Attached files

file filename
EX-32 - EX-32 - KENTUCKY BANCSHARES INC /KY/ktyb-20180930xex32.htm
EX-31.2 - EX-31.2 - KENTUCKY BANCSHARES INC /KY/ktyb-20180930ex31269af4d.htm
EX-31.1 - EX-31.1 - KENTUCKY BANCSHARES INC /KY/ktyb-20180930ex3111933e6.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

(Mark One)

 

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

 

For the quarterly period September 30, 2018

 

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:  000-52598

 

KENTUCKY BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

 

Kentucky

    

61-0993464

(State or other jurisdiction of

 

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

incorporation or organization)

 

 

 

 

P.O. Box 157, Paris, Kentucky

    

40362-0157

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (859) 987-1795

 

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

 

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

 

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

 

Number of shares of Common Stock outstanding as of  October 31, 2018:  2,977,686.

 

 

 

 


 

KENTUCKY BANCSHARES, INC.

 

Table of Contents

 

Part I - Financial Information

 

 

 

Item 1. Financial Statements 

 

 

 

Consolidated Balance Sheets 

3

 

 

 

Consolidated Statements of Income  

4

 

 

 

Consolidated Statements of Comprehensive Income 

5

 

 

 

Consolidated Statement of Changes in Stockholders’ Equity 

6

 

 

 

Consolidated Statement of Cash Flows 

7

 

 

 

Notes to Consolidated Financial Statements 

8

 

 

 

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

32

 

 

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk 

42

 

 

 

Item 4. Controls and Procedures 

43

 

 

 

Part II - Other Information 

44

 

 

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

44

 

 

 

Item 6. Exhibits 

45

 

 

 

Signatures 

46

 

 

 

 

2


 

Item 1 – Financial Statements

KENTUCKY BANCSHARES, INC.

CONSOLIDATED BALANCE SHEETS (unaudited)

(Dollar amounts in thousands except per share data)

 

 

 

 

 

 

 

 

 

    

9/30/2018

    

12/31/2017

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

 

$

25,911

 

$

38,851

 

Federal funds sold

 

 

186

 

 

321

 

Cash and cash equivalents

 

 

26,097

 

 

39,172

 

Interest bearing time deposits

 

 

2,275

 

 

1,830

 

Securities available for sale

 

 

278,575

 

 

318,177

 

Loans held for sale

 

 

3,699

 

 

1,231

 

Loans

 

 

685,738

 

 

648,535

 

Allowance for loan losses

 

 

(8,199)

 

 

(7,720)

 

Net loans

 

 

677,539

 

 

640,815

 

Federal Home Loan Bank stock

 

 

7,034

 

 

7,034

 

Real estate owned, net

 

 

1,004

 

 

2,404

 

Bank premises and equipment, net

 

 

17,525

 

 

16,539

 

Interest receivable

 

 

4,138

 

 

3,951

 

Mortgage servicing rights

 

 

1,614

 

 

1,511

 

Goodwill

 

 

14,001

 

 

14,001

 

Other intangible assets

 

 

267

 

 

369

 

  Bank owned life insurance

 

 

10,136

 

 

 —

 

Other assets

 

 

8,973

 

 

6,159

 

Total assets

 

$

1,052,877

 

$

1,053,193

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Non-interest bearing

 

$

244,155

 

$

230,241

 

Time deposits, $250,000 and over

 

 

48,374

 

 

79,578

 

Other interest bearing

 

 

528,211

 

 

505,454

 

Total deposits

 

 

820,740

 

 

815,273

 

Repurchase agreements

 

 

8,248

 

 

19,900

 

Short-term Federal Home Loan Bank advances

 

 

11,900

 

 

8,400

 

Long-term Federal Home Loan Bank advances

 

 

91,824

 

 

90,332

 

Note payable

 

 

2,841

 

 

3,321

 

Subordinated debentures

 

 

7,217

 

 

7,217

 

Interest payable

 

 

818

 

 

838

 

Other liabilities

 

 

7,924

 

 

7,583

 

Total liabilities

 

 

951,512

 

 

952,864

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

Preferred stock, 300,000 shares authorized and unissued

 

 

 —

 

 

 —

 

Common stock, no par value; 10,000,000 shares authorized; 2,978,326 and 2,971,522 shares issued and outstanding at September 30, 2018 and December 31, 2017

 

 

21,130

 

 

20,931

 

Retained earnings

 

 

87,118

 

 

80,395

 

Accumulated other comprehensive loss

 

 

(6,883)

 

 

(997)

 

Total stockholders’ equity

 

 

101,365

 

 

100,329

 

Total liabilities and stockholders’ equity

 

$

1,052,877

 

$

1,053,193

 

 

See Accompanying Notes

 

 

3


 

KENTUCKY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

(Dollar amounts in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

9/30/2018

    

9/30/2017

    

9/30/2018

    

9/30/2017

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

8,718

 

$

7,779

 

$

25,151

 

$

22,985

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,435

 

 

1,156

 

 

4,486

 

 

3,353

 

Tax exempt

 

 

429

 

 

625

 

 

1,378

 

 

1,801

 

Trading assets

 

 

 —

 

 

27

 

 

 —

 

 

86

 

Other

 

 

159

 

 

132

 

 

496

 

 

454

 

Total interest income

 

 

10,741

 

 

9,719

 

 

31,511

 

 

28,679

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,112

 

 

668

 

 

2,863

 

 

1,997

 

Repurchase agreements and federal funds purchased

 

 

53

 

 

38

 

 

117

 

 

89

 

Federal Home Loan Bank advances

 

 

500

 

 

466

 

 

1,376

 

 

1,251

 

Note payable

 

 

39

 

 

48

 

 

101

 

 

147

 

Subordinated debentures

 

 

95

 

 

75

 

 

285

 

 

232

 

Total interest expense

 

 

1,799

 

 

1,295

 

 

4,742

 

 

3,716

 

Net interest income

 

 

8,942

 

 

8,424

 

 

26,769

 

 

24,963

 

Provision for loan losses

 

 

150

 

 

100

 

 

400

 

 

650

 

Net interest income after provision

 

 

8,792

 

 

8,324

 

 

26,369

 

 

24,313

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

 

1,375

 

 

1,281

 

 

3,989

 

 

3,806

 

Loan service fee income, net

 

 

64

 

 

60

 

 

212

 

 

234

 

Trust department income

 

 

332

 

 

304

 

 

967

 

 

879

 

Gain (loss) on sale of available for sale securities, net

 

 

66

 

 

60

 

 

(8)

 

 

103

 

Gain (loss) on trading assets

 

 

 —

 

 

(15)

 

 

 —

 

 

36

 

Gain on sale of loans

 

 

472

 

 

415

 

 

1,291

 

 

1,456

 

Brokerage income

 

 

192

 

 

215

 

 

542

 

 

589

 

Debit card interchange income

 

 

815

 

 

763

 

 

2,415

 

 

2,274

 

Gain on bank premises

 

 

(9)

 

 

 —

 

 

(9)

 

 

1,200

 

     Income from bank-owned life insurance

 

 

85

 

 

 —

 

 

176

 

 

 —

 

Other

 

 

91

 

 

88

 

 

267

 

 

239

 

Total other income

 

 

3,483

 

 

3,171

 

 

9,842

 

 

10,816

 

NON-INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,776

 

 

4,592

 

 

13,986

 

 

13,545

 

Occupancy expenses

 

 

955

 

 

935

 

 

3,019

 

 

2,884

 

Repossession expenses, net

 

 

19

 

 

104

 

 

76

 

 

289

 

FDIC Insurance

 

 

80

 

 

86

 

 

236

 

 

274

 

Legal and professional fees

 

 

223

 

 

285

 

 

648

 

 

762

 

Data processing

 

 

456

 

 

409

 

 

1,388

 

 

1,309

 

Debit card expenses

 

 

453

 

 

486

 

 

1,319

 

 

1,304

 

Amortization expense of intangible assets, excluding mortgage servicing right

 

 

31

 

 

38

 

 

102

 

 

124

 

Advertising and marketing

 

 

218

 

 

212

 

 

658

 

 

636

 

Taxes other than payroll, property and income

 

 

312

 

 

304

 

 

937

 

 

904

 

Telephone

 

 

69

 

 

83

 

 

267

 

 

342

 

Postage

 

 

69

 

 

92

 

 

241

 

 

270

 

Loan fees

 

 

55

 

 

40

 

 

112

 

 

151

 

Other

 

 

801

 

 

669

 

 

2,402

 

 

2,276

 

Total other expenses

 

 

8,517

 

 

8,335

 

 

25,391

 

 

25,070

 

Income before income taxes

 

 

3,758

 

 

3,160

 

 

10,820

 

 

10,059

 

Provision for income taxes

 

 

480

 

 

568

 

 

1,326

 

 

1,920

 

Net income

 

$

3,278

 

$

2,592

 

$

9,494

 

$

8,139

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.10

 

$

0.87

 

$

3.19

 

$

2.74

 

Diluted

 

 

1.10

 

 

0.87

 

 

3.19

 

 

2.74

 

Dividends per share

 

 

0.31

 

 

0.29

 

 

0.93

 

 

0.87

 

See Accompanying Notes

4


 

KENTUCKY BANCSHARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

    

9/30/2018

    

9/30/2017

    

9/30/2018

    

9/30/2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,278

 

$

2,592

 

$

9,494

 

$

8,139

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities arising during the period

 

 

(1,862)

 

 

(468)

 

 

(7,459)

 

 

2,862

Reclassification of realized amount

 

 

(66)

 

 

(60)

 

 

 8

 

 

(103)

Net change in unrealized gain (loss) on securities

 

 

(1,928)

 

 

(528)

 

 

(7,451)

 

 

2,759

Less: Tax impact

 

 

405

 

 

180

 

 

1,565

 

 

(938)

Other comprehensive income (loss)

 

 

(1,523)

 

 

(348)

 

 

(5,886)

 

 

1,821

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

1,755

 

$

2,244

 

$

3,608

 

$

9,960

See Accompanying Notes

 

 

 

5


 

KENTUCKY BANCSHARES, INC.

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (unaudited)

(Dollar amounts in thousands except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

 

 

    

Accumulated

    

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

Total

 

 

 

Common Stock

 

Retained

 

Comprehensive

 

Stockholders’

 

 

 

Shares

 

Amount

 

Earnings

 

Loss

 

Equity

 

Balances, December 31, 2017

 

2,971,522

 

$

20,931

 

$

80,395

 

$

(997)

 

$

100,329

 

Common stock issued (employee stock grants of  5,223 shares, net of 497 shares forfeited, director stock grants of 981 shares and director stock options exercised of 600 shares)

 

6,804

 

 

64

 

 

 —

 

 

 —

 

 

64

 

Stock compensation expense

 

 —

 

 

135

 

 

 —

 

 

 —

 

 

135

 

Other comprehensive loss

 

 —

 

 

 —

 

 

 —

 

 

(5,886)

 

 

(5,886)

 

Net income

 

 —

 

 

 —

 

 

9,494

 

 

 —

 

 

9,494

 

Dividends declared - $0.93 per share

 

 —

 

 

 —

 

 

(2,771)

 

 

 —

 

 

(2,771)

 

Balances, September 30, 2018

 

2,978,326

 

$

21,130

 

$

87,118

 

$

(6,883)

 

$

101,365

 


(1)

Common Stock has no par value; amount includes Additional Paid-in Capital

 

See Accompanying Notes

 

 

6


 

KENTUCKY BANCSHARES, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited)

(Dollar amounts in thousands)

 

 

 

 

 

 

 

 

    

Nine Months Ended

 

 

9/30/2018

    

9/30/2017

Cash Flows From Operating Activities

 

 

 

 

 

 

Net Income

 

$

9,494

 

$

8,139

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

 

 

 

 

 

 

Depreciation

 

 

939

 

 

893

Amortization (accretion), net

 

 

(338)

 

 

(379)

Securities amortization (accretion), net

 

 

669

 

 

794

Stock based compensation expense

 

 

135

 

 

121

Provision for loan losses

 

 

400

 

 

650

Securities losses (gains) available for sale gains, net

 

 

 8

 

 

(103)

Net change in trading assets

 

 

 —

 

 

(122)

Net increase in cash surrender value of bank-owned life insurance

 

 

(136)

 

 

 —

Originations of loans held for sale

 

 

(47,422)

 

 

(46,559)

Proceeds from sale of loans

 

 

46,245

 

 

47,423

Losses (gains) on sale of bank premises and equipment

 

 

 9

 

 

(1,200)

Losses (gains) on other real estate

 

 

(149)

 

 

(11)

Gain on sale of loans

 

 

(1,291)

 

 

(1,456)

Write-downs of other real estate, net

 

 

 —

 

 

141

Changes in:

 

 

 

 

 

 

Interest receivable

 

 

(187)

 

 

(70)

Other assets

 

 

(1,247)

 

 

 4

Interest payable

 

 

(20)

 

 

104

Deferred taxes

 

 

(2)

 

 

12

Other liabilities

 

 

341

 

 

(354)

Net cash from operating activities

 

 

7,448

 

 

8,027

Cash Flows From Investing Activities

 

 

 

 

 

 

Net change in interest bearing time deposits

 

 

(445)

 

 

3,199

Purchases of securities available for sale

 

 

(21,691)

 

 

(59,235)

Purchase of bank owned life insurance

 

 

(10,000)

 

 

 —

Proceeds from sales of securities available for sale

 

 

16,707

 

 

14,559

Proceeds from principal payments, maturities and calls securities available for sale

 

 

36,458

 

 

30,570

Net change in loans

 

 

(36,988)

 

 

5,048

Purchases of bank premises and equipment

 

 

(1,934)

 

 

(2,270)

Proceeds from the sale of bank premises and equipment

 

 

 —

 

 

2,062

Capitalized expenditures for other real estate

 

 

(74)

 

 

 —

Proceeds from the sale of other real estate

 

 

1,824

 

 

922

Net cash used in investing activities

 

 

(16,143)

 

 

(5,145)

Cash Flows From Financing Activities:

 

 

 

 

 

 

Net change in deposits

 

 

5,467

 

 

(54,602)

Net change in federal funds purchased

 

 

 —

 

 

17,302

Net change in repurchase agreements

 

 

(11,652)

 

 

3,197

Net change in short-term Federal Home Loan Bank advances

 

 

3,500

 

 

8,530

Proceeds from long-term Federal Home Loan Bank advances

 

 

16,394

 

 

13,000

Repayment of long-term Federal Home Loan Bank advances

 

 

(14,902)

 

 

(11,835)

Repayment of note payable

 

 

(480)

 

 

(328)

Proceeds from issuance of common stock

 

 

64

 

 

64

Purchase of common stock

 

 

 —

 

 

(263)

Dividends paid

 

 

(2,771)

 

 

(2,585)

Net cash (used in) from financing activities

 

 

(4,380)

 

 

(27,520)

Net change in cash and cash equivalents

 

 

(13,075)

 

 

(24,638)

Cash and cash equivalents at beginning of period

 

 

39,172

 

 

43,250

Cash and cash equivalents at end of period

 

$

26,097

 

$

18,612

Supplemental disclosures of cash flow information Cash paid during the year for:

 

 

 

 

 

 

Interest expense

 

$

4,762

 

$

3,612

        Income taxes

 

 

1,585

 

 

1,600

Supplemental disclosures of non-cash investing activities

 

 

 

 

 

 

     Securities transactions in process, payable

    

 

 —

 

 

7,642

     Real estate acquired through foreclosure

    

 

201

 

 

1,897

See Accompanying Notes

 

 

7


 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The financial information presented as of any date other than December 31 has been prepared from the Company’s books and records without audit. The accompanying consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Certain financial information that is normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America, but is not required for interim reporting purposes, has been condensed or omitted. There have been no significant changes to the Company’s accounting and reporting policies as disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of such financial statements, have been included. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017.

