Attached files

file filename
EX-32.2 - EX-32.2 - TEB Bancorp, Inc.tbba-20200331ex322683bcf.htm
EX-32.1 - EX-32.1 - TEB Bancorp, Inc.tbba-20200331ex3217cc050.htm
EX-31.2 - EX-31.2 - TEB Bancorp, Inc.tbba-20200331ex312c94a75.htm
EX-31.1 - EX-31.1 - TEB Bancorp, Inc.tbba-20200331ex311684358.htm

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 

 

 

Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

 

For the quarterly period ended March 31, 2020

 

 

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 No. 000-56049

 

TEB Bancorp, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Maryland

83-2040340

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification Number)

 

 

2290 N Mayfair Road, Wauwatosa, WI

53226

(Address of Principal Executive Offices)

(Zip Code)

 

414-476-6434

(Registrant’s telephone number)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

 

 

 

 

 

Title of each class

    

Trading
Symbol(s)

    

Name of each exchange on which registered

None

 

 

 

 

 

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 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 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 ☒

 

As of May 13, 2020, 2,624,343 shares of the Registrant’s common stock, par value $0.01 per share, were issued and outstanding.

 

 

 

 

 

 

 

 

Page

Part I. Financial Information 

 

 

 

Item 1. 

Condensed Consolidated Financial Statements

 

 

 

 

Condensed Consolidated Balance Sheets as of March 31, 2020 (Unaudited) and June 30, 2019

1

 

 

 

 

Condensed Consolidated Statements of Operations for the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

2

 

 

 

 

Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

3

 

 

 

 

Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

4

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2020 and 2019 (Unaudited)

5

 

 

 

 

Notes to Condensed Consolidated Financial Statements

6

 

 

 

Item 2. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

30

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures about Market Risk

42

 

 

 

Item 4. 

Controls and Procedures

42

 

 

Part II. Other Information 

 

Item 1. 

Legal Proceedings  

42

 

 

 

Item 1A. 

Risk Factors

42

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

42

 

 

 

Item 3. 

Defaults upon Senior Securities

42

 

 

 

Item 4. 

Mine Safety Disclosures

42

 

 

 

Item 5. 

Other Information

43

 

 

 

Item 6. 

Exhibits

43

 

 

 

 

Signature Page

44

 

 

 

 

Part I Financial Information

Item 1 Financial Statements

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

As of March 31, 2020 (Unaudited) and June 30, 2019

 

 

 

 

 

 

 

 

    

March 31, 2020

    

June 30, 2019

ASSETS 

 

 

 

 

 

 

Cash and due from banks

 

$

2,176,907

 

$

4,617,976

Federal funds sold

 

 

2,906,986

 

 

1,012,794

Cash and cash equivalents

 

 

5,083,893

 

 

5,630,770

 

 

 

 

 

 

 

Interest bearing deposits in banks

 

 

457,151

 

 

3,674,015

Available for sale securities - stated at fair value

 

 

22,378,822

 

 

20,542,118

Loans, less allowance for loan losses of $1,303,434 and $1,293,965 at March 31, 2020 and June 30, 2019, respectively

 

 

245,245,987

 

 

259,873,403

Loans held for sale

 

 

10,187,579

 

 

7,079,548

Other real estate owned, net

 

 

3,302,148

 

 

4,080,401

Premises and equipment, net

 

 

8,003,028

 

 

8,165,274

Federal Home Loan Bank stock

 

 

1,237,500

 

 

2,061,000

Accrued interest receivable and other assets

 

 

1,619,802

 

 

1,141,686

TOTAL ASSETS

 

$

297,515,910

 

$

312,248,215

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

LIABILITIES

 

 

  

 

 

  

Deposits

 

 

  

 

 

  

Demand

 

$

75,089,833

 

$

77,414,345

Savings and NOW

 

 

70,001,749

 

 

70,385,843

Certificates of deposit

 

 

94,711,457

 

 

86,761,271

Total Deposits

 

 

239,803,039

 

 

234,561,459

Federal Home Loan Bank borrowings

 

 

24,500,000

 

 

44,200,000

Advance payments by borrowers for property taxes and insurance

 

 

1,516,354

 

 

3,197,095

Accrued interest payable and other liabilities

 

 

6,185,465

 

 

5,882,086

Total Liabilities

 

 

272,004,858

 

 

287,840,640

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

  

 

 

  

Preferred stock ($0.01 par value, 5,000,000 authorized, no shares issued or outstanding as of March 31, 2020 and June 30, 2019, respectively)

 

 

 —

 

 

 —

Common stock ($0.01 par value, 20,000,000 authorized, 2,624,343 issued and outstanding as of March 31, 2020 and June 30, 2019)

 

 

26,243

 

 

26,243

Additional paid in capital

 

 

11,319,328

 

 

11,319,328

Retained earnings

 

 

16,909,132

 

 

15,910,369

Accumulated other comprehensive loss

 

 

(2,743,651)

 

 

(2,848,365)

Total Stockholders’ Equity

 

 

