $ | 95,711 | | $ | 312,670 | | $ | 97,312 | | $ | 113,620 | | $ | 1,353,427 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance individually evaluated for impairment | | $ | — | | $ | 64,780 | | $ | — | | $ | — | | $ | 79,351 | | $ | — | | $ | 61,792 | | $ | — | | $ | 205,923 |
Ending balance collectively evaluated for impairment | |
| 13,795 | |
| 291,654 | |
| 77,220 | |
| 286,665 | |
| 16,360 | |
| 312,670 | |
| 35,520 | |
| 113,620 | |
| 1,147,504 |
Ending balance | | $ | 13,795 | | $ | 356,434 | | $ | 77,220 | | $ | 286,665 | | $ | 95,711 | | $ | 312,670 | | $ | 97,312 | | $ | 113,620 | | $ | 1,353,427 |
Loans | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Ending balance individually evaluated for impairment | | $ | — | | $ | 965,734 | | $ | 57,574 | | $ | — | | $ | 189,249 | | $ | — | | $ | 128,617 | | $ | — | | $ | 1,341,174 |
Ending balance collectively evaluated for impairment | |
| 4,598,382 | |
| 99,540,577 | |
| 21,156,106 | |
| 76,444,156 | |
| 6,543,934 | |
| 20,237,534 | |
| 8,792,042 | |
| — | |
| 237,312,731 |
Total loans | | $ | 4,598,382 | | $ | 100,506,311 | | $ | 21,213,680 | | $ | 76,444,156 | | $ | 6,733,183 | | $ | 20,237,534 | | $ | 8,920,659 | | $ | — | | $ | 238,653,905 |
Less allowance | | $ | 13,795 | | $ | 356,434 | | $ | 77,220 | | $ | 286,665 | | $ | 95,711 | | $ | 312,670 | | $ | 97,312 | | $ | 113,620 | | $ | 1,353,427 |
Total loans, net | | $ | 4,584,587 | | $ | 100,149,877 | | $ | 21,136,460 | | $ | 76,157,491 | | $ | 6,637,472 | | $ | 19,924,864 | | $ | 8,823,347 | | $ | (113,620) | | $ | 237,300,478 |
F-29
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 8 – Loan Servicing
The unpaid principal balance of loans serviced for others, which is not included in the consolidated financial statements, was $12,471,488 and $2,696,078 at June 30, 2021 and 2020, respectively. The Company maintained no custodial balances at June 30, 2021 and June 30, 2020 in connection with the foregoing loan servicing.
NOTE 9 – Other Real Estate Owned, Net
Other real estate owned properties are summarized as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Beginning balance |
| $ | 2,288,255 |
| $ | 4,080,401 |
Charge offs |
|
| (152,765) |
|
| (989,205) |
Capital expenditures |
|
| — |
|
| 36,852 |
Transfer from loans |
|
| 31,619 |
|
| 200,856 |
Sale proceeds |
|
| (2,032,585) |
|
| (1,158,306) |
Net gain on sale of other real estate owned |
|
| 33,066 |
|
| 117,657 |
Other real estate owned, net |
| $ | 167,590 |
| $ | 2,288,255 |
There was no recorded investment in 1-4 family owner occupied properties that were in process of foreclosure at June 30, 2021, compared to $190,695 at June 30, 2020. At June 30, 2021, no residential real estate property collateralizing 1-4 family owner occupied properties were included in other real estate owned. At June 30, 2020, legal title for all residential real estate property collateralizing 1-4 family owner occupied properties held in other real estate owned had been transferred to the Company.
NOTE 10 – Premises and Equipment, net
Premises and equipment are stated at cost less accumulated depreciation are summarized as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Land |
| $ | 2,319,381 |
| $ | 2,319,381 |
Office buildings and improvements |
|
| 10,798,643 |
|
| 10,573,741 |
Leasehold improvements |
|
| 470,951 |
|
| 470,952 |
Furniture and fixtures |
|
| 6,528,150 |
|
| 6,351,443 |
| |
| 20,117,125 | |
| 19,715,517 |
Less: Accumulated depreciation |
|
| (12,204,632) |
|
| (11,755,476) |
| | | | | | |
Premises and equipment, net |
| $ | 7,912,493 |
| $ | 7,960,041 |
Depreciation expense amounted to $554,500 and $552,952 for the year ended June 30, 2021 and 2020, respectively.