 

Basis of Presentation: The consolidated financial statements include the accounts of Kentucky Bancshares, Inc. (“Kentucky Bancshares”, the “Company”, “we”, “our” or “us”), its wholly-owned subsidiaries, Kentucky Bank (the “Bank”) and KBI Insurance Company, Inc., and the Bank’s wholly-owned subsidiary, KB Special Assets Unit, LLC. Intercompany transactions and balances have been eliminated in consolidation.

 

Nature of Operations: As a state bank, the Bank is subject to regulation by the Kentucky Department of Financial Institutions and the Federal Deposit Insurance Corporation (“FDIC”). The Company, a bank holding company, is regulated by the Federal Reserve.

 

KBI Insurance Company, Inc. is a subsidiary of Kentucky Bancshares, Inc. and is located in Las Vegas, Nevada. It is a captive insurance subsidiary which provides various liability and property damage insurance policies for Kentucky Bancshares, Inc. and its related subsidiaries. KBI Insurance Company, Inc. is regulated by the State of Nevada Division of Insurance.

 

Estimates in the Financial Statements: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management 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 financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and such differences could be material to the financial statements.

 

Bank Owned Life Insurance:  The Company has purchased life insurance policies on certain key executives.  Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.

 

Loss Contingencies: Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.

 

Reclassifications: Some items in the prior year financial statements were reclassified to conform to the current presentation. Reclassifications had no effect on prior period net income or stockholders’ equity.

 

Adoption of New Accounting Standards

 

ASU 2016-13, “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” Issued in June 2016, ASU 2016-13 will add Financial Accounting Standards Board “FASB” ASC Topic 326, “Financial Instruments-Credit Losses” and finalizes amendments to FASB ASC Subtopic 825-15, “Financial Instruments-Credit Losses.” The amendments of ASU 2016-13 are intended to provide financial statement users with more decision-useful information related to expected credit losses on financial instruments and other commitments to extend credit by replacing the current incurred loss impairment methodology with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to determine credit loss estimates.

 

8


 

The amendments of ASU 2016-13 eliminate the probable initial recognition threshold and, in turn, reflect an entity’s current estimate of all expected credit losses. ASU 2016-13 does not specify the method for measuring expected credit losses, and an entity is allowed to apply methods that reasonably reflect its expectations of the credit loss estimate. Additionally, the amendments of ASU 2016-13 require that credit losses on available for sale debt securities be presented as an allowance rather than as a writedown.

 

The amendments of ASU 2016-13 are effective for interim and annual periods beginning after December 15, 2019. Earlier application is permitted for interim and annual periods beginning after December 15, 2018. Kentucky Bancshares plans to adopt the amendments of ASU 2016-13 during the first quarter of 2020. Kentucky Bancshares has established a steering committee which includes the appropriate members of management to evaluate the impact this ASU will have on the Company’s financial position, results of operations and financial statement disclosures and determine the most appropriate method of implementing the amendments in this ASU as well as any resources needed to implement the amendments.

 

ASU 2016-02, “Leases (Topic 842).” Issued in February 2016, ASU 2016-02 was issued by the FASB to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and by disclosing key information about leasing arrangements. ASU 2016-02 will, among other things, require lessees to recognize a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term.  ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, the ASU contains some targeted improvements that are intended to align, where necessary, lessor accounting with the lessee accounting model and with the updated revenue recognition guidance issued in 2014. The amendments of ASU 2016-02 are effective for interim and annual periods beginning after December 15, 2018. ASU 2016-02 initially required a restatement of comparative financial statements from the earliest historical period presented to reflect consistent application of the rule in comparative historical periods but in July 2018 the FASB issued accounting standards update 2018-11, which provided an alternative transition method. Under the alternative transition method, provided in ASU 2018-11, the impact of applying the new lease accounting rules to comparative periods may be captured by a cumulative-effect adjustment to retained earnings in the initial period of adoption.  Kentucky Bancshares plans to adopt the amendments of ASU 2016-02 beginning in the first quarter of 2019. At adoption, Kentucky Bancshares will recognize a lease asset and a corresponding lease liability on its consolidated balance sheet for its total lease obligation measured on a discounted basis. As of September 30, 2018, all leases in which Kentucky Bancshares was the lessee were classified as operating leases. The adoption of this standard will not have a material impact on the Company’s consolidated statements of income, balance sheet or regulatory capital as the Company has an immaterial amount of leases in which it is the lessee.

 

ASU 2016-01, “Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities (An Amendment of the FASB Accounting Standards Codification).” Issued in January 2016, ASU 2016-01 is intended to enhance the reporting model for financial instruments to provide users of financial statements with improved decision-making information. The amendments of ASU 2016-01 include: (i) requiring equity investments, except those accounted for under the equity method of accounting or those that result in the consolidation of an investee, to be measured at fair value with changes in fair value recognized in net income; (ii) requiring a qualitative assessment to identify impairment of equity investments without readily determinable fair values; (iii) eliminating the requirement to disclose the method and significant assumptions used to estimate the fair value for financial instruments measured at amortized cost on the balance sheet; (iv) requiring the use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (v) requiring an entity that has elected the fair value option to measure the fair value of a liability to present separately in other comprehensive income the portion of the change in the fair value resulting from a change in the instrument-specific credit risk; (vi) requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (vii) clarifying that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available for sale securities in combination with the entity’s other deferred tax assets. The amendments of ASU 2016-01 are effective for interim and annual periods beginning after December 15, 2017. Kentucky Bancshares adopted the amendments of ASU 2016-01 during the first quarter of 2018. The adoption of this amendment did not have a material impact on the Company’s consolidated financial statements.

 

 

 

9


 

ASU 2018-02, “Income Statement-Reporting Comprehensive Income (Topic 220) – Reclassification of Certain Tax Effects from Accumulated Other Comprehenisve Income.” On December 22, 2017, the U.S. federal government enacted a tax bill, H.R.1, An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018 (“Tax Cuts and Jobs Act”). Stakeholders in the banking and insurance industries submitted unsolicited comment letters to the FASB about a narrow-scope financial reporting issue that arose as a consequence of the Tax Cuts and Jobs Act.

 

Specifically, stakeholders expressed concern about the guidance in current generally accepted accounting principles (GAAP) that requires deferred tax liabilities and assets to be adjusted for the effect of a change in tax laws or rates with the effect included in income from continuing operations in the reporting period that includes the enactment date. That guidance is applicable even in situations in which the related income tax effects of items in accumulated other comprehensive income were originally recognized in other comprehensive income (rather than in income from continuing operations).

 

Those stakeholders asserted that because the adjustment of deferred taxes due to the reduction of the historical corporate income tax rate to the newly enacted corporate income tax rate is required to be included in income from continuing operations, the tax effects of items within accumulated other comprehensive income (referred to as stranded tax effects for purposes of ASU 2018-02) do not reflect the appropriate tax rate.

 

The amendments in ASU 2018-02 allowed a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. Consequently, the amendments eliminate the stranded tax effects resulting from the Tax Cuts and Jobs Act and will improve the usefulness of information reported to financial statement users. However, because the amendments only relate to the reclassification of the income tax effects of the Tax Cuts and Jobs Act, the underlying guidance that requires that the effect of a change in tax laws or rates be included in income from continuing operations is not affected. The amendments in ASU 2018-02 also require certain disclosures about stranded tax effects.

 

The amendments in ASU 2018-02 are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in ASU 2018-02 is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The Company chose to early adopt the amendments in ASU 2018-02 as of December 31, 2017.

 

ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” Issued in May 2014, ASU 2014-09 will add FASB ASC Topic 606, “Revenue from Contracts with Customers,” and will supersede revenue recognition requirements in FASB ASC Topic 605, “Revenue Recognition,” as well as certain cost guidance in FASB ASC Topic 605-35, “Revenue Recognition – Construction-Type and Production-Type Contracts.” ASU 2014-09 provides a framework for revenue recognition that replaces the existing industry and transaction specific requirements under the existing standards. ASU 2014-09 requires an entity to apply a five-step model to determine when to recognize revenue and at what amount. The model specifies that revenue should be recognized when (or as) an entity transfers control of goods or services to a customer at the amount in which the entity expects to be entitled. Depending on whether certain criteria are met, revenue should be recognized either over time, in a manner that depicts the entity’s performance, or at a point in time, when control of the goods or services are transferred to the customer. ASU 2014-09 provides that an entity should apply the following steps: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation.  In addition, the existing requirements for the recognition of a gain or loss on the transfer of non-financial assets that are not in a contract with a customer are amended to be consistent with the guidance on recognition and measurement in ASU 2014-09.

 

The amendments of ASU 2014-09 may be applied either retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying ASU 2014-09 recognized at the date of initial application. If the transition method of application is elected, the entity should also provide the additional disclosures in reporting periods that include the date of initial application of (1) the amount by which each financial statement line item is affected in the current reporting period, as compared to the guidance that was in effect before the change, and (2) an explanation of the reasons for significant changes.

10


 

ASU 2015-14, “Revenue from Contracts with Customers (Topic 606)-Deferral of the Effective Date,” issued in August 2015, defers the effective date of ASU 2014-09 by one year. ASU 2015-14 provides that the amendments of ASU 2014-09 become effective for interim and annual periods beginning after December 15, 2017. All subsequently issued ASUs which provide additional guidance and clarifications to various aspects of FASB ASC Topic 606 will become effective when the amendments of ASU 2014-09 become effective. There was no material impact to the Company’s financial statements related to thesce changes.

 

In March 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net). The amendments relate to when another party, along with the entity, is involved in providing a good or service to a customer.

 

Topic 606 requires an entity to determine whether the nature of its promise is to provide that good or service to the customer (that is, the entity is a principal) or to arrange for the good or service to be provided to the customer by the other party (that is, the entity is an agent). This determination is based upon whether the entity controls the good or the service before it is transferred to the customer. Topic 606 includes indicators to assist in this evaluation. The amendments in this update affect the guidance in ASU No. 2014-09 above. The effective date is the same as the effective date of ASU No. 2014-09.

 

In April 2016, the FASB issued ASU No. 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing. The amendments clarify the following two aspects of Topic 606: identifying performance obligations, and the licensing implementation guidance. Before an entity can identify its performance obligations in a contract with a customer, the entity first identifies the promised goods or services in the contract. The amendments in this update are expected to reduce the cost and complexity of applying the guidance on identifying promised goods or services. To identify performance obligations in a contract, an entity evaluates whether promised goods and services are distinct. Topic 606 includes two criteria for assessing whether promises to transfer goods or services are distinct. One of those criteria is that the promises are separately identifiable. This update will improve the guidance on assessing that criterion. Topic 606 also includes implementation guidance on determining whether as entity’s promise to grant a license provides a customer with either a right to use the entity’s intellectual property, which is satisfied at a point in time, or a right to access the entity’s intellectual property, which is satisfied over time. The amendments in this update are intended to improve the operability and understandability of the licensing implementation guidance. The amendments in this update affect the guidance in ASU No. 2014-09 above. The effective date is the same as the effective date of ASU No. 2014-09.

 

In May 2016, the FASB issued ASU No. 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients. The amendments do not change the core revenue recognition principle in Topic 606. The amendments provide clarifying guidance in certain narrow areas and add some practical expedients.

 

In December 2016, the FASB issued ASU No. 2016-20, Revenue from Contracts with Customers (Topic 606): Technical Corrections and Improvements. The FASB board decided to issue a separate update for technical corrections and improvements to Topic 606 and other Topics amended by ASU No. 2014-09 to increase awareness of the proposals and to expedite improvements to ASU No. 2014-09. The amendment affects narrow aspects of the guidance issued in ASU No. 2014-09.

 

On January 1, 2018, we adopted ASU 2014-09, Revenue from Contracts with Customers and all subsequent amendments to the ASU (collectively, “Topic 606”). We elected to implement using the modified retrospective application, with the cumulative effect recorded as an adjustment to opening retained earnings at January 1, 2018. Due to immateriality, we had no cumulative effect to record. Since interest income on loans and securities are both excluded from this topic, a significant majority of our revenues are not subject to the new guidance. Our services that fall within the scope of Topic 606 are presented within noninterest income and are recognized as revenue as we satisfy our obligation to the customer. Services within the scope of Topic 606 include trust department income, service charges, debit card interchange income, and brokerage income.

 

Trust department income: We earn wealth management fees based upon asset custody, investment management, trust, and estate services provided to customers. Most of these customers receive monthly billings for services rendered based upon the market value of assets and/or income generated. Fees that are transaction based are recognized at the point in time that the transaction is executed.

11


 

 

Service charges: We earn fees from our deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees and overdraft fees are recognized at a point in time, since the customer generally has a right to cancel the depository arrangement at any time. The arrangement is considered a day-to-day contract with ongoing renewals and optional purchases, so the duration of the contract does not extend beyond the services already performed. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which we satisfy our performance obligation.

 

Debit card interchange income: As with the transaction-based fees on deposit accounts, debit card interchange income is recognized at the point in time that we fulfill the customer’s request. We earn interchange fees from cardholder transactions processed through card association networks. Interchange rates are generally set by the card associations based upon purchase volumes and other factors. Interchange fees represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.

 

Brokerage income: Brokerage income fees are the commissions and fees received from a registered broker/dealer and investment adviser that provide those services to our customers. We act as an agent in arranging the relationship between the customer and the third-party service provider. These fees are recognized monthly from the third-party broker based upon services already performed.

 

ASU 2018-07, Compensation – Stock Compensation (Topic 718):  Improvements to Nonemployee Share-Based Payment Accounting.  Issued in June 2018, the amendments in ASU 2018-07 to Topic 718, Compensation-Stock Compensation, are intended to align the accounting for share-based payment awards issued to employees and nonemployees.  Changes to the accounting for nonemployee awards include: 1) equity classified share-based payment awards issued to nonemployees will now be measured on the grant date, instead of the previous requirement to remeasure the awards through the performance completion date; 2) for performance conditions, compensation cost associated with the award will be recognized when achievement of the performance condition is probable, rather than upon achievement of the performance condition; and 3) the current requirement to reassess the classification (equity or liability) for nonemployee awards upon vesting will be eliminated, except for awards in the form of convertible instruments.  The new guidance also clarifies that any share-based payment awards issued to customers should be evaluated under ASC 606, Revenue from Contracts with Customers. The amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.  