25,511,052

 

 

24,407,575

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

297,515,910

 

$

312,248,215

 

See accompanying notes to condensed consolidated financial statements

1

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

 

March 31, 

 

March 31, 

 

    

2020

    

2019

    

2020

    

2019

INTEREST AND DIVIDEND INCOME

 

 

  

 

 

  

 

 

  

 

 

  

Interest and fees on loans

 

$

2,731,711

 

$

2,925,560

 

$

8,493,397

 

$

8,785,694

Interest and dividends on investment securities

 

 

168,055

 

 

183,775

 

 

499,135

 

 

529,658

Interest on federal funds sold

 

 

6,494

 

 

8,375

 

 

40,110

 

 

20,468

Interest on deposits in banks

 

 

542

 

 

831

 

 

8,044

 

 

2,093

Total Interest Income

 

 

2,906,802

 

 

3,118,541

 

 

9,040,686

 

 

9,337,913

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

  

 

 

  

 

 

  

 

 

  

Interest on deposits

 

 

472,799

 

 

378,016

 

 

1,406,752

 

 

1,101,341

Interest on Federal Home Loan Bank borrowings

 

 

74,211

 

 

346,062

 

 

367,509

 

 

853,994

Interest on federal funds purchased

 

 

86

 

 

155

 

 

143

 

 

255

Total Interest Expense

 

 

547,096

 

 

724,233

 

 

1,774,404

 

 

1,955,590

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision for loan losses

 

 

2,359,706

 

 

2,394,308

 

 

7,266,282

 

 

7,382,323

Provision for loan losses

 

 

85,000

 

 

 —

 

 

85,000

 

 

 —

Net interest income after provision for loan losses

 

 

2,274,706

 

 

2,394,308

 

 

7,181,282

 

 

7,382,323

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-INTEREST INCOME

 

 

  

 

 

  

 

 

  

 

 

  

Service fees on deposits

 

 

100,580

 

 

107,239

 

 

340,128

 

 

351,739

Service fees on loans

 

 

67,750

 

 

37,738

 

 

172,083

 

 

193,936

Gain on sales of mortgage loans

 

 

837,130

 

 

260,813

 

 

3,024,852

 

 

882,595

Income on sale of uninsured products

 

 

92,140

 

 

80,823

 

 

262,652

 

 

222,733

Gain (loss) on sale of other real estate owned

 

 

3,163

 

 

(23,265)

 

 

112,871

 

 

(23,265)

Other income

 

 

3,663

 

 

10,070

 

 

16,261

 

 

26,578

Total Non-Interest Income

 

 

1,104,426

 

 

473,418

 

 

3,928,847

 

 

1,654,316

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-INTEREST EXPENSES

 

 

  

 

 

  

 

 

  

 

 

  

Compensation and benefits

 

 

2,050,377

 

 

1,851,693

 

 

6,241,503

 

 

5,493,052

Occupancy

 

 

500,856

 

 

501,947

 

 

1,483,774

 

 

1,466,062

Advertising

 

 

49,176

 

 

49,176

 

 

183,374

 

 

212,755

Data processing services

 

 

263,335

 

 

310,542

 

 

835,149

 

 

911,074

FDIC assessment

 

 

47,744

 

 

116,008

 

 

71,570

 

 

352,728

Cost of operations for other real estate owned

 

 

22,302

 

 

23,567

 

 

45,398

 

 

113,451

Insurance expense

 

 

39,273

 

 

41,625

 

 

120,428

 

 

125,441

Professional fees

 

 

82,964

 

 

87,791

 

 

370,450

 

 

276,441

Other expenses

 

 

254,121

 

 

166,810

 

 

759,720

 

 

554,368

Total Non-Interest Expenses

 

 

3,310,148

 

 

3,149,159

 

 

10,111,366

 

 

9,505,372

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

68,984

 

 

(281,433)

 

 

998,763

 

 

(468,733)

Income tax expense

 

 

 —

 

 

 —

 

 

 —

 

 

 —

NET INCOME (LOSS)

 

$

68,984

 

$

(281,433)

 

$

998,763

 

$

(468,733)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share

 

$

0.03

 

 

*

 

$

0.38

 

 

*

Diluted income per share

 

$

0.03

 

 

*

 

$

0.38

 

 

*


*     Earnings per share for the three and nine months ended March 31, 2019 is not applicable as no shares were outstanding for that period.

See accompanying notes to condensed consolidated financial statements.

2

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

For the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

 

March 31, 

 

March 31, 

 

March 31, 

 

March 31, 

 

    

2020

    

2019

    

2020

    

2019

Net income (loss)

 

$

68,984

 

$

(281,433)

 

$

998,763

 

$

(468,733)

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains/losses on securities

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized holding gains arising during period

 

 

235,753

 

 

308,255

 

 

266,525

 

 

409,220

Tax effect

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Change in pension obligation

 

 

(53,937)

 

 

 —

 

 

(161,811)

 

 

 —

Tax effect

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other comprehensive income, net of tax

 

 

181,816

 

 

308,255

 

 

104,714

 

 

409,220

COMPREHENSIVE INCOME (LOSS)

 

$

250,800

 

$

26,822

 

$

1,103,477

 

$

(59,513)

 

See accompanying notes to condensed consolidated financial statements.