NOTE 11 – Accrued Interest Receivable and Other Assets
A summary of accrued interest receivable and other assets is as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Accrued interest receivable |
| $ | 790,884 |
| $ | 933,729 |
Prepaid expenses and other assets |
|
| 940,350 |
|
| 839,757 |
Totals |
| $ | 1,731,234 |
| $ | 1,773,486 |
F-30
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 12 – Deposits
The aggregate amount of certificates of deposit, each with a minimum denomination of $250,000, was approximately $6,985,816 at June 30, 2021 and $9,377,750 at June 30, 2020.
At June 30, 2021, the scheduled maturities of certificates of deposit are as follows:
2022 |
| $ | 32,110,014 |
2023 |
|
| 7,601,999 |
2024 |
|
| 32,838,512 |
2025 |
|
| 101,576 |
2026 |
|
| 57,629 |
Thereafter |
|
| 28,655 |
| | $ | 72,738,385 |
The aggregate amount of overdrafts reclassified into loans was $20,725 at June 30, 2021 and $58,121 at June 30, 2020.
Deposits from directors and executive officers of the Company, and their related interests, totaled $825,785 and $914,214 at June 30, 2021 and June 30, 2020, respectively.
NOTE 13– Borrowings
Borrowings consist of the following:
|
| June 30, 2021 |
| June 30, 2020 | ||
FHLB fixed rate advance (0.61%, matured 9/11/20) |
| $ | — |
| $ | 5,000,000 |
FHLB fixed rate advance (0.00%, matured 5/3/21) | | | — | | | 4,000,000 |
FHLB fixed rate advance (0.00%, matures 5/23/22) | | | 5,000,000 | | | — |
| | | | | | |
| | $ | 5,000,000 | | $ | 9,000,000 |
The Bank has a master contract agreement with the FHLB, which provides for borrowing up to the maximum $121,390,788 at June 30, 2021. The FHLB provides both fixed and floating rate advances. Fixed rate advances are priced in reference to market rates of interest at the time of the advance, namely the rates that FHLB pays to borrowers at various maturities. Variable rate advances are adjusted at the end of each business day based on the actual Federal Funds rate earned by the FHLB that day. The Bank has an open line of credit with the FHLB with a variable interest rate. The open line of credit matures daily, automatically renewing. The Bank had $0 outstanding on the open line of credit at June 30, 2021 and 2020. Additionally, the Bank had $5,000,000 and $9,000,000 outstanding in term advances at June 30, 2021 and 2020, respectively. FHLB 30-day advances are pre-payable with a two-day notice by the FHLB. The advances are collateralized by a security agreement pledging a portion of the Bank’s 1-4 family and multifamily real estate mortgages with a carrying value of $158,804,624 and $170,769,631 at June 30, 2021 and 2020, respectively.
The Bank has an agreement with U.S. Bank, which provides for borrowing up to the maximum of $5,000,000 at a rate of 0.75%, at June 30, 2021 and June 30, 2020. There were no amounts outstanding as of June 30, 2021 and June 30, 2020. U.S. Bank provides overnight fixed rate advances which are not collateralized as of June 30, 2021 and 2020.