 

The Company's share-based payment awards to nonemployees consist only of grants made to the Company's Board of Directors as compensation solely related to the individual's role as a Director.  As such, in accordance with ASC 718, the Company accounts for these share-based payment awards to its Directors in the same manner as share-based payment awards for its employees.  Accordingly, the amendments in this guidance will not have an effect on the accounting for the Company's share-based payment awards to its Directors.

 

ASU 2018-09, Codification Improvements.  Issued in July 2018, the amendments in ASU 2018-09 are intended to clarify or correct unintended guidance in the FASB Codification and affect a wide variety of Topics in the Codification.  The topics that are applicable to the Company include: 1) debt modifications and extinguishments and 2) stock compensation.  For debt modifications and extinguishments, the amendment clarifies that, in an early extinguishment of debt for which the fair value option has been elected, the net carrying amount of the extinguished debt is equal to its fair value at the reacquisition date, and upon extinguishment, the cumulative amount of the gain or loss on the extinguished debt that resulted from changes in instrument-specific credit risk should be presented in net income.  The Company has subordinated debentures.  Accordingly, if in the future, the Company chooses to repay this debt prior to its contractual maturity, this amendment would be applicable.  For stock compensation, the amendment clarifies that excess tax benefits or tax deficiencies should be recognized in the period in which the amount of the tax deduction is determined, which is typically when an award is exercised (in the case of stock options) or vests (in the case of non-vested stock grants or awards).  The Company already records excess tax benefits or tax deficiencies in the periods in which the tax deduction is determined.  Therefore, this amendment will not have an effect on the Company's accounting for excess tax benefits or tax deficiencies.

 

 

12


 

ASU 2018-13, Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.  The updated guidance improves the disclosure requirements on fair value measurements.  The ASU removes certain disclosures required by Topic 820 related to transfers between Level 1 and Level 2 of the fair value hierarchy; the policy for timing of transfers between levels; the valuation processes for Level 3 fair value measurements; and for nonpublic entities, the changes in unrealized gains and losses for the period included in earnings for recurring Level 3 fair value measurements held at the end of the reporting period. 

 

The ASU modifies certain disclosures required by Topic 820 related to disclosure of transfers into and out of Level 3 of the fair value hierarchy and purchases and issues of Level 3 assets and liabilities for nonpublic entities; the requirement to disclose the timing of liquidation of an investee’s assets and the date when restrictions from redemption might lapse only if the investee has communicated the timing to the entity or announced the timing publicly for investments in certain entities that calculate net asset value; and clarification that the measurement uncertainty disclosure is to communicate information about the uncertainty in measurement as of the reporting date.  The ASU adds certain disclosure requirements related to changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements.  For certain unobservable inputs, an entity may disclose other quantitative information in lieu of the weighted average if the entity determines that other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements.  The amendments in this update become effective for fiscal years, and interim periods within those fiscal years beginning after December 15, 2019.  Early adoption is permitted.  The Company is currently evaluating the impact of adopting the new guidance on the consolidated financial statements, but it is not expected to have a material impact.

 

 

2.SECURITIES

 

SECURITIES AVAILABLE FOR SALE

 

Period-end securities are as follows:

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Gross

    

Gross

    

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

     U.S. treasury notes

 

$

4,036

 

$

 —

 

$

(96)

 

$

3,940

 

U. S. government agencies

 

 

32,443

 

 

369

 

 

(891)

 

 

31,921

 

States and political subdivisions

 

 

71,790

 

 

416

 

 

(1,251)

 

 

70,955

 

Mortgage-backed - residential

 

 

132,966

 

 

 8

 

 

(6,268)

 

 

126,706

 

Mortgage-backed - commercial

 

 

45,784

 

 

 —

 

 

(1,012)

 

 

44,772

 

Equity securities

 

 

270

 

 

11

 

 

 —

 

 

281

 

Total

 

$

287,289

 

$

804

 

$

(9,518)

 

$

278,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

     U.S. treasury notes

 

$

4,046

 

$

 —

 

$

(22)

 

$

4,024

 

U. S. government agencies

 

 

41,658

 

 

405

 

 

(358)

 

 

41,705

 

States and political subdivisions

 

 

88,485

 

 

1,783

 

 

(133)

 

 

90,135

 

Mortgage-backed - residential

 

 

132,664

 

 

43

 

 

(2,330)

 

 

130,377

 

Mortgage-backed - commercial

 

 

52,267

 

 

18

 

 

(689)

 

 

51,596

 

Equity securities

 

 

320

 

 

20

 

 

 —

 

 

340

 

Total

 

$

319,440

 

$

2,269

 

$

(3,532)

 

$

318,177

 

 

13


 

The amortized cost and fair value of securities as of September 30, 2018 by contractual maturity are shown below.  Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.  Securities not due at a single maturity are shown separately.  Further discussion concerning Fair Value Measurements can be found in Note 9.

 

 

 

 

 

 

 

 

 

 

    

Amortized

    

Fair

 

 

 

Cost

 

Value

 

Due in one year or less

 

$

 —

 

$

 —

 

Due after one year through five years

 

 

32,945

 

 

32,734

 

Due after five years through ten years

 

 

23,297

 

 

22,868

 

Due after ten years

 

 

52,027

 

 

51,214

 

 

 

 

108,269

 

 

106,816

 

Mortgage-backed - residential

 

 

132,966

 

 

126,706

 

Mortgage-backed - commercial

 

 

45,784

 

 

44,772

 

Equity

 

 

270

 

 

281

 

Total

 

$

287,289

 

$

278,575

 

 

Proceeds from sales of securities during the first nine months of 2018 and 2017 were $16.7 million and $14.6 million.  Gross gains of $138 thousand and $105 thousand and gross losses of $146 thousand and $2 thousand were realized on those sales, respectively.  The tax provision related to these realized net gains or losses was $(2) thousand and $35 thousand, respectively. 

 

Proceeds from sales of securities during the three months ended September 30, 2018 and September 30, 2017 were $2.0 million and $10.5 million.  Gross gains of $72 thousand and $60 thousand and gross losses of $6 thousand and $0 were realized on those sales, respectively.  The tax provision related to these realized net gains or losses was $(1) thousand and $20 thousand, respectively. 

 

Securities with unrealized losses at September 30, 2018 and at December 31, 2017 not recognized in income are as follows:

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

Description of Securities 

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

U.S. treasury notes

 

$

3,940

 

$

(96)

 

$

 —

 

$

 —

 

$

3,940

 

$

(96)

 

U.S. government agencies

 

 

17,730

 

 

(362)

 

 

14,191

 

 

(529)

 

 

31,921

 

 

(891)

 

States and municipals

 

 

62,866

 

 

(924)

 

 

8,089

 

 

(327)

 

 

70,955

 

 

(1,251)

 

Mortgage-backed - residential

 

 

52,283

 

 

(2,342)

 

 

74,423

 

 

(3,926)

 

 

126,706

 

 

(6,268)

 

Mortgage-backed - commercial

 

 

21,483

 

 

(72)

 

 

23,289

 

 

(940)

 

 

44,772

 

 

(1,012)

 

Total temporarily impaired

 

$

158,302

 

$

(3,796)

 

$

119,992

 

$

(5,722)

 

$

278,294

 

$

(9,518)

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

12 Months or More

 

Total

 

 

    

Fair

    

Unrealized

    

Fair

    

Unrealized

    

Fair

    

Unrealized

 

Description of Securities

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

 

U.S. treasury notes

 

$

4,024

 

$

(22)

 

$

 —

 

$

 —

 

$

4,024

 

$

(22)

 

U.S. government agencies

 

 

18,405

 

 

(130)

 

 

12,692

 

 

(228)

 

 

31,097

 

 

(358)

 

States and municipals

 

 

15,442

 

 

(97)

 

 

2,769

 

 

(36)

 

 

18,211

 

 

(133)

 

Mortgage-backed - residential

 

 

70,646

 

 

(817)

 

 

54,760

 

 

(1,513)

 

 

125,406

 

 

(2,330)

 

Mortgage-backed - commercial

 

 

39,394

 

 

(409)

 

 

7,371

 

 

(280)

 

 

46,765

 

 

(689)

 

Total temporarily impaired

 

$

147,911

 

$

(1,475)

 

$

77,592

 

$

(2,057)

 

$

225,503

 

$

(3,532)

 

 

 

14


 

The Company evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.  In analyzing an issuer’s financial condition, we may consider many factors including, (1) whether the securities are issued by the federal government or its agencies, (2) whether downgrades by bond rating agencies have occurred, (3) the results of reviews of the issuer’s financial condition and near-term prospects, (4) the length of time and the extent to which the fair value has been less than cost, and (5) whether we intend to sell the investment security or more likely than not will be required to sell the investment security before its anticipated recovery.

 

Unrealized losses on securities included in the tables above have not been recognized into income because (1) all rated securities are investment grade and are of high credit quality, (2) management does not intend to sell and it is more likely than not that management would not be required to sell the securities prior to their anticipated recovery, (3) management believes the decline in fair value is largely due to changes in interest rates and (4) management believes the declines in fair value are temporary.  The Company believes the fair value will recover as the securities approach maturity.

 

3.LOANS

 

Loans at period-end are as follows:

(in thousands)

 

 

 

 

 

 

 

 

 

 

    

9/30/2018

    

12/31/2017

 

Commercial

 

$

85,214

 

$

80,070

 

Real estate construction

 

 

26,259

 

 

20,816

 

Real estate mortgage:

 

 

 

 

 

 

 

1-4 family residential

 

 

249,130

 

 

238,121

 

Multi-family residential

 

 

46,740

 

 

39,926

 

Non-farm & non-residential

 

 

194,693

 

 

192,074

 

Agricultural

 

 

63,275

 

 

59,176

 

Consumer

 

 

20,304

 

 

18,182

 

Other

 

 

123

 

 

170

 

Total

 

$

685,738

 

$

648,535

 

 

Activity in the allowance for loan losses for the nine month and three month periods indicated was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

(in thousands)

 

 

 

Beginning

 

 

 

 

 

 

 

 

 

 

Ending

 

 

    

Balance

    

Charge-offs 

    

Recoveries 

    

Provision

    

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

975

 

$

 —

 

$

 6

 

$

163

 

$

1,144

 

Real estate Construction

 

 

462

 

 

 —

 

 

 —

 

 

(42)

 

 

420

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,316

 

 

(91)

 

 

266

 

 

125

 

 

2,616

 

Multi-family residential

 

 

640

 

 

 —

 

 

 9

 

 

90

 

 

739

 

Non-farm & non-residential

 

 

1,554

 

 

 —

 

 

 —

 

 

95

 

 

1,649

 

Agricultural

 

 

494

 

 

 —

 

 

149

 

 

(186)

 

 

457

 

Consumer

 

 

582

 

 

(166)

 

 

37

 

 

(33)

 

 

420

 

Other

 

 

18

 

 

(613)

 

 

482

 

 

173

 

 

60

 

Unallocated

 

 

679

 

 

 —

 

 

 —

 

 

15

 

 

694

 

 

 

$

7,720

 

$

(870)

 

$

949

 

$

400

 

$

8,199

 

 

15


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

(in thousands)

 

 

 

Beginning

 

 

 

 

 

 

 

 

 

 

Ending

 

 

    

Balance

    

Charge-offs 

    

Recoveries 

    

Provision

    

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,183

 

$

 —

 

$

 —

 

$

(39)

 

$

1,144

 

Real estate construction

 

 

398

 

 

 —

 

 

 —

 

 

22

 

 

420

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,453

 

 

(28)

 

 

 4

 

 

187

 

 

2,616

 

Multi-family residential

 

 

737

 

 

 —

 

 

 3

 

 

(1)

 

 

739

 

Non-farm & non-residential

 

 

1,604

 

 

 —

 

 

 —

 

 

45

 

 

1,649

 

Agricultural

 

 

475

 

 

 —

 

 

 3

 

 

(21)

 

 

457

 

Consumer

 

 

582

 

 

(73)

 

 

15

 

 

(104)

 

 

420

 

Other

 

 

49

 

 

(200)

 

 

141

 

 

70

 

 

60

 

Unallocated

 

 

703

 

 

 —

 

 

 —

 

 

(9)

 

 

694

 

 

 

$

8,184

 

$

(301)

 

$

166

 

$

150

 

$

8,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

 

(in thousands)

 

 

 

Beginning

 

 

 

 

 

 

 

 

 

 

Ending

 

 

    

Balance

    

Charge-offs 

    

Recoveries 

    

Provision

    

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

789

 

$

(35)

 

$

17

 

$

161

 

$

932

 

Real estate Construction

 

 

564

 

 

 —

 

 

 1

 

 

120

 

 

685

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,301

 

 

(203)

 

 

 8

 

 

248

 

 

2,354

 

Multi-family residential

 

 

581

 

 

 —

 

 

10

 

 

39

 

 

630

 

Non-farm & non-residential

 

 

1,203

 

 

(78)

 

 

 —

 

 

304

 

 

1,429

 

Agricultural

 

 

856

 

 

 —

 

 

47

 

 

(420)

 

 

483

 

Consumer

 

 

547

 

 

(128)

 

 

34

 

 

80

 

 

533

 

Other

 

 

60

 

 

(682)

 

 

573

 

 

91

 

 

42

 

Unallocated

 

 

640

 

 

 —

 

 

 —

 

 

27

 

 

667

 

 

 

$

7,541

 

$

(1,126)

 

$

690

 

$

650

 

$

7,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

(in thousands)

 

 

    

Beginning

    

 

 

    

 

 

    

 

 

    

Ending

 

 

 

Balance

 

Charge-offs 

 

Recoveries 

 

Provision

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,006

 

$

(20)

 

$

 2

 

$

(56)

 

$

932

 

Real estate Construction

 

 

584

 

 

 —

 

 

 —

 

 

101

 

 

685

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,575

 

 

(170)

 

 

 3

 

 

(54)

 

 

2,354

 

Multi-family residential

 

 

645

 

 

 —

 

 

 3

 

 

(18)

 

 

630

 

Non-farm & non-residential

 

 

1,322

 

 

(78)

 

 

 —

 

 

185

 

 

1,429

 

Agricultural

 

 

504

 

 

 —

 

 

19

 

 

(40)

 

 

483

 

Consumer

 

 

561

 

 

(26)

 

 

 6

 

 

(8)

 

 

533

 

Other

 

 

76

 

 

(214)

 

 

172

 

 

 8

 

 

42

 

Unallocated

 

 

685

 

 

 —

 

 

 —

 

 

(18)

 

 

667

 

 

 

$

7,958

 

$

(508)

 

$

205

 

$

100

 

$

7,755

 

 

16


 

The following tables present the balance in the allowance for loan losses and the recorded investment (excluding accrued interest receivable amounting to $2.9 million as of September 30, 2018 and $2.6 million at December 31, 2017) in loans by portfolio segment and based on impairment method as of September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Individually

    

Collectively

    

 

 

As of September 30, 2018

 

Evaluated for

 

Evaluated for

 

 

 

 

(in thousands)

 

Impairment

 

Impairment

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

191

 

$

953

 

$

1,144

 

Real estate construction

 

 

 —

 

 

420

 

 

420

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

10

 

 

2,606

 

 

2,616

 

Multi-family residential

 

 

 —

 

 

739

 

 

739

 

Non-farm & non-residential

 

 