F-31
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 14 – Income Taxes
The provision for income taxes included in the accompanying consolidated financial statements consists of the following components:
|
| June 30, 2021 |
| June 30, 2020 | ||
Current tax expense (benefit): |
| |
|
| |
|
Federal | | $ | — | | $ | (30,589) |
State | |
| — | |
| — |
| |
| — | |
| (30,589) |
Deferred tax expense (benefit): | |
|
| |
|
|
Federal | |
| — | |
| 30,589 |
State | |
| — | |
| — |
| |
| — | |
| 30,589 |
| | | | | | |
Total income tax expense (benefit) | | $ | — | | $ | — |
|
| June 30, 2021 |
| June 30, 2020 | ||
Deferred tax assets | |
| | |
| |
Loss carryforwards | | $ | 5,539,951 | | $ | 6,619,829 |
Other real estate owned | |
| 48,432 | |
| 683,379 |
State loss and contribution | |
| 2,615,504 | |
| 2,963,488 |
Bad debt reserve | |
| 384,776 | |
| 368,687 |
Pension | |
| — | |
| 719,294 |
Other assets | |
| 117,274 | |
| 67,370 |
Total deferred tax assets | |
| 8,705,937 | |
| 11,422,047 |
Deferred tax liabilities | |
|
| |
|
|
Pension | |
| (33,429) | |
| — |
Deferred loan fees | |
| (58,007) | |
| (91,078) |
Depreciation | |
| (174,760) | |
| (212,240) |
Unrealized gain on available for sale securities | |
| (132,571) | |
| (153,067) |
Other liabilities | |
| (64,648) | |
| (66,045) |
Total deferred tax liabilities | |
| (463,415) | |
| (522,430) |
Valuation allowance | |
| (8,242,522) | |
| (10,899,617) |
Net deferred tax asset | | $ | — | | $ | — |
| | June 30, 2021 | | June 30, 2020 | | ||||||
| | | | | Percent of | | | | | Percent of |
|
| | | | | Pretax | | | | | Pretax |
|
|
| Amount |
| Income |
| Amount |
| Income |
| ||
Reconciliation of statutory to effective rates | | | | |
|
| |
|
|
| |
Federal income taxes at statutory rate | | $ | 1,341,057 | | 21.00 | % | $ | 229,340 |
| 21.00 | % |
Adjustments for | |
| | | |
|
| |
| | |
True up of deferreds | |
| 101,940 | | 1.60 | % |
| 47,207 |
| 4.32 | % |
Federal valuation allowance | |
| (1,449,702) | | (22.70) | % |
| (281,400) |
| (25.77) | % |
Other - Net | |
| 6,705 | | 0.10 | % |
| 4,853 |
| 0.45 | % |
| |
|
|
|
|
|
|
|
|
| |
Effective income taxes - operations | | $ | — |
| 0.00 | % | $ | — |
| 0.00 | % |
F-32
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
Deferred tax assets primarily relate to the difference in the allowance for loan losses (and other real estate owned) for book and tax purposes and net operating losses. The Company has loss carryforwards of approximately $26.4 million and $31.5 million as of June 30, 2021 and 2020, respectively. The Company has state loss carryforwards of approximately $41.9 million and $46.9 million as of June 30, 2021 and 2020, respectively. The federal losses begin to expire as of September 30, 2029 and the state losses begin to expire as of September 30, 2025. Deferred tax liabilities primarily relate to the difference in loan fees, depreciation on premises and equipment, FHLB stock basis, and prepaid pension costs.
Under U.S. GAAP, a valuation allowance is required to be recognized if it is “more likely than not” that a deferred tax asset will not be realized. The determination of the realizability of the deferred tax assets is highly subjective and dependent on judgment concerning management’s evaluation of both positive and negative evidence, the forecasts of future income, applicable tax planning strategies, and assessments of the current and future economic and business conditions. Management considered both positive and negative evidence regarding the ultimate realizability of the Company’s deferred tax assets. Positive evidence includes the existence of taxes paid in available carryback years as well as the probability that taxable income will be generated in future periods while negative evidence includes losses in the prior years as well as general business and economic trends. At June 30, 2021 and June 30, 2020, management determined that a valuation allowance relating to the Company’s deferred tax asset was necessary. This determination was based largely on the negative evidence represented by cumulative losses in prior years caused by the significant loan loss provisions recorded during recent years associated with our loan portfolio. In addition, general uncertainty surrounding future economic and business conditions have increased the potential volatility and uncertainty of our projected earnings. Therefore, a valuation allowance of $8.2 million and $10.9 million was recorded as of June 30, 2021 and 2020, respectively.
The Company’s policy is to recognize interest and penalties related to uncertain tax positions as components of interest expense and miscellaneous expense, respectively. The Company recognized no interest and penalties related to uncertain tax positions in its Consolidated Statement of Operations during the year ended June 30, 2021 and 2020. The Company had no accrual for the payment of interest and penalties related to income tax issues as of June 30, 2021 and 2020.