 —

 

 

1,649

 

 

1,649

 

Agricultural

 

 

 —

 

 

457

 

 

457

 

Consumer

 

 

 —

 

 

420

 

 

420

 

Other

 

 

 —

 

 

60

 

 

60

 

Unallocated

 

 

 —

 

 

694

 

 

694

 

 

 

$

201

 

$

7,998

 

$

8,199

 

Loans:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

191

 

$

85,023

 

$

85,214

 

Real estate construction

 

 

374

 

 

25,885

 

 

26,259

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

214

 

 

248,916

 

 

249,130

 

Multi-family residential

 

 

685

 

 

46,055

 

 

46,740

 

Non-farm & non-residential

 

 

230

 

 

194,463

 

 

194,693

 

Agricultural

 

 

276

 

 

62,999

 

 

63,275

 

Consumer

 

 

 —

 

 

20,304

 

 

20,304

 

Other

 

 

 —

 

 

123

 

 

123

 

 

 

$

1,970

 

$

683,768

 

$

685,738

 

 

17


 

 

 

 

 

 

 

 

 

 

 

 

 

    

Individually

    

Collectively

    

 

 

As of December 31, 2017

 

Evaluated for

 

Evaluated for

 

 

 

(in thousands)

 

Impairment

 

Impairment

 

Total

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

975

 

$

975

 

Real estate construction

 

 

 —

 

 

462

 

 

462

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

23

 

 

2,293

 

 

2,316

 

Multi-family residential

 

 

 —

 

 

640

 

 

640

 

Non-farm & non-residential

 

 

 —

 

 

1,554

 

 

1,554

 

Agricultural

 

 

 —

 

 

494

 

 

494

 

Consumer

 

 

 —

 

 

582

 

 

582

 

Other

 

 

 —

 

 

18

 

 

18

 

Unallocated

 

 

 —

 

 

679

 

 

679

 

 

 

$

23

 

$

7,697

 

$

7,720

 

Loans:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

 —

 

$

80,070

 

$

80,070

 

Real estate construction

 

 

 —

 

 

20,816

 

 

20,816

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

206

 

 

237,915

 

 

238,121

 

Multi-family residential

 

 

 —

 

 

39,926

 

 

39,926

 

Non-farm & non-residential

 

 

1,130

 

 

190,944

 

 

192,074

 

Agricultural

 

 

284

 

 

58,892

 

 

59,176

 

Consumer

 

 

 —

 

 

18,182

 

 

18,182

 

Other

 

 

 —

 

 

170

 

 

170

 

        Total

 

$

1,620

 

$

646,915

 

$

648,535

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the nine months ended September 30, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Allowance for

 

Average

 

Interest

 

Cash Basis

 

 

    

Principal

   

Recorded

    

Loan Losses

    

Recorded

    

Income

  

Interest

 

 

 

Balance

 

Investment

 

Allocated

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Real estate construction

 

$

374

 

$

374

 

$

─  

 

$

94

 

$

 3

 

$

 3

 

    Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

77

 

 

77

 

 

 ─

 

 

62

 

 

 4

 

 

 4

 

        Multi-family residential

 

 

684

 

 

684

 

 

 ─

 

 

523

 

 

37

 

 

37

 

Non-farm and non-residential

 

 

230

 

 

230

 

 

 

 

1,061

 

 

 8

 

 

 8

 

Agricultural

 

 

277

 

 

277

 

 

 ─

 

 

312

 

 

11

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

191

 

 

191

 

 

191

 

 

128

 

 

18

 

 

18

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

137

 

 

137

 

 

10

 

 

543

 

 

 5

 

 

 5

 

Total

 

$

1,970

 

$

1,970

 

$

201

 

$

2,723

 

$

86

 

$

86

 

 

The recorded investment in loans excludes accrued interest receivable and loan origination fees, net due to immateriality.

 

18


 

The following table presents loans individually evaluated for impairment by class of loans for the nine months ended September 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Year to Date

    

Year to Date

 

 

 

Average

 

Interest

 

Cash Basis

 

 

 

Recorded

 

Income

 

Interest

 

(in thousands):

 

Investment

 

Recognized

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

Non-farm and non-residential

 

$

1,243

 

$

42

 

$

42

 

    Agricultural

 

 

410

 

 

 9

 

 

 9

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,045

 

 

 8

 

 

 8

 

Total

 

$

2,698

 

$

59

 

$

59

 

 

The recorded investment in loans excludes accrued interest receivable and loan origination fees, net due to immateriality.

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the year ended December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Allowance for

 

Average

 

Interest

 

Cash Basis

 

 

 

Principal

 

Recorded

 

Loan Losses

 

Recorded

 

Income

 

Interest

 

 

    

Balance

    

Investment

    

Allocated

    

Investment

    

Recognized

    

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real-estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-farm & non-residential

 

$

1,130

 

$

1,130

 

$

 —

 

$

1,140

 

$

68

 

$

68

 

Agricultural

 

 

284

 

 

284

 

 

 —

 

 

289

 

 

11

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

206

 

 

206

 

 

23

 

 

208

 

 

 8

 

 

 8

 

Total

 

$

1,620

 

$

1,620

 

$

23

 

$

1,637

 

$

87

 

$

87

 

 

The following tables present loans individually evaluated for impairment by class of loans for the three months ended September 30, 2018 and September 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Three Months Ending September 30, 2018

 

 

 

Average

 

Interest

 

Cash Basis

 

 

 

Recorded

 

Income

 

Interest

 

(in thousands):

    

Investment

    

Recognized

    

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

    Real estate construction

 

$

374

 

$

 —

 

$

 —

 

    Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

78

 

 

1

 

 

1

 

        Multi-family residential

 

 

691

 

 

13

 

 

13

 

Non-farm and non-residential

 

 

231

 

 

2

 

 

2

 

Agricultural

 

 

278

 

 

3

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

257

 

 

 —

 

 

 —

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

138

 

 

 2

 

 

2

 

Total

 

$

2,047

 

$

21

 

$

21

 

19


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ending September 30, 2017

 

 

 

Average

 

Interest

 

Cash Basis

 

 

 

Recorded

 

Income

 

Interest

 

 

    

Investment

    

Recognized

    

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

Non-farm and non-residential

 

$

2,431

 

$

17

 

$

17

 

    Agricultural

 

 

491

 

 

2

 

 

2

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

455

 

 

 1

 

 

 1

 

Total

 

$

3,377

 

$

20

 

$

20

 

 

The following tables present the recorded investment in nonaccrual, loans past due over 90 days still on accrual and accruing troubled debt restructurings by class of loans as of September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Loans Past Due

    

 

 

 

 

 

 

 

Over 90 Days

 

 

 

 

As of September 30, 2018

 

 

 

 

Still

 

Troubled Debt

 

(in thousands)

 

Nonaccrual

 

Accruing

 

Restructurings

 

Commercial

 

$

214

 

$

23

 

$

 —

 

Real estate construction

 

 

 —

 

 

374

 

                   

           —

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

508

 

 

129

 

 

 —

 

Non-farm & non-residential

 

 

225

 

 

59

 

 

 —

 

Agricultural

 

 

91

 

 

 —

 

 

 —

 

Consumer

 

 

30

 

 

23

 

 

 —

 

Total

 

$

1,068

 

$

608

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Loans Past Due

    

 

 

 

 

 

 

 

Over 90 Days

 

 

 

 

As of December 31, 2017

 

 

 

 

Still

 

Troubled Debt

 

(in thousands)

 

Nonaccrual

 

Accruing

 

Restructurings

 

Commercial

 

$

 —

 

$

32

 

$

 —

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,086

 

 

184

 

 

 —

 

Agricultural

 

 

96

 

 

 —

 

 

 —

 

Consumer

 

 

11

 

 

15

 

 

 —

 

Total

 

$

1,193

 

$

231

 

$

 —

 

 

Nonaccrual loans secured by real estate make up 77.1% of the total nonaccrual loan balances at September 30, 2018.

 

Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

 

A loan is considered impaired when, based on current information and events, it is probable that a creditor will be unable to collect all amounts due according to the contractual terms of the loan agreement.  All amounts due according to the contractual terms means that both the contractual interest payments and the contractual principal payments of a loan will be collected as scheduled in the loan agreement.

 

Nonaccrual loans are loans for which payments in full of principal or interest is not expected or which principal or interest has been in default for a period of 90 days or more unless the asset is both well secured and in the process of collection.  Other impaired loans may be loans showing signs of weakness or interruptions in cash flow, but ultimately are current or less than 90 days past due with respect to principal and interest and for which we anticipate full payment of principal and interest but not in accordance with contractual terms.

 

20


 

Additional factors considered by management in determining impairment and non-accrual status include payment status, collateral value, availability of current financial information, and the probability of collecting all contractual principal and interest payments.

 

The following tables present the aging of the recorded investment in past due and non-accrual loans as of September 30, 2018 and December 31, 2017 by class of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

30–59

    

60–89

    

Greater than

    

 

    

Total

    

 

 

As of September 30, 2018

 

Days

 

Days

 

90 Days

 

 

 

  Past Due &  

 

Loans Not

 

(in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Non-accrual

 

Non-accrual

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

31

 

$

74

 

$

23

 

$

214

 

$

342

 

$ 

84,872

 

Real estate construction

 

 

1,104

 

 

 —

 

 

374

 

 

 —

 

 

1,478

 

 

24,781

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,418

 

 

313

 

 

129

 

 

508

 

 

2,368

 

 

246,762

 

Multi-family residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

46,740

 

Non-farm & non-residential

 

 

430

 

 

 —

 

 

59

 

 

225

 

 

714

 

 

193,979

 

Agricultural

 

 

377

 

 

200

 

 

 —

 

 

91

 

 

668

 

 

62,607

 

Consumer

 

 

132

 

 

41

 

 

23

 

 

30

 

 

226

 

 

20,078

 

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

123

 

Total

 

$

3,492

 

$

628

 

$

608

 

$

1,068

 

$

5,796

 

$

679,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

30–59

    

60–89

    

Greater than

    

 

    

Total

    

    

 

 

As of December 31, 2017

 

Days

 

Days

 

90 Days

 

 

 

  Past Due &  

 

Loans Not

 

(in thousands)

 

Past Due

 

Past Due

 

Past Due

 

Non-accrual

 

Non-accrual

 

Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

678

 

$

44

 

$

32

 

$

 —

 

$

754

 

$

79,316

 

Real estate construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

20,816

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,222

 

 

321

 

 

184

 

 

1,086

 

 

3,813

 

 

234,308

 

Multi-family residential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

39,926

 

Non-farm & non-residential

 

 

162

 

 

 —

 

 

 —

 

 

 —

 

 

162

 

 

191,912

 

Agricultural

 

 

249

 

 

 —

 

 

 —

 

 

96

 

 

345

 

 

58,831

 

Consumer

 

 

132

 

 

14

 

 

15

 

 

11

 

 

172

 

 

18,010

 

Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

170

 

Total

 

$

3,443

 

$

379

 

$

231

 

$

1,193

 

$

5,246

 

$

643,289

 

Troubled Debt Restructurings:

 

Management periodically reviews renewals and modifications of previously identified troubled debt restructurings (TDR), for which there was no principal forgiveness, to consider if it is appropriate to remove the TDR classification. If the borrower is no longer experiencing financial difficulty and the renewal/modification did not contain a concessionary interest rate or other concessionary terms, management considers the potential removal of the TDR classification. If deemed appropriate based upon current underwriting, the TDR classification is removed as the borrower has complied with the terms of the loan at the date of renewal/modification and there was a reasonable expectation that the borrower will continue to comply with the terms of the loan after the date of the renewal/modification. Additionally, TDR classification can be removed in circumstances in which the Company performs a non-concessionary re-modification of the loan at terms considered to be at market for loans with comparable risk and management expects the borrower will continue to perform under the re-modified terms based on the borrower's past history of performance.

 

The Company had no loans classified as troubled debt restructurings as of September 30, 2018 or December 31, 2017.

 

21


 

Credit Quality Indicators:

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis is performed on a quarterly basis.  The Company uses the following definitions for risk ratings:

 

Special Mention.  Loans classified as special mention have one or more potential weaknesses that deserve management's close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.

 

Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined and documented weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

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

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.

 

As of September 30, 2018 and December 31, 2017, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

    

 

    

Special

    

 

    

 

 

(in thousands)

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

83,873

 

$

867

 

$

283

 

$

191

 

Real estate construction

 

 

24,989

 

 

872

 

 

398

 

 

 —

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

242,181

 

 

2,794

 

 

4,155

 

 

 —

 

Multi-family residential

 

 

43,555

 

 

2,500

 

 

685

 

 

 —

 

Non-farm & non-residential

 

 

185,713

 

 

8,308

 

 

654

 

 

18

 

Agricultural

 

 

58,756

 

 

3,826

 

 

693

 

 

 —

 

Total

 

$

639,067

 

$

19,167

 

$

6,868

 

$

209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

    

 

    

Special

    

 

    

 

 

(in thousands)

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

78,326

 

$

1,703

 

$

41

 

$

 —

 

Real estate construction

 

 

20,816

 

 

 —

 

 

 —

 

 

 —

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

230,103

 

 

3,522

 

 

4,496

 

 

 —

 

Multi-family residential

 

 

36,654

 

 

2,551

 

 

721

 

 

 —

 

Non-farm & non-residential

 

 

183,230

 

 

7,240

 

 

1,604

 

 

 —

 

Agricultural

 

 

54,765

 

 

3,682

 

 

729

 

 

 —

 

Total

 

$

603,894

 

$

18,698

 

$

7,591

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For consumer loans, the Company evaluates the credit quality based on the aging of the recorded investment in loans, which was previously presented.  Non-performing consumer loans are loans which are greater than 90 days past due or on non-accrual status, and total $53 thousand at September 30, 2018 and $26 thousand at December 31, 2017.

22


 

Non-consumer loans with an outstanding balance less than $200 thousand are evaluated similarly to consumer loans. Loan performance is evaluated based on delinquency status. Both are reviewed at least quarterly and credit quality grades are updated as needed    

 

4.REAL ESTATE OWNED

 

Activity in real estate owned, net was as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

    

2018

    

2017

 

Beginning of year

 

$

2,404

 

$

1,824

 

Additions

 

 

201

 

 

1,897

 

Capitalized Expenditures

 

 

74

 

 

 —

 

Sales

 

 

(1,675)

 

 

(911)

 

Fair value adjustments

 

 

 —

 

 

(141)

 

End of period

 

$

1,004

 

$

2,669

 

 

Activity in the valuation allowance was as follows (in thousands):

 

 

 

 

 

 

 

 

 

    

Nine Months Ended

 

 

September 30,

 

 

2018

    

2017

 

 

 

 

 

Beginning of year

 

$

777

 

$

803

Fair value adjustments

 

 

 —

 

 

141

Reductions from sale

 

 

(364)

 

 

(46)

 

 

 

 

 

 

 

End of Period

 

$

413

 

$

898

 

Expenses related to foreclosed assets include (in thousands):

 

 

 

 

 

 

 

 

    

Nine Months Ended

 

 

September 30,

 

 

 

2018

 

 

2017

Net gains on sales, included in other income on income statement

 

$

(149)

 

$

(11)

 

 

 

 

 

 

 

Fair value adjustments

 

 

 —

 

 

141

Operating expenses, net of rental income

 

 

76

 

 

148

Repossession expense, net

 

 

76

 

 

289

 

 

 

 

 

 

 

Net expense, net of gain or loss on sales, for the period

 

$

(73)

 

$

278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended

 

 

 

September 30,

 

 

 

 

2018

 

 

2017

 

Net (gains) losses on sales, included in other income on income statement

 

$

(34)

 

$

   6

 

 

 

 

 

 

 

 

 

Fair value adjustments

 

 

 —

 

 

103

 

Operating expenses, net of rental income

 

 

19

 

 

 1

 

Repossession expense, net

 

 

19

 

 

104

 

 

 

 

 

 

 

 

 

Net expense, net of gain or loss on sales, for the period

 

$

(15)

 

$

110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23


 

 

 

5.EARNINGS PER SHARE

 

Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period.  Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock based compensation agreements.