The Company is no longer subject to U.S. federal income tax examinations by the Internal Revenue Service for years before September 30, 2018. The Company is no longer subject to Wisconsin income tax examinations by the Wisconsin Department of Revenue for the years before September 30, 2017. The Bank is not currently under examination by any taxing jurisdiction.
Under the Internal Revenue Code and Wisconsin Statutes, the Company is permitted to deduct, for tax years beginning before 1996, an annual addition to a reserve for bad debts. This amount differs from the provision for loan losses recorded for financial accounting purposes. Under prior law, bad debt deductions for income tax purposes were included in taxable income of later years only if the bad debt reserves were used for purposes other than to absorb bad debt losses. Because the Bank did not intend to use the reserve for purposes other than to absorb losses, no deferred income taxes were provided. Retained earnings at June 30, 2021 and 2020, respectively, includes approximately $7.8 million for which no deferred Federal or state income taxes were provided.
F-33
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 15 – Defined Benefit Pension Plan
The following table sets forth the Plan’s funded status and amounts recognized in the Company’s consolidated balance sheets:
|
| June 30, 2021 |
| June 30, 2020 | ||
Change in projected benefit obligation |
| |
|
| |
|
Projected benefit obligation at beginning of year | | $ | 12,363,236 | | $ | 10,601,032 |
Interest cost | |
| 335,720 | |
| 371,932 |
Benefits paid | |
| (418,160) | |
| (297,103) |
Actuarial (gain) loss | |
| (269,252) | |
| 1,687,375 |
Settlement | |
| — | |
| — |
Projected benefit obligation at end of year | |
| 12,011,544 | |
| 12,363,236 |
| | | | | | |
Change in plan assets | |
|
| |
|
|
Fair value of plan assets at beginning of year | |
| 9,268,753 | |
| 9,770,170 |
Actual return on assets | |
| 3,257,972 | |
| (204,314) |
Employer contributions | |
| — | |
| — |
Expenses paid from trust | |
| — | |
| — |
Benefits paid | |
| (418,160) | |
| (297,103) |
Fair value of plan assets at end of year | |
| 12,108,565 | |
| 9,268,753 |
| | | | | | |
Funded status at end of year | | $ | 97,021 | | $ | (3,094,483) |
Amounts recognized in the consolidated balance sheets in accrued interest payable and other liabilities consist of:
|
| June 30, 2021 |
| June 30, 2020 | ||
Pension asset (liability) | | $ | 97,021 | | $ | (3,094,483) |
Amounts recognized in accumulated other comprehensive loss consist of:
|
| June 30, 2021 |
| June 30, 2020 | ||
Accumulated pension actuarial loss, net of income tax benefit of $1,522,485 and $1,522,485, respectively | | $ | 1,552,435 | | $ | 4,853,355 |
The accumulated benefit obligation for the Plan was $12,011,544 and $12,363,236 at June 30, 2021 and 2020, respectively.
The components of net periodic pension cost (income) included in compensation and benefits on the statements of operations are as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Interest cost |
| $ | 335,720 |
| $ | 371,932 |
Expected return on plan assets |
|
| (634,851) |
|
| (671,118) |
Amortization of net actuarial loss |
|
| 408,547 |
|
| 215,747 |
| | | | | | |
Net periodic pension (income) loss |
| $ | 109,416 |
| $ | (83,439) |
F-34
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
For the years ended June 30, 2021 and 2020, actuarial assumptions include an assumed discount rate on benefit obligations of 2.82% and 2.76% respectively, and an expected long-term rate of return of 7.0% for June 30, 2021 and 2020. The expected long-term rate of return for the Plan’s total assets is based on the expected returns of each of the below asset categories, weighted based on the current target allocation for each class. The trustees evaluate whether adjustments are needed based on historical returns to more accurately reflect expectations of future returns. An annual salary increase of 0% was utilized for the year ended June 30, 2021 and 2020.
There were no contributions paid to the Plan during the years ended June 30, 2021 and 2020.
At June 30, 2021, the projected benefit payments for future fiscal years were estimated as follows:
2022 |
| $ | 1,180,800 |
2023 |
| | 703,700 |
2024 |
| | 696,200 |
2025 |
| | 1,582,100 |
2026 |
| | 969,000 |
2025-2029 |
| | 4,089,600 |
| | $ | 9,221,400 |
At June 30, 2021 and 2020, all Plan assets supporting the Bank’s defined benefit plan are held at fair value and represent Level 1 classified investments.
The percentage of the fair value of total Plan assets for each major category is as follows:
|
| June 30, 2021 |
| June 30, 2020 |
|
Cash Equivalents | | 15.5 | % | 0.9 | % |
Equities |
| |
| | |
Large Cap |
| 29.2 | % | 48.6 | % |
Mid Cap |
| 8.4 | % | 4.3 | % |
Small Cap |
| 4.5 | % | 25.3 | % |
International |
| 6.3 | % | 4.0 | % |
Other |
| 16.0 | % | 8.3 | % |
Alternatives/Multi-Asset |
| 0.9 | % | 8.6 | % |
Fixed Income |
| |
| | |
Government Securities | | 4.0 | % | — | % |
Corporate Bonds | | 2.4 | % | | |
Mutual Funds |
| 12.8 | % | — | % |
| | | | | |
Total |
| 100.0 | % | 100.0 | % |
The Bank’s investment policies and strategies for the Plan use target allocations for the individual asset categories. Current allocations are all within policy guidelines. The Bank’s investment goals are to maximize returns subject to specific risk management policies.
The Bank anticipates making at least the minimum required contribution in fiscal year 2022.
F-35
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
NOTE 16 – Accumulated Other Comprehensive Loss
The following table sets forth the ending balance in accumulated other comprehensive loss as recorded on the accompanying consolidated balance sheets for each component as of:
|
| June 30, 2021 |
| June 30, 2020 | ||
Accumulated pension actuarial loss | | $ | (3,074,920) | | $ | (6,375,840) |
Deferred taxes related to accumulated pension actuarial loss | |
| 1,522,485 | |
| 1,522,485 |
Unrealized net gain on securities available for sale | |
| 486,902 | |
| 562,144 |
Deferred taxes related to unrealized net gain on securities available for sale | |
| (544,626) | |
| (544,625) |
Total accumulated other comprehensive loss | | $ | (1,610,159) | | $ | (4,835,836) |
The following table sets forth changes in accumulated other comprehensive loss:
|
| Available for |
| Defined Benefit |
| | |
| ||
| | Sale Securities | | Pension Plan | | Total |
| |||
Balance, June 30, 2019 | | $ | (1,010,616) | |
| (1,837,749) | | $ | (2,848,365) | |
Other comprehensive (loss) income before reclassifications, net of tax | |
| 359,589 | | | (2,562,807) | |
| (2,203,218) | |
Amounts reclassified from other comprehensive loss, net of tax | |
| — | |
| 215,747 | |
| 215,747 | * |
Net current period other comprehensive (loss) income | |
| 359,589 | |
| (2,347,060) | |
| (1,987,471) | |
Balance, June 30, 2020 | |
| (651,027) | |
| (4,184,809) | |
| (4,835,836) | |
Other comprehensive (loss) income before reclassifications, net of tax | |
| (75,243) | | | 2,892,373 | | | 2,817,130 | |
Amounts reclassified from other comprehensive loss, net of tax | |
| — | | | 408,547 | | | 408,547 | * |
Net current period other comprehensive (loss) income | |
| (75,243) | |
| 3,300,920 | |
| 3,225,677 | |
Balance, June 30, 2021 | | $ | (726,270) | | $ | (883,889) | | $ | (1,610,159) | |
* - These amounts are included in the computation of net periodic pension income.
See Note 15, Defined Benefit Pension Plan, for additional details.
NOTE 17 – Commitments and Contingencies
In the normal course of business, the Company is involved in various legal proceedings. In the opinion of management, any liability resulting from such proceedings would not have a material adverse effect on the consolidated financial statements.
The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, financial guarantees and standby letters of credit. They involve, to varying degrees, elements of credit risk in excess of amounts recognized on the consolidated balance sheets.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and issuing letters of credit as they do for on-balance-sheet instruments.