 

The factors used in the earnings per share computation follow:

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30,

 

    

2018

    

2017

 

 

(in thousands)

Basic and Diluted Earnings Per Share

 

 

 

 

 

 

Net Income

 

$

9,494

 

$

8,139

Weighted average common shares outstanding

 

 

2,978

 

 

2,955

Basic and diluted earnings per share

 

$

3.19

 

$

2.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30,

 

    

2018

    

2017

 

 

(in thousands)

Basic and Diluted Earnings Per Share

 

 

 

 

 

 

Net Income

 

$

3,278

 

$

2,592

Weighted average common shares outstanding

 

 

2,962

 

 

2,955

Basic and diluted earnings per share

 

$

1.10

 

$

0.87

 

 

 

 

 

 

 

 

Stock options for 0 shares of common stock for the nine months and three months ended September 30, 2018 and September 30, 2017 were excluded from diluted earnings per share because their impact was antidilutive.

 

6.STOCK COMPENSATION

 

We have three stock based compensation plans as described below.

 

Stock Option Plan

 

Under the expired 1993 Non-Employee Directors Stock Ownership Incentive Plan, the Company granted certain directors stock option awards which vested and became fully exercisable immediately and provided for issuance of up to 20,000 options.  The exercise price of each option which has a ten year life, was equal to the market price of the Company’s stock on the date of grant.

 

Summary of activity in the stock option plan for the first nine months of 2018 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

 

    

Weighted

    

 

 

 

 

 

Weighted

 

Average

 

Aggregate

 

 

 

 

Average

 

Remaining

 

Intrinsic

 

 

 

 

Exercise

 

Contractual 

 

Value

 

 

Shares

 

Price

 

Term

 

(in thousands)

Outstanding, beginning of year

 

600

 

$

31.00

 

 

 

 

 

Granted

 

 —

 

 

 —

 

 

 

 

 —

Forfeited or expired

 

 —

 

 

 —

 

 

 

 

 —

Exercised

 

(600)

 

 

31.00

 

 

 

 

 

Outstanding, end of period

 

 —

 

$

 —

 

0 months

 

$

 —

Vested and expected to vest

 

 —

 

$

 —

 

0 months

 

$

 —

Exercisable, end of period

 

 —

 

$

 —

 

0 months

 

$

 —

24


 

 

As of September 30, 2018, there was $0 of total unrecognized compensation cost related to nonvested stock options granted under the Plan.  Since the stock option plan has expired, no additional options will be issued.

 

2005 Restricted Stock Grant Plan

 

On May 10, 2005, the Company’s stockholders approved a restricted stock grant plan.  Total shares issuable under the plan were 50,000. There were no shares issued during the first nine months of 2018 or 2017.  The plan is now expired and no additional shares will be issued from the 2005 plan.  There were 89 shares forfeited during the nine months ended September 30, 2018 and 117 shares were forfeited during the nine months ended September 30, 2017.  There were 18 shares forfeited during the three months ended September 30, 2018 and 117 shares were forfeited during the three months ended September 30, 2017.

 

A summary of changes in the Company’s nonvested shares for the year follows:

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Weighted-Average

    

Fair

 

 

 

 

 

Grant-Date

 

Value

 

Nonvested Shares

 

Shares

 

  Fair Value  

 

Per Share

 

Nonvested at January 1, 2018

 

6,141

 

$

151,984

 

$

24.75

 

Vested

 

(3,090)

 

 

(72,224)

 

 

23.37

 

Forfeited

 

(89)

 

 

(2,356)

 

 

26.48

 

Nonvested at September 30, 2018

 

2,962

 

$

77,404

 

$

26.13

 

(1) Grant date fair value in thousands

 

As of September 30, 2018, there was $64 thousand of total unrecognized compensation cost related to nonvested shares granted under the 2005 restricted stock grant plan.  The cost is expected to be recognized over a weighted-average period of 1.1 years. As of September 30, 2018, no additional shares are available for issuance under the restricted stock grant plan.

 

2009 Stock Award Plan

 

On May 13, 2009, the Company’s stockholders approved a stock award plan that provides for the granting of both incentive and nonqualified stock options and other share based awards.  Total shares issuable under the plan are 150,000.  There were 5,720 shares issued during the nine months ended September 30, 2018 and 6,575 shares were issued during the nine months ended September 30, 2017. There were 408 shares forfeited during the nine months ended September 30, 2018 and 951 shares were forfeited during the nine months ended September 30, 2017.

 

A summary of changes in the Company’s nonvested shares for the year follows:

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Weighted-Average

    

Fair

 

 

 

 

 

Grant-Date

 

Value

 

Nonvested Shares

 

Shares

 

   Fair Value   

 

Per Share

 

Nonvested at January 1, 2018

 

10,930

 

$

338,545

 

$

30.97

 

Granted

 

5,720

 

 

263,406

 

 

46.05

 

Vested

 

(2,448)

 

 

(74,504)

 

 

30.43

 

Forfeited

 

(408)

 

 

(15,154)

 

 

37.14

 

Nonvested at September 30, 2018

 

13,794

 

$

512,293

 

$

37.14

 

(1)

Grant date fair value in thousands

 

As of September 30, 2018, there was $480 thousand of total unrecognized compensation cost related to nonvested shares granted under the restricted stock grant plan.  The cost is expected to be recognized over a weighted-average period of  3.5 years. As of September 30, 2018, 127,218, shares are still available for issuance.

 

 

25


 

7.REPURCHASE AGREEMENTS

 

Repurchase agreements totaled $8.2 million at September 30, 2018. Of this, $5.2 million were overnight obligations and $3.0 million had terms extending through May 2021 and a weighted remaining average life of 1.6 years. The Company pledged agency and mortgage-backed securities with a carrying amount of $14.3 million to secure repurchase agreements as of September 30, 2018.

 

8.OTHER BORROWINGS

 

On July 20, 2015, the Company borrowed $5.0 million which had an outstanding balance of $2.8 million as of September 30, 2018. The term loan has a fixed interest rate of 5.02%, requires quarterly principal and interest payments, matures July 20, 2025 and is collateralized by Kentucky Bank stock.  The maturity schedule for the term loan as of September 30, 2018 is as follows (in thousands):

 

 

 

 

 

 

2018

    

$

124

 

2019

 

 

511

 

2020

 

 

537

 

2021

 

 

564

 

2022

 

 

593

 

Thereafter

 

 

512

 

 

 

$

2,841

 

 

 

9.FAIR VALUE MEASUREMENTS

 

ASC Topic 820, “Fair Value Measurements and Disclosures”, defines fair value, establishes a framework for measuring fair value, and sets forth disclosures about fair value measurements.  ASC Topic 825, “Financial Instruments”, allows entities to choose to measure certain financial assets and liabilities at fair value.  The Company has not elected the fair value option for any financial assets or liabilities.

 

ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  It also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.  This Topic describes three levels of inputs that may be used to measure fair value:

 

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

The Company used the following methods and significant assumptions to estimate the fair value:

 

Investment Securities:  The fair values for available for sale investment securities are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).  For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). 

 

 

 

 

26


 

Impaired Loans:  The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent third party real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans.

 

Net adjustments totaled $201 thousand the first nine months of 2018 and $68 for the first nine months of 2017 and resulted in a Level 3 classification of the inputs for determining fair value.  Net adjustments totaled $(9) thousand for the three months ended September 30, 2018 and $68 thousand for the three months ended September 30, 2017 and resulted in a Level 3 classification of the inputs for determining fair value

 

Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the allowance policy.  

 

Other Real Estate Owned:  Assets acquired through or instead of loan foreclosure and classified as other real estate owned “OREO” are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell.  Fair value is commonly based on recent real estate appraisals which are updated no less frequently than annually.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach with data from comparable properties.  Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments were $0 for both the nine months and three months ended September 30, 2018.  Such adjustments were $141 thousand for the nine months ended September 30,  2017 and $103 thousand for the three months ended September 30, 2017, and resulted in a Level 3 classification of the inputs for determining fair value.  Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

 

Mortgage Servicing Rights:  Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income, resulting in a Level 3 classification. 

 

Assets and Liabilities Measured on a Recurring Basis: 

 

Available for sale investment securities and trading assets are the Company’s only balance sheet items that meet the disclosure requirements for instruments measured at fair value on a recurring basis.  Disclosures are as follows in the tables below.

 

Fair Value Measurements at September 30, 2018 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Quoted Prices

    

 

    

 

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

Description

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

U.S. treasury notes

 

$

3,940

 

$

 —

 

$

3,940

 

$

 —

 

U. S. government agencies

 

 

31,921

 

 

 —

 

 

31,921

 

 

 —

 

States and municipals

 

 

70,955

 

 

 —

 

 

70,955

 

 

 —

 

Mortgage-backed - residential

 

 

126,706

 

 

 —

 

 

126,706

 

 

 —

 

Mortgage-backed-commercial

 

 

44,772

 

 

 —

 

 

44,772

 

 

 —

 

Equity securities

 

 

281

 

 

281

 

 

 —

 

 

 —

 

Total

 

$

278,575

 

$

281

 

$

278,294

 

$

 —

 

 

27


 

Fair Value Measurements at December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

Description

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

U.S. treasury notes

 

$

4,024

 

$

 —

 

$

4,024

 

$

 —

 

U. S. government agencies

 

 

41,705

 

 

 —

 

 

41,705

 

 

 —

 

States and municipals

 

 

90,135

 

 

 —

 

 

90,135

 

 

 —

 

Mortgage-backed - residential

 

 

130,377

 

 

 —

 

 

130,377

 

 

 —

 

Mortgage-backed - commercial

 

 

51,596

 

 

 —

 

 

51,596

 

 

 —

 

Equity securities

 

 

340

 

 

340

 

 

 —

 

 

 —

 

Total

 

$

318,177

 

$

340

 

$

317,837

 

$

 —

 

 

There were no transfers between level 1 and level 2 during 2018 or 2017.

 

Assets measured at fair value on a non-recurring basis are summarized below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at September 30, 2018 Using :

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Description

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

1-4 family Residential

 

$

127

 

 —

$

 —

 

$

127

 

 

 

 

 

 

 

 

 

 

 

 

 

       Other real estate owned, net:

 

 

 

 

 

 

 

 

 

 

 

             Residential

 

 

93

 

 —

 

 —

 

 

93

 

    Commercial

 

 

246

 

 —

 

 —

 

 

246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2017 Using :

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Description

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

$

183

 

 —

$

 —

 

$

183

 

Other real estate owned, net:

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

910

 

 —

 

 —

 

 

910

 

Commercial

 

 

200

 

 —

 

                 —

 

 

200

 

Mortgage servicing rights

 

 

1,323

 

 —

 

 —

 

 

1,323

 

 

Impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had a net carrying amount of $127 thousand, which includes a valuation allowance of $10 thousand as of September 30, 2018.  Impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had a net carrying amount of $183 thousand, with a valuation allowance of $23 thousand at December 31, 2017.    

 

 

28


 

Four additional loans were impaired at September 30, 2018 when compared to December 31, 2017 and resulted in additional provision for loan loss expense of $201 thousand for the nine months endedSeptember 30, 2018 and $0 for the three months ended September 30, 2018. One new loan became impaired during the nine months and three months ended September 30, 2017 which resulted in $68 thousand in additional provision for loan losses expense.  

 

Other real estate owned measured at fair value less costs to sell had a net carrying amount of $339 thousand, which is made up of the outstanding balance of $752 thousand, net of a valuation allowance of $413 thousand as of September 30, 2018. Other real estate owned which was measured at fair value less costs to sell, had a net carrying amount of $1.1 million, which was made up of the outstanding balance of $1.9 million, net of a valuation allowance of $777 thousand at December 31, 2017.   The Company recorded $0 in write-downs of other real estate owned properties for the nine months and three months ended September 30, 2018 and $141 thousand for the nine months ended and $103 thousand for the three months ended September 30, 2017.

 

At December 31 , 2017, impaired mortgage servicing rights, which are carried at the lower of cost or fair value, were carried at their fair value of $1.3 million, which was made up of the outstanding balance of $1.4 million, net of a valuation allowance of $56 thousand.  There were no impaired mortgage servicing rights as of September 30, 2018.   For the first nine months of 2018, the Company recorded a net recovery of prior write-downs of $56 thousand and $0 for the three months ended September 30, 2018.  For the nine months ended September 30, 2017, the Company recorded a net recovery of prior write-downs of $40 thousand and net reocveries of prior write-downs of $6 thousand for the three months ended September 30, 2017.

 

The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range

 

September 30, 2018

    

Fair

    

Valuation

    

Unobservable

    

(Weighted

 

(In thousands)

 

Value

 

Technique(s)

 

Input(s)

 

Average)

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

$

127

 

sales comparison

 

adjustment for differences between the comparable sales

 

0%-27%

(2)%

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Residential

 

93

 

sales comparison

 

adjustment for differences between the comparable sales

 

0%-16%

(6)%

 

 Commercial

 

246

 

income approach

 

capitalization rate

 

10%-10%

(10)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

Range

December 31, 2017

 

Fair

 

Valuation

 

Unobservable

 

(Weighted

(In thousands)

 

Value

 

Technique(s)

 

Input(s)

 

Average)

Impaired loans

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

1-4 family residential

$

183

 

sales comparison

 

adjustment for differences between the comparable sales

 

3%-27%

(15)%

Other real estate owned:

 

 

 

 

 

 

 

 

 

Residential

 

910

 

sales comparison

 

adjustment for differences between the comparable sales

 

0%-16%

(6)%

  Commercial

 

200

 

income approach

 

capitalization rate

 

10%-10%

(10)%

Mortgage Servicing Rights

 

1,323

 

discounted cash flow

 

constant prepayment rates

 

7%-25%

(10)%

 

29


 

Fair Value of Financial Instruments

 

The carrying amounts and estimated fair values of financial instruments, as of September 30, 2018 and December 31, 2017 are as follows:

 

September 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

26,097

 

$

26,097

 

$

 —

 

$

 —

 

$

26,097

 

Interest bearing time deposits

 

 

2,275

 

 

2,275

 

 

 —

 

 

 —

 

 

2,275

 

Securities available for sale

 

 

278,575

 

 

281

 

 

278,294

 

 

 —

 

 

278,575

 

Loans held for sale

 

 

3,699

 

 

 —

 

 

3,745

 

 

 —

 

 

3,745

 

Net Loans

 

 

677,539

 

 

 —

 

 

 —

 

 

669,317

 

 

669,317

 

Federal Home Loan Bank stock

 

 

7,034

 

 

 —

 

 

 —

 

 

 —

 

 

N/A

 

Interest receivable

 

 

4,138

 

 

 —

 

 

1,228

 

 

2,910

 

 

4,138

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

820,740

 

$

617,646

 

$

199,878

 

$

 —

 

$

817,524

 

Repurchase agreements

 

 

8,248

 

 

 —

 

 

8,280

 

 

 —

 

 

8,280

 

Short-term Federal Home Loan Bank advances

 

 

11,900

 

 

 —

 

 

11,900

 

 

 —

 

 

11,900

 

Long-term Federal Home Loan Bank advances

 

 

91,824

 

 

 —

 

 

91,377

 

 

 —

 

 

91,377

 

Note payable

 

 

2,841

 

 

        —

 

 

2,975

 

 

        —

 

 

2,975

 

Subordinated debentures

 

 

7,217

 

 

 —

 

 

 —

 

 

7,209

 

 

7,209

 

Interest payable

 

 

818

 

 

 —

 

 

804

 

 

14

 

 

818

 

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

39,172

 

$

39,172

 

$

 —

 

$

 —

 

$

39,172

 

Interest bearing time deposits

 

 

1,830

 

 

1,830

 

 

 —

 

 

 —

 

 

1,830

 

Securities available for sale

 

 

318,177

 

 

340

 

 

317,837

 

 

 —

 

 

318,177

 

Loans held for sale

 

 

1,231

 

 

 —

 

 

1,269

 

 

 —

 

 

1,269

 

Net Loans

 

 

640,815

 

 

 —

 

 

 —

 

 

639,421

 

 

639,421

 

Federal Home Loan Bank stock

 

 

7,034

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Interest receivable

 

 

3,951

 

 

 —

 

 

1,378

 

 

2,573

 

 

3,951

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

815,273

 

$

621,139

 

$

195,143

 

$

 —

 

$

816,282

 

Repurchase agreements

 

 

19,900

 

 

 —

 

 

19,968

 

 

 —

 

 

19,968

 

Short-term Federal Home Loan Bank advances

 

 

8,400

 

 

 —

 

 

8,393

 

 

 —

 

 

8,393

 

Long-term Federal Home Loan Bank advances

 

 

90,332

 

 

 —

 

 

86,899

 

 

 —

 

 

86,899

 

Note payable

 

 

3,321

 

 

 —

 

 

3,560

 

 

 —

 

 

3,560

 

Subordinated debentures

 

 

7,217

 

 

 —

 

 

 —

 

 

7,212

 

 

7,212

 

Interest payable

 

 

838

 

 

 —

 

 

825

 

 

13

 

 

838

 

 

30


 

The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

 

Cash and Cash Equivalents - The carrying amounts of cash and cash equivalents approximate fair values and are classified as Level 1.

 

Interest Bearing Deposits - The carrying amounts of interest bearing deposits approximate fair values and are classified as Level 1.

FHLB Stock - It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

 

Loans - Fair values of loans are estimated based on discounted cash flows of portfolios of loans with similar credit quality and financial characteristics including the type of loan, interest terms and repayment history. The Company calculates a fair value by using a net present value of scheduled cash flows methodology incorporating estimated maturities using estimated market discount rates. Estimated market discount rates are reflective of market rates for similarly offered products, market interest rate projections, credit spreads and prepayment assumptions. In accordance with ASU 2016-01, the fair value of loans as of September 30, 2018 are based on the notion of exit price.

 

The methods utilized to estimate the fair value of loans as of December 31, 2017 was measured using an entry price notion.

 

The fair value of mortgage loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.

 

Deposits - The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification.  The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date resulting in a Level 1 classification.  Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

 

Securities Sold Under Agreements to Repurchase and Other Borrowings - The carrying amounts of borrowings under repurchase agreements approximate their fair values resulting in a Level 2 classification.

 

The carrying amount of the Company’s variable rate borrowings approximate their fair values resulting in a Level 2 classification.

 

Federal Funds Purchased - The carrying amounts of federal funds purchased approximate fair values and are classified as Level 1.

 

FHLB Advances, Borrowings and Subordinated Debentures - The fair values of the Company’s FHLB advances and other borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

 

The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

 

Accrued Interest Receivable/Payable - The carrying amounts of accrued interest approximate fair value resulting in a Level 2 or Level 3 classification based on the level of the related asset/liability.

 

Off-balance Sheet Instruments - Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing.  The fair value of off-balance sheet instruments is not material.

 

31


 

Item 2 - MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Forward-Looking Statements

 

The following discussion provides information about the financial condition and results of operations of the Company and its subsidiaries as of the dates and periods indicated.  This discussion and analysis should be read in conjunction with the unaudited consolidated financial statements and Notes thereto appearing elsewhere in this report and the Management’s Discussion and Analysis in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.

 

This discussion contains forward-looking statements under the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties.  We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the federal securities laws. These statements are not historical facts, but rather statements based on our current expectations regarding our business strategies and their intended results and our future performance.  Forward-looking statements are preceded by terms such as “expects,” “believes,” “anticipates,” “intends,” “estimates,” “potential,” “may,” and similar expressions.

 

Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore, there can be no assurance that the forward-looking statements included herein will prove to be accurate.  Factors that could cause actual results to differ from the results discussed in the forward-looking statements include, but are not limited to:  economic conditions (both generally and more specifically in the markets, including the tobacco market and the thoroughbred horse industry, in which we and our Bank operate); competition for our subsidiary’s customers from other providers of financial and mortgage services; government legislation, regulation and monetary policy (which changes from time to time and over which we have no control); changes in interest rates (both generally and more specifically mortgage interest rates); ability to successfully gain regulatory approval when required; material unforeseen changes in the liquidity, results of operations, or financial condition of our subsidiary’s customers; adequacy of the allowance for losses on loans and the level of future provisions for losses on loans; future acquisitions, changes in technology, information security breaches or cyber security attacks involving the Company, it subsidiaries, or third-party service providers; and other risks detailed in our filings with the Securities and Exchange Commission, all of which are difficult to predict and many of which are beyond our control.

 

As a result of the uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results in the future may differ materially from those indicated herein.  You should not place undue reliance on any forward-looking statements made by us or on our behalf.  Our forward-looking statements are made as of the date of the report, and we undertake no obligation to republish revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

 

Summary

 

The Company recorded net income of $9.5 million, or $3.19 basic earnings and diluted earnings per share for the first nine months ended September 30, 2018 compared to $8.1 million or $2.74 basic earnings and diluted earnings per share for the nine month period ended September 30, 2017. The first nine months net earnings reflect an increase of $1.4 million, or 16.7%, compared to the same time period in 2017. The increase in net earnings is mostly attributed to an increase of $1.8 million, or 7.2%, in net interest income, a decrease of $974 thousand, or 9.0%, in non-interest income, an increase of $321 thousand, or 1.3%, in non-interest expense, and a decrease of $250 thousand, or 38.5%, for the provision for loan losses.  The decrease in non-interest income is mostly attributed to the sale of a branch building located in Winchester, Kentucky, to a non-banking real estate investor that was recorded in 2017. The sale was solely for the building and not for the loans or deposits associated with the branch. The sale of the building resulted in a pre-tax gain of approximately $1.2 million.  Absent the sale of the building, non-interest income would have increased $226 thousand from the same period one year ago.

 

Earnings for the three months ended September 30, 2018 were $3.3 million or $1.10 basic and diluted earnings per share compared to $2.6 million or $0.87 basic and diluted earnings per share for the three month period ended September 30, 2017. The earnings for the three month period in 2018 reflect an increase of 26.5% compared to the same time period in 2017.

 

32


 

For the nine months ended September 30, 2018 and compared to the nine months ended September 30, 2017, service charges increased $183 thousand, gain on the sale of loans decreased $165 thousand, and debit card interchange income increased $141 thousand. Salaries and benefits expense increased $441 thousand, legal and professional fees decreased $114 thousand and occupancy expenses increased $135 thousand.

 

For the three months ended September 30, 2018 and compared to the three months ended September 30, 2017, service charges increased $94 thousand, debit card interchange income increased $52 thousand, and gains on the sale of loans increased $57 thousand.  Salaries and benefits expense increased $184 thousand, legal and professional fees decreased $62 thousand, data processing expense increased $47 thousand and debit card expense decreased $33 thousand.  For the same three month comparison, repossession expense decreased $85 thousand.

 

Return on average assets was 1.21% for the nine months ended September 30, 2018 and 1.05% for the nine months ended September 30, 2017. Return on average assets was 1.25% for the three months ended September 30, 2018 and 1.01% for the three months ended September 30, 2017. Return on average equity was 12.67% for the nine month period ended September 30, 2018 and 11.16% for the nine month period ended September 30, 2017. Return on average equity was 12.95% for the three month period ended September 30, 2018 and 10.33% for the three month period ended September 30, 2017.

 

Securities available for sale decreased $39.6 million from $318.2 million at December 31, 2017 to $278.6 million at September 30, 2018.

 

Gross Loans increased $37.2 million from $648.5 million on December 31, 2017 to $685.7 million at September 30, 2018. The overall increase in loan balances from December 31, 2017 to September 30, 2018 is comprised of the following: an increase of $11.0 million in 1-4 family residential loans, an increase of $5.1 million in commercial loans, an increase of $6.8 million in multi-family residential loans, an increase of $4.1 million in agricultural loans, an increase of $2.6 million in non-farm and non-residential loans, an increase of $2.1 million in consumer loans, and an increase of $5.4 million in real-estate construction loans. Other loan balances decreased $47 thousand from December 31, 2017 to September 30, 2018.

 

Total deposits increased from $815.3 million on December 31, 2017 to $820.7 million on September 30, 2018, an increase of $5.4 million. Non-interest bearing demand deposit accounts increased $13.9 million from December 31, 2017 to September 30, 2018 while time deposits $250 thousand and over decreased $31.2 million and other interest bearing deposit accounts increased $22.8 million.

 

Public fund account balances decreased $36.6 million from December 31, 2017 to September 30, 2018. Public fund accounts typically decrease during the first three quarters of the year and increase during the last quarter of the year due to tax payments collected during the fourth quarter and then withdrawn from the Bank during the following months.

 

Borrowings from the Federal Home Loan Bank increased $5.0 million from December 31, 2017 to September 30, 2018.  Short-term borrowings increased $3.5 million while long-term borrowings increased $1.5 million during the nine month period.  Repurchase agreements decreased $11.7 million and the note payable decreased $480 thousand.

 

33


 

Net Interest Income

 

Net interest income is the difference between interest income earned on interest-earning assets and the interest expense paid on interest-bearing liabilities.

 

Net interest income was $26.8 million for the nine months ended September 30, 2018 compared to $25.0 million for the nine months ended September 30, 2017, an increase of 7.2%. Net interest income was $8.9 million for the three months ended September 30, 2018 compared to $8.4 million for the three months ended September 30, 2017, an increase of 6.1%.

 

The interest spread, excluding tax equivalent adjustments, was 3.48% for the first nine months of 2018 compared to 3.33% for the first nine months of 2017. For the first nine months in 2018, the yield on assets increased from 3.87% in 2017 to 4.12% in 2018, excluding tax equivalent adjustments. The yield on loans increased twenty-two basis points compared to the nine months ended September 30, 2017 from 4.71% to 4.93% for the nine months ended September 30, 2018. The yield on securities, excluding tax equivalent adjustments, increased from 2.35% during the first nine months of 2017 to 2.54% during the first nine months of 2018. The cost of liabilities was 0.63% for the first nine months in 2018 compared to 0.53% in 2017.

 

Year to date average loans, excluding overdrafts, increased $11.5 million, or 1.76% for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017. Loan interest income increased $2.2 million during the first nine months of 2018 compared to the first nine months of 2017. Year to date average total deposits increased from September 30, 2017 to September 30, 2018 by $18.6 million or 2.3%.  Year to date average interest bearing deposits decreased $6.3 million, or 1.1%, from September 30, 2017 to September 30, 2018. Deposit interest expense increased $866 thousand for the first nine months of 2018 compared to the same period in 2017. Year to date average borrowings, including repurchase agreements, decreased $6.6 million, or 5.1%, from September 30, 2017 to September 30, 2018.  Interest expense on borrowed funds, including repurchase agreements, increased $160 thousand for the first nine months of 2018 compared to the same period in 2017. Year to date average federal funds purchased increased $2.9 million.

 

The volume rate analysis for the nine months ended September 30, 2018 indicates that $411 thousand of the increase in loan interest income is attributable to an increase in loan volume and $135 thousand of the increase in securities interest income is attributable to an increase in the volume of our security portfolio. Further, an increase in loan rates caused an increase of $1.8 million in interest income and an increase in rates in our security portfolio contributed to an increase of

$489 thousand in securities interest income. The net effect to interest income was an increase of $2.8 million for the first nine months of 2018 compared to the same time period in 2017.

 

Also based on the following volume rate analysis for the nine months ended September 30, 2018, an increase in demand deposit interest rates resulted in $622 thousand additional interest expense, an increase in interest rates paid for savings deposits resulted in an additional $8 thousand in interest expense, and increases in interest rates for time deposits resulted in an increase of $449 thousand in interest expense. Further, an increase in rates for repurchase agreements and other borrowings resulted in $372 thousand additional expense.

 

The change in volume in deposits and borrowings was responsible for a $505 thousand decrease in interest expense, of which a decrease in time deposits resulted in a decrease of $214 thousand in interest expense, a decrease in repurchase agreements and other borrowings resulted in a decrease of $337 thousand in interest expense, and an increase in other borrowings resulted in an increase of $45 thousand in interest expense. The net effect to interest expense was an increase of $1.0 million. As a result, the increase in net interest income for the first nine months in 2018 is mostly attributed to rate increases in the Company’s loan and security portfolios.

 

The volume rate analysis for the three months ended September 30, 2018 indicates that $417 thousand of the increase in net interest income is attributable to growth in the Company’s balance sheet and an increase of $101 thousand is a result of changes in rates.