F-36
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
A summary of the contract or notional amount of the Company’s exposure to off-balance-sheet risk is as follows:
|
| June 30, 2021 |
| June 30, 2020 | ||
Financial instruments whose contract amounts represent credit risk: | |
| | |
| |
Commitments to extend credit to borrowers | | $ | 20,938,071 | | $ | 15,853,034 |
Sold loan commitments | | $ | 41,039,038 | | $ | 105,961,238 |
Credit card commitments | | $ | 500,204 | | $ | 567,763 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property and equipment, and income-producing commercial properties. Credit card commitments are unsecured.
As of June 30, 2021 and June 30, 2020, the Company does not engage in the use of interest rate swaps, futures or option contracts.
NOTE 18 – Concentration of Credit Risk
Practically all of the Company’s loans and commitments have been granted to customers in the Company’s market area, generally Southeastern Wisconsin. Although the Company has a diversified loan portfolio, the ability of its debtors to honor their contracts is dependent on the economic conditions of the counties surrounding the Company. The concentration of credit by type of loan is set forth in Note 6.
NOTE 19 – Regulatory Capital Requirements
The Bank is subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of its assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk-weightings, and other factors.
On November 13, 2019, the federal regulators finalized and adopted a regulatory capital rule establishing a new community bank leverage ratio (“CBLR”), which became effective on January 1, 2020. The intent of the CBLR is to provide a simple alternative measure of capital adequacy for electing qualifying depository institutions as directed under the Economic Growth, Regulatory Relief, and Consumer Protection Act. Under the CBLR, if a qualifying depository institution elects to use such measure, such institutions will be considered well capitalized if its ratio of Tier 1 capital to average total consolidated assets (i.e. leverage ratio) exceeds a 9% threshold, subject to a limited two quarter grace period, during which the leverage ratio cannot go 100 basis points below the then applicable threshold, and will not be required to calculate and report risk-based capital ratios.
In April 2020, under the CARES Act, the 9% leverage ratio threshold was temporarily reduced to 8% in response to the COVID-19 pandemic. The threshold increased to 8.5% in 2021 and will return to 9% in 2022. The Bank elected to begin using the CBLR for the quarter ended March 31, 2020 and intends to utilize this measure for the foreseeable future. Eligibility criteria to utilize the CBLR includes the following:
F-37
TEB BANCORP, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of and for the Years Ended June 30, 2021 and 2020
● | Total assets of less than $10 billion, |
● | Total trading assets plus liabilities of 5% or less of consolidated assets, |
● | Total off-balance sheet exposures of 25% or less of consolidated assets, |
● | Cannot be an advanced approaches banking organization, and |
● | Leverage ratio greater than 9%, or temporarily prescribed threshold established in response to COVID-19. |
As of June 30, 2021 and 2020, the Bank was categorized as well capitalized. Listed in the table below is a comparison of the Bank’s actual capital amounts with the minimum requirements for well capitalized banks, as defined above.
| | June 30, 2021 | | ||||||||
| | | | | | | To be Considered |
| |||
| | Actual | | Well Capitalized |
| ||||||
|
| Amount |
| Ratio |
| Amount |
| Ratio |
| ||
As of June 30, 2021 | | | | | | | | | | | |
CBLR Framework | | | | | | | | | | | |
Tier 1 capital (to average assets) (i.e., leverage ratio) | | $ | 34,108,270 | | 11.26 | % |
| 25,744,847 |
| 8.50 | % |
| | June 30, 2020 | | ||||||||
| | | | | | | To be Considered |
| |||
| | Actual | | Well Capitalized |
| ||||||
| | Amount |
| Ratio |
| Amount |
| Ratio |
| ||
As of June 30, 2020 |
| | | | | | | | | | |
CBLR Framework | | | | | | | | | | | |
Tier 1 capital (to average assets) (i.e., leverage ratio) | | | 27,574,753 | | 9.30 | % | | 23,715,029 | | 8.00 | % |
A Wisconsin state-chartered savings bank is required by state law to maintain minimum net worth in an amount equal to at least 6.0% of its total assets. At June 30, 2020, the Bank’s net worth was $22,472,487 and general loan loss reserve was $1,147,504, totaling 7.7% of total assets, which meets the state of Wisconsin’s minimum net worth requirements. At June 30, 2021, the Bank’s net worth was $32,504,792 and general loan loss reserve was $1,323,730, totaling 10.7% of total assets, which meets the state of Wisconsin’s minimum net worth requirements.
F-38