 

 

 

34


 

Changes in Interest Income and Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine Months Ended

 

 

 

2018 vs. 2017

 

 

 

Increase (Decrease) Due to Change in

 

(in thousands)

 

Volume

    

Rate

    

Net Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Loans

 

$

411

 

$

1,755

 

$

2,166

 

Investment Securities

 

 

135

 

 

489

 

 

624

 

Other

 

 

(165)

 

 

207

 

 

42

 

Total Interest Income

 

 

381

 

 

2,451

 

 

2,832

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Demand

 

 

 1

 

 

622

 

 

623

 

Savings

 

 

 —

 

 

 8

 

 

 8

 

Negotiable Certificates of Deposit and Other Time Deposits

 

 

(214)

 

 

449

 

 

235

 

Securities sold under agreements to repurchase and other borrowings

 

 

(337)

 

 

372

 

 

35

 

Federal Home Loan

 

 

 

 

 

 

 

 

 

 

Bank advances

 

 

45

 

 

80

 

 

125

 

Total Interest Expense

 

 

(505)

 

 

1,531

 

 

1,026

 

Net Interest Income

 

$

886

 

$

920

 

$

1,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

2018 vs. 2017

 

 

 

Increase (Decrease) Due to Change in

 

 

    

Volume

    

Rate

    

Net Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Loans

 

$

339

 

$

600

 

$

939

 

Investment Securities

 

 

  (63)

 

 

119

 

 

56

 

Other

 

 

(8)

 

 

     35

 

 

27

 

Total Interest Income

 

 

268

 

 

754

 

 

1,022

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

Demand

 

 

25

 

 

234

 

 

259

 

Savings

 

 

 —

 

 

 2

 

 

 2

 

Negotiable Certificates of Deposit and Other Time Deposits

 

 

(14)

 

 

197

 

 

183

 

Securities sold under agreements to repurchase and other borrowings

 

 

(142)

 

 

168

 

 

26

 

Federal Home Loan

 

 

 

 

 

 

 

 

 

 

Bank advances

 

 

(18)

 

 

   52

 

 

34

 

Total Interest Expense

 

 

(149)

 

 

653

 

 

504

 

Net Interest Income

 

$

417

 

$

101

 

$

518

 

Non-Interest Income

 

Non-interest income decreased $974 thousand for the nine months ended September 30, 2018, compared to the same period in 2017, to $9.8 million. Non-interest income increased $312 thousand for the three months ended September 30, 2018, compared to the three months ended September 30 2017, to $3.5 million.

 

Decreases to non-interest income for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017 include a decrease of $111 thousand in gains on the sale of securities, a decrease of $47 thousand in brokerage income, a decrease of $22 thousand in loan service fee income, a decrease of $165 thousand in gains on sale of loans, a decrease of $36 thousand in gains on trading assets and a decrease of $1.2 million in gain on bank premises which relates to the 2017 sale of a branch building.

 

35


 

The gain on the sale of loans decreased from $1.5 million during the first nine months of 2017 to $1.3 million during the first nine months of 2018, a decrease of $165 thousand.  For the three months ended September 30, the gain on the sale of loans increased from $415 thousand in 2017 to $472 thousand in 2018.

 

The volume of loans originated to sell during the first nine months of 2018 increased $863 thousand compared to the same time period in 2017. The volume of mortgage loan originations and sales is generally inverse to rate changes. A change in the mortgage loan rate environment can have a significant impact on the related gain on sale of mortgage loans. Loan service fee income, net of amortization and impairment expense, was $212 thousand for the nine months ended September 30, 2018 compared to $234 thousand for the nine months ended September 30, 2017, a decrease of $22 thousand. During the first nine months of 2018, the market value adjustment to the carrying value of the mortgage servicing right was a net recovery of prior write-downs of $56 thousand, as the fair value of this asset increased. During the first nine months of 2017, the market value adjustment to the carrying value of the mortgage servicing right asset was a net recovery of prior write-down of $40 thousand.

 

For the three months ended September 30, 2018, the market value adjustment to the carrying value of the mortgage serving right asset saw no change from the prior quarter, compared to a net recovery of prior write-down of $6 thousand during the third quarter of 2017.

 

 

Non-Interest Expense

 

Total non-interest expense increased $321 thousand for the nine month period ended September 30, 2018 compared to the same period in 2017. Total non-interest expense increased $182 thousand for the three month period ended September 30, 2018 compared to the three months ended September 30, 2017. Management continues to consider opportunities for branch expansion, and will also consider acquisition opportunities that help advance its strategic objectives, which would result in additional future non-interest expense.  Most recently, we announced in September our intention to construct a new full service branch in Lexington, KY which is anticipated to be complete in 2019.

 

For the comparable nine month periods, salaries and employees benefits expense increased $441 thousand, an increase of 3.3%. The number of full-time employee equivalent employees decreased from 236 at September 30, 2017 to 226 at September 30, 2018, a decrease of 10 full-time employee equivalent employees. For the three months ended September 30, 2018 compared to the three months ended September 30, 2017, salaries and employee benefits expense increased

$184 thousand, or 4.0%.

 

Occupancy expense increased $135 thousand to $3.0 million for the first nine months of 2018 compared to the same time period in 2017.  Occupancy expense was $955 thousand for the three months ended September 30, 2018 compared to $935 thousand for the three months ended September 30, 2016, an increase of $20 thousand.

 

Legal and professional fees decreased $114 thousand for the nine months ended September 30, 2018 compared to the first nine months in 2017 and decreased $62 thousand for the three months ended September 30, 2018 compared to the three months ended September 30, 2017. The reduction in legal and professional fees is mostly attributed to expenses being higher for the nine months ended September 30, 2017 due to the Company incurring additional expense related to acquiring the services of an outside firm to help the Company identify ways to become more efficient and profitable. 

 

Debit card expenses increased $15 thousand for the nine months ended September 30, 2018 compared to the first nine months of 2017 and decreased $33 thousand for the three months ended September 30, 2018 compared to the three months ended September 30, 2017. The year to date increase in debit card expense is attributed to an increase in debit card interchange activity which also resulted in increases in debit card interchange income as shown on the income statement. 

 

Repossession expense decreased $213 thousand for the first nine months ended September 30, 2018 compared to the same time period in 2017 and decreased $85 thousand for the three month period ended September 30, 2018 compared to the three months ended September 30, 2017. Repossession expenses are reported net of rental income earned on repossessed properties.

36


 

Income Taxes

 

The effective tax rate for the nine months ended September 30, 2018 was 12.3% compared to 19.1% in 2017. The effective tax rate for the three months ended September 30, 2018 was 12.8% compared to 18.0% in 2017. The effective tax rate is higher in 2017 due to lower tax rates in 2018.  On December 22, 2017, the “Tax Cuts and Jobs Act” was enacted into legislation.  As a result, the 2018 statutory tax rate for the Company is 21% compared to 34% in recent prior years.  These effective tax rates are less than the statutory rate as a result of the Company investing in tax-free securities, loans and other investments which generate tax credits for the Company.

 

The Company also has a captive insurance subsidiary which contributes to reducing taxable income. Income tax expense decreased $594 thousand for the nine months ended September 30, 2018 compared to the first nine months in 2017. Tax- exempt interest income decreased $423 thousand for the first nine months of 2018 compared to the first nine months of 2017. Further, for the first nine months of 2018, the Company had tax credits totaling $416 thousand for investments made in low income housing projects compared to similar tax credits of $416 thousand for the first nine months of 2017.

 

As part of normal business, the Bank typically makes tax free loans to select municipalities in our market and invests in selected tax free securities, primarily in the Commonwealth of Kentucky. In making these investments, the Company considers the overall impact to managing our net interest margin, credit worthiness of the underlying issuer and the favorable impact on our tax position.

 

For the nine months ended September 30, 2018, the Company averaged $62 million in tax free securities and $38 million in tax free loans. As of September 30, 2018, the weighted average remaining maturity for the tax free securities is 121 months, while the weighted average remaining maturity for the tax free loans is 152 months.

 

Liquidity and Funding

 

Liquidity is the ability to meet current and future financial obligations. The Company’s primary sources of funds consist of deposit inflows, loan repayments, maturities and sales of investment securities and Federal Home Loan Bank borrowings.

 

Liquidity risk is the possibility that we may not be able to meet our cash requirements in an orderly manner. Management of liquidity risk includes maintenance of adequate cash and sources of cash to fund operations and to meet the needs of borrowers, depositors and creditors. Excess liquidity has a negative impact on earnings as a result of the lower yields on short-term assets.

 

Cash and cash equivalents were $26.1 million as of September 30, 2018 compared to $39.2 million at December 31, 2017. The decrease in cash and cash equivalents is attributed to a decrease of $12.9 million in cash and due from banks and a decrease of $135 thousand in federal funds sold. The decrease in cash and cash equivalents is mostly attributed to deposit balances being greater at December 31 for our public entity depositors due to the recent collection of tax revenues.  As the tax dollars are disbursed throughout the year, the balances for these depositors will decrease resulting in a decrease in the Company’s cash and cash equivalents.

 

In addition to cash and cash equivalents, the securities portfolio provides an important source of liquidity. Securities available for sale totaled $278.6 million at September 30, 2018 compared to $318.2 million at December 31, 2017.  The securities available for sale and trading assets are available to meet liquidity needs on a continuing basis. However, we expect our customers’ deposits to be adequate to meet our funding demands.

 

Generally, we rely upon net cash inflows from financing activities, supplemented by net cash inflows from operating activities, to provide cash used in our investing activities. As is typical of many financial institutions, significant financing activities include deposit gathering and the use of short-term borrowings, such as federal funds purchased and securities sold under repurchase agreements along with long-term debt. Our primary investing activities include purchasing investment securities and loan originations.

 

37


 

For the first nine months of 2018, deposits increased $5.5 million compared to December 31, 2017. The Company’s borrowed funds from the Federal Home Loan Bank increased $5.0 million from December 31, 2017 to September 30, 2018, and total repurchase agreements decreased $11.7 million from December 31, 2017 to September 30, 2018.

 

Management is aware of the challenge of funding sustained loan growth. Therefore, in addition to deposits, other sources of funds, such as Federal Home Loan Bank advances, may be used. We rely on Federal Home Loan Bank advances for both liquidity and asset/liability management purposes. These advances are used primarily to fund long- term fixed rate residential mortgage loans. As of September 30, 2018, we have sufficient collateral to borrow an additional $69 million from the Federal Home Loan Bank.

 

In addition, as of September 30, 2017, $38 million is available in overnight borrowing through various correspondent banks and the Company has access to an additional $151 million in brokered deposits. In light of this, management believes there is sufficient liquidity to meet all reasonable borrower, depositor and creditor needs in the present economic environment.

 

Capital Requirements

 

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements.

 

Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company and Bank capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors.

 

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the following table) of Total and Tier I capital, including Common Equity Tier 1 Capital, (as defined in the applicable banking regulations) to risk-weighted assets (as defined), and of Tier I capital to average assets (as defined).  Management believes, as of September 30, 2018 and December 31, 2017, that the Company and the Bank meet all capital adequacy requirements to which they are subject.

 

The most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.  To be categorized as well capitalized, the Bank must maintain minimum Total risk-based, Tier I risk-based, Common Equity Tier 1 risk based and Tier I leverage ratios as set forth in the following table. There are no conditions or events since that notification that management believes have changed the institution’s category.

 

In July 2013, the FDIC and the other federal bank regulatory agencies issued a final rule that revised their leverage and risk-based capital requirements and the method of calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision and certain provisions of the Dodd-Frank Act.

 

Among other things, the rule establishes a new common equity Tier 1 minimum capital requirement (4.5% of risk- weighted assets), increases the minimum Tier 1 capital to risk-based assets requirement (from 4% to 6% of risk-weighted assets) and assigns a higher risk weight (150%) to exposures that are more than 90 days past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property. The final rule also requires unrealized gains and losses on certain “available-for-sale” securities holdings to be included for purposes of calculating regulatory capital requirement unless a one-time opt-in or opt-out is exercised, which the Company did opt-out of. 

 

The rule limits a banking organization’s capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements.

 

38


 

The capital conservation buffer was 1.875% at September 30, 2018 and the Company is in compliance with the capital conservation buffer.  The final rule became effective for the Bank on January 1, 2016.  In accordance with the final rule, the capital conservation buffer requirement began being phased in beginning January 1, 2016 and will continue through January 1, 2019, when the full capital conservation buffer requirement will be effective. The Company’s and the Bank’s actual amounts and ratios, exclusive of the capital conservation buffer, are presented in the table below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

 

 

 

 

Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Under Prompt

 

 

 

 

 

 

 

 

For Capital

 

Corrective

 

 

 

Actual

 

Adequacy Purposes

 

Action Provisions

 

 

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

 

 

(Dollars in Thousands)

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to Risk-Weighted Assets)

 

$

109,316

 

15.3

%  

$

57,331

 

8.0

%  

 

N/A

 

N/A

 

Tier I Capital (to Risk-Weighted Assets)

 

 

101,037

 

14.1

 

 

42,998

 

6.0

 

 

N/A

 

N/A

 

Common Equity Tier 1 Capital (to Risk-Weighted Assets)

 

 

94,037

 

13.1

 

 

32,248

 

4.5

 

 

N/A

 

N/A

 

Tier I Capital (to Average Assets)

 

 

101,037

 

9.7

 

 

41,486

 

4.0

 

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to Risk-Weighted Assets)

 

$

104,377

 

14.5

%  

$

57,492

 

8.0

%  

$

71,865

 

10.0

%

Tier I Capital (to Risk-Weighted Assets)

 

 

96,098

 

13.4

 

 

43,119

 

6.0

 

 

57,492

 

8.0

 

Common Equity Tier 1 Capital (to Risk-Weighted Assets)

 

 

96,098

 

13.4

 

 

32,339

 

4.5

 

 

46,712

 

6.5

 

Tier I Capital (to Average Assets)

 

 

96,098

 

9.3

 

 

43,119

 

4.0

 

 

51,833

 

5.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to Risk-Weighted Assets)

 

$

101,896

 

14.9

%  

$

54,599

 

8.0

%  

 

N/A

 

N/A

 

Tier I Capital (to Risk-Weighted Assets)

 

 

94,092

 

13.8

 

 

40,949

 

6.0

 

 

N/A

 

N/A

 

Common Equity Tier 1 Capital (to Risk-Weighted Assets)

 

 

87,092

 

12.8

 

 

30,712

 

4.5

 

 

N/A

 

N/A

 

Tier I Capital (to Average Assets)

 

 

94,092

 

9.2

 

 

40,754

 

4.0

 

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank Only

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Capital (to Risk-Weighted Assets)

 

$

99,688

 

14.6

%  

$

54,581

 

8.0

%  

$

68,226

 

10.0

%

Tier I Capital (to Risk-Weighted Assets)

 

 

91,884

 

13.5

 

 

40,936

 

6.0

 

 

54,581

 

8.0

 

Common Equity Tier 1 Capital (to Risk-Weighted Assets)

 

 

91,884

 

13.5

 

 

30,702

 

4.5

 

 

44,347

 

6.5

 

Tier I Capital (to Average Assets)

 

 

91,884

 

9.0

 

 

40,669

 

4.0

 

 

50,836

 

5.0

 

 

Non-Performing Assets

 

As of September 30, 2018, our non-performing assets totaled $2.7 million or 0.25% of assets compared to $3.8 million or 0.36% of assets at December 31, 2017 (See table below).  The Company experienced a decrease of $125 thousand in non-accrual loans from December 31, 2017 to September 30, 2018.  As of September 30, 2018, non-accrual loans include $214 thousand in loans secured by commercial properties, $508 thousand in loans secured by 1-4 family residential properties, $225 thousand in loans secured by non-farm and non-residential properties, $91 thousand in loans secured by farmland and $30 thousand in consumer loans.

 

Loans secured by real estate composed 75.5% of the non-performing, non-accrual loans as of September 30, 2018 and 99.1% as of December 31, 2017. Forgone interest income on non-accrual loans totaled $73 thousand for the first nine months of 2018 compared to forgone interest of $63 thousand for the same time period in 2017.  Accruing loans that are contractually 90 days or more past due as of September 30, 2018 totaled $608 thousand compared to $231 thousand at December 31, 2017, an increase of $377 thousand.

 

39


 

Total nonperforming and restructured loans increased $252 thousand from December 31, 2017 to September 30, 2018. The increase in non-performing loan balances contributed to the increase in the ratio of nonperforming and restructured loans to loans which increased two basis points to 0.24% from December 31, 2017 to September 30, 2018.

 

In addition, the amount the Company has recorded as other real estate owned decreased $1.4 million from

December 31, 2017 to September 30, 2018. As of September 30, 2018, the amount recorded as other real estate owned totaled $1.0 million compared to $2.4 million at December 31, 2017. During the first nine months of 2018, $201 thousand in loan balances were foreclosed upon and added to other real estate properties while $1.7 million in other real estate properties were sold. The allowance as a percentage of non-performing and restructured loans and other real estate owned increased from 202% at December 31, 2017 to 306% at September 30, 2018.

 

Nonperforming and Restructured Assets

 

 

 

 

 

 

 

 

 

 

    

9/30/2018

    

12/31/2017

 

 

 

(in thousands)

 

Non-accrual Loans

 

$

1,091

 

$

1,193

 

Accruing Loans which are Contractually past due 90 days or more

 

 

585

 

 

231

 

Accruing Troubled Debt Restructurings

 

 

 —

 

 

 —

 

Total Nonperforming and Restructured Loans

 

 

1,676

 

 

1,424

 

Other Real Estate

 

 

1,004

 

 

2,404

 

Total Nonperforming and Restructured Loans and Other Real Estate

 

$

2,680

 

$

3,828

 

Nonperforming and Restructured Loans as a Percentage of Loans

 

 

0.24

%  

 

0.22

%

Nonperforming and Restructured Loans and Other Real Estate as a Percentage of Total Assets

 

 

0.25

%  

 

0.36

%

Allowance as a Percentage of Period-end Loans

 

 

1.20

%  

 

1.19

%

Allowance as a Percentage of Non-performing and Restructured Loans and Other Real Estate

 

 

306

%  

 

202

%

 

We maintain a “watch list” of agricultural, commercial, real estate mortgage, and real estate construction loans and review those loans at least quarterly but more often if needed.  Generally, assets are designated as “watch list” loans to ensure more frequent monitoring.  If we determine that there is serious doubt as to performance in accordance with original terms of the contract, then the loan is generally downgraded and often placed on non-accrual status.

 

We review and evaluate nonaccrual loans, past due loans, and loans graded substandard or worse on a regular basis to determine if the loan should be evaluated for impairment and whether specific allocations are needed.

 

Provision for Loan Losses

 

The loan loss provision for the first nine months of 2018 was $400 thousand compared to $650 thousand for the first nine months of 2017.  The loan loss provision for the three months ended September 30, 2018 was $150 thousand compared to $100 thousand for the three months ended September 30, 2017.  The decrease in the total loan loss provision during the first nine months of 2018 compared to the same time period in 2017 is attributed to stable loan credit quality and net recoveries of prior charge-offs totaling $82 thousand for the year. The allowance for loan losses as a percentage of loans was 1.20% at September 30, 2018 compared to 1.19% at September 30, 2017.

 

Management evaluates the loan portfolio by reviewing the historical loss rate for each respective loan type and assigns risk multiples to certain categories to account for qualitative factors including current economic conditions. The average loss rates are reviewed for trends in the analysis, as well as comparisons to peer group loss rates.

 

Management makes allocations within the allowance for loan losses for specifically classified loans regardless of loan amount, collateral or loan type. Loan categories are evaluated utilizing subjective factors in addition to the historical loss calculations to determine a loss allocation for each of those types.

 

40


 

 

As this analysis, or any similar analysis, is an imprecise measure of loss, the allowance is subject to ongoing adjustments. Therefore, management will often take into account other significant factors that may be necessary or prudent in order to reflect probable incurred losses in the total loan portfolio.

 

Nonperforming loans and restructured loans increased $252 thousand from December 31, 2017 to $1.7 million at September 30, 2018.  The Company recorded net recoveries of $79 thousand for the nine months ended September 30, 2018 compared to net charge-offs of $436 thousand for the nine months ended September 30, 2017.  During the first nine months of 2018, the Company recorded recoveries of $368 for two loans which were charged-off in a prior year.  Future levels of charge-offs will be determined by the particular facts and circumstances surrounding individual loans.

 

Based on the above information, management believes the current loan loss allowance is sufficient to meet probable incurred loan losses.

 

Loan Losses

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

(in thousands)

 

 

    

 

2018

    

 

2017

 

Balance at Beginning of Period

 

$

7,720

 

$

7,541

 

Amounts Charged-Off:

 

 

 

 

 

 

 

Commercial

 

 

 —

 

 

35

 

1-4 family residential

 

 

91

 

 

203

 

Non-farm & non-residential

 

 

 —

 

 

78

 

Consumer and other

 

 

779

 

 

810

 

Total Charged-off Loans

 

 

870

 

 

1,126

 

Recoveries on Amounts Previously Charged-off:

 

 

 

 

 

 

 

    Commercial

 

 

 6

 

 

17

 

Real Estate Construction

 

 

 —

 

 

 1

 

1-4 family residential

 

 

266

 

 

 8

 

Multi-family residential

 

 

 9

 

 

10

 

Agricultural

 

 

149

 

 

47

 

Consumer and other

 

 

519

 

 

607

 

Total Recoveries

 

 

949

 

 

690

 

Net Charge-offs (Recoveries)

 

 

(79)

 

 

436

 

Provision for Loan Losses

 

 

400

 

 

650

 

Balance at End of Period

 

 

8,199

 

 

7,755

 

Loans

 

 

 

 

 

 

 

Average

 

 

664,281

 

 

652,387

 

At September 30,

 

 

685,738

 

 

648,965

 

As a Percentage of Average Loans:

 

 

 

 

 

 

 

Net Charge-offs for the period

 

 

(0.01)

%

 

0.07

%

Provision for Loan Losses for the period

 

 

0.06

%

 

0.10

%

Allowance as a Multiple of Net Charge-offs annualized

 

 

(77.8)

 

 

13.3

 

 

 

 

 

41


 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

(in thousands)

 

 

    

2018

    

2017

 

Balance at Beginning of Period:

 

$

8,184

 

$

7,958

 

Amounts Charged-Off:

 

 

 

 

 

 

 

Commercial

 

 

 —

 

 

20

 

1-4 family residential

 

 

28

 

 

170

 

Non-farm & non-residential

 

 

 —

 

 

78

 

Consumer and other

 

 

273

 

 

240

 

Total Charged-off Loans

 

 

301

 

 

508

 

Recoveries on Amounts Previously Charged-off:

 

 

 

 

 

 

 

    Commercial

 

 

 —

 

 

 2

 

1-4 family residential

 

 

 4

 

 

 3

 

Multi-family residential

 

 

 3

 

 

 3

 

Agricultural

 

 

 3

 

 

19

 

Consumer and other

 

 

156

 

 

178

 

Total Recoveries

 

 

166

 

 

205

 

Net Charge-offs

 

 

135

 

 

303

 

Provision for Loan Losses

 

 

150

 

 

100

 

Balance at End of Period

 

 

8,199

 

 

7,755

 

Loans

 

 

 

 

 

 

 

Average

 

 

679,975

 

 

647,103

 

At September 30,

 

 

685,738

 

 

648,965

 

As a Percentage of Average Loans:

 

 

 

 

 

 

 

Net Charge-offs (Recoveries) for the period

 

 

0.02

%

 

0.05

%

Provision for Loan Losses for the period

 

 

0.02

%

 

0.02

%

Allowance as a Multiple of Net Charge-offs annualized

 

 

15.2

 

 

6.4

 

 

Item 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Asset/Liability management control is designed to ensure safety and soundness, maintain liquidity and regulatory capital standards, and achieve acceptable net interest income.  Management considers interest rate risk to be the most significant market risk since a bank’s net income is largely dependent on net interest income.  Our exposure to market risk is reviewed on a regular basis by the Asset/Liability Committee.  Interest rate risk is the potential of economic losses due to future interest rate changes. 

 

These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair market values.  The objective is to measure the effect on net interest income and to adjust the balance sheet to minimize the inherent risk, while at the same time, maximize income.

 

Management realizes certain risks are inherent and that the goal is to identify and minimize the risks.  The primary tools used by management are interest rate shock and economic value of equity (EVE) simulations. 

 

Using interest rate shock simulations, the following table depicts the change in net interest income resulting from 100 and 300 basis point changes in rates on the Company’s interest earning assets and interest bearing liabilities.

 

The projections are based on balance sheet growth assumptions and repricing opportunities for new, maturing and adjustable rate amounts.  As of September 30, 2018, the projected percentage changes are within limits approved by our Board of Directors (“Board”).

 

Although management does analyze and monitor the projected percentage change in a declining interest rate environment, due to the current rate environment many of the current deposit rates cannot decline an additional 100 basis points.  Therefore, management places more emphasis in the rising rate environment scenarios.  Similar to prior periods, this period’s volatility is comparable in each rate shock simulation when compared to the same period a year ago.

 

 

 

42


 

The projected net interest income report summarizing our interest rate sensitivity as of September 30, 2018 is as follows:

 

PROJECTED NET INTEREST INCOME

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in basis points:

    

- 100

    

Rates

    

+ 100

    

+ 300

 

Year One (10/18-9/19)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income percentage change

 

 

(2.1)

%  

 

N/A

 

0.3

%  

 

0.9

%

Board approved limit

 

 

>(4.0)

%  

 

N/A

 

>(4.0)

%  

 

>(10.0)

%

 

The projected net interest income report summarizing the Company’s interest rate sensitivity as of September 30, 2017 is as follows:

 

PROJECTED NET INTEREST INCOME

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Level

 

 

 

 

 

 

Change in basis points:

    

- 100

    

Rates

 

+ 100

    

+ 300

 

Year One (10/17-9/18)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income percentage change

 

 

(2.5)

%  

 

N/A

 

(0.2)

%  

 

(0.5)

%

Board approved limit

 

 

>(4.0)

%

 

N/A

 

>(4.0)

%

 

>(10.0)

%

 

Projections from September 30, 2018 and September 30, 2017, year one reflected declines of 2.1% and 2.5% in net interest income assuming rates were to decline 100 basis points.  Assuming an increase in rates of 100 basis points, projections  reflected a 0.3% increase in net interest income as of September 30, 2018 and a 0.2% decrease as of September 30, 2017.

 

EVE applies discounting techniques to future cash flows to determine the present value of assets, liabilities, and therefore equity.  Based upon applying these techniques to the September 30, 2018, balance sheet, a 100 basis point decrease in rates results in a 2.9% decrease in EVE.  A 100 basis point increase in rates results in a 0.4% increase in EVE.  These are within the Board approved limits.

 

Item 4 - CONTROLS AND PROCEDURES

 

As of the end of the period covered by this report, and pursuant to Rule 13a-15(b) of the Securities Exchange Act of 1934 (“Exchange Act”), our management, including the Chief Executive Officer and the Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as that term is defined in Rule 13a-15(e) of the Exchange Act).  Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective, in all material respects, to ensure that information required to be disclosed in the reports the Company files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required.

 

We also conducted an evaluation of internal control over financial reporting to determine whether any changes occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Based on this evaluation, there has been no such change during the quarter covered by this report.

 

Our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.

 

43


 

Part II - Other Information

 

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

 

ISSUER PURCHASES OF EQUITY SECURITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

 

 

 

(c) Total Number

 

(d) Maximum Number

 

 

 

Total

 

(b)

 

of Shares (or Units)

 

(or Approximate Dollar

 

 

 

Number of

 

Average

 

Purchased as Part

 

Value) of Shares (or

 

 

 

Shares (or

 

Price Paid

 

of Publicly

 

Units) that May Yet Be

 

 

 

Units)

 

Per Share

 

Announced Plans

 

Purchased Under the

 

Period

    

Purchased

    

(or Unit)

    

Or Programs

    

Plans or Programs

 

7/1/18-7/31/18

 

 —

 

$

 —

 

 —

 

100,912 shares

 

 

 

 

 

 

 

 

 

 

 

 

8/1/18-8/31-18

 

 —

 

 

 —

 

 —

 

100,912 shares

 

 

 

 

 

 

 

 

 

 

 

 

9/1/18-9/30/18

 

 —

 

 

 —

 

 —

 

100,912 shares

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 —

 

$

 —

 

 —

 

100,912 shares

 

 

On October 25, 2000, we announced that our Board approved a stock repurchase program and authorized the Company to purchase up to 100,000 shares of its outstanding common stock.  On November 11, 2002, the Board approved and authorized the Company’s repurchase of an additional 100,000 shares.  On May 20, 2008, the Board of Directors approved and authorized the Company to purchase an additional 100,000 shares.  On May 17, 2011, the Board approved and authorized the Company’s repurchase of an additional 100,000 shares.  On November 18, 2016, the Board of Directors approved and authorized the Company’s repurchase of an additional 50,000 shares.  Shares will be purchased from time to time in the open market depending on market prices and other considerations.  Through September 30, 2018, 349,088 shares have been purchased.

 

 

 

 

 

 

 

 

44


 

Item 6.     Exhibits

 

Ay

 

 

2.1

 

Agreement and Plan of Merger with Peoples Bancorp of Sandy Hook is incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K dated and filed February 24, 2006.

 

 

 

2.2

 

Agreement and Plan of Share Exchange with Madison Financial Corporation is incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K dated and filed January 21, 2015.

 

 

 

3.1

 

Amended and Restated Articles of Incorporation of the Registrant are incorporated by reference to Exhibit 3.1 of the Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2000 and filed May 15, 2000.

 

 

 

3.2

 

Bylaws of the Registrant are incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K dated and filed November 21, 2007.

 

 

 

3.3

 

Articles of Amendment to Amended and Restated Articles of Incorporation of the Registrant are incorporated by reference to Exhibit 3.3 of the Registrant’s Annual Report of Form 10-K for the period ended December 31, 2005 and filed March 29, 2006.

 

 

 

31.1

 

Certifications of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

31.2

 

Certifications of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

 

 

 

32

 

Certifications of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

       101 INS XBRL Instance Document

 

       101 SCH XBRL Taxonomy Extension Scheme Document

 

       101 CAL XBRL Taxonomy Extension Calculation Linkbase Document

 

       101 DEF XBRL Taxonomy Extension Definition Linkbase Document

 

       101 LAB XBRL Taxonomy Extension Label Linkbase Document

 

       101 PRE XBRL Taxonomy Extension Presentation Linkbase Document   

 

45


 

SIGNATURES

 

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

 

 

    

KENTUCKY BANCSHARES, INC.

 

 

 

 

Date

11/8/18

 

 /s/Louis Prichard

 

 

 

 Louis Prichard, President and C.E.O.

 

 

 

 

Date

11/8/18

 

 /s/Gregory J. Dawson

 

 

 Gregory J. Dawson, Chief Financial Officer

 

 

46