3

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three and Nine Months Ended March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

Number of 

 

Common

 

Paid- In

 

Retained

 

Comprehensive

 

 

 

 

    

Shares

    

Stock

    

Capital

    

Earnings

    

Loss

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018 (audited)

 

 —

 

$

 —

 

$

 —

 

$

16,309,708

 

$

(2,207,576)

 

$

14,102,132

Net loss

 

 —

 

 

 —

 

 

 —

 

 

(140,698)

 

 

 —

 

 

(140,698)

Other comprehensive loss, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(146,056)

 

 

(146,056)

September 30, 2018

 

 —

 

 

 —

 

 

 —

 

 

16,169,010

 

 

(2,353,632)

 

 

13,815,378

Net loss

 

 —

 

 

 —

 

 

 —

 

 

(46,601)

 

 

 —

 

 

(46,601)

Other comprehensive income, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

247,021

 

 

247,021

December 31, 2018

 

 —

 

 

 —

 

 

 —

 

 

16,122,409

 

 

(2,106,611)

 

 

14,015,798

Net loss

 

 —

 

 

 —

 

 

 —

 

 

(281,433)

 

 

 —

 

 

(281,433)

Other comprehensive income, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

308,255

 

 

308,255

March 31, 2019

 

 —

 

$

 —

 

$

 —

 

$

15,840,976

 

$

(1,798,356)

 

$

14,042,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019 (audited)

 

2,624,343

 

$

26,243

 

$

11,319,328

 

$

15,910,369

 

$

(2,848,365)

 

$

24,407,575

Net income

 

 —

 

 

 —

 

 

 —

 

 

567,896

 

 

 —

 

 

567,896

Other comprehensive income, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

117,910

 

 

117,910

September 30, 2019

 

2,624,343

 

 

26,243

 

 

11,319,328

 

 

16,478,265

 

 

(2,730,455)

 

 

25,093,381

Net income

 

 —

 

 

 —

 

 

 —

 

 

361,883

 

 

 —

 

 

361,883

Other comprehensive loss, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(195,012)

 

 

(195,012)

December 31, 2019

 

2,624,343

 

 

26,243

 

 

11,319,328

 

 

16,840,148

 

 

(2,925,467)

 

 

25,260,252

Net income

 

 —

 

 

 —

 

 

 —

 

 

68,984

 

 

 —

 

 

68,984

Other comprehensive income, net of tax

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

181,816

 

 

181,816

March 31, 2020

 

2,624,343

 

$

26,243

 

$

11,319,328

 

$

16,909,132

 

$

(2,743,651)

 

$

25,511,052

 

 

See accompanying notes to condensed consolidated financial statements.

4

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Nine Months Ended March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

For the nine months ended March 31, 

 

    

2020

    

2019

CASH FLOWS FROM  OPERATING ACTIVITIES

 

 

  

 

 

  

Net income (loss)

 

$

998,763

 

$

(468,733)

Adjustments to reconcile net income (loss) to net cash flows from operating activities

 

 

  

 

 

  

Provision for loan losses

 

 

85,000

 

 

 —

Depreciation

 

 

417,179

 

 

414,877

Amortization and accretion

 

 

48,811

 

 

62,485

Origination of mortgage loans held for sale

 

 

(206,421,764)

 

 

(62,597,025)

Proceeds from sales of mortgage loans held for sale

 

 

206,338,585

 

 

68,144,729

Gain on sale of mortgage loans held for sale

 

 

(3,024,852)

 

 

(882,595)

(Gain) loss on sale of other real estate owned, net

 

 

(112,871)

 

 

23,265

Loss on sale or disposal of assets, net

 

 

1,650

 

 

 —

Changes in assets and liabilities:

 

 

 

 

 

  

Accrued interest receivable and other assets

 

 

(478,116)

 

 

(2,313,380)

Accrued interest payable and other liabilities

 

 

141,568

 

 

(1,002,503)

Net cash flows (used in) provided by operating activities

 

 

(2,006,047)

 

 

1,381,120

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

  

 

 

  

Proceeds from maturities or calls of securities available for sale

 

 

1,055,442

 

 

438,282

Purchase of securities available for sale

 

 

(2,674,432)

 

 

(650,000)

Change in loans

 

 

14,341,560

 

 

2,342,188

Change from redemption (purchase) of FHLB stock

 

 

823,500

 

 

(139,500)

Change in interest bearing deposits in banks

 

 

3,216,864

 

 

(288,454)

Proceeds from sale of other real estate owned

 

 

1,128,832

 

 

323,387

Charge-offs and (capital expenditures) on other real estate owned

 

 

(36,852)

 

 

1,583

Proceeds from sale of premises and equipment

 

 

8,000

 

 

 —

Purchase of premises and equipment, net

 

 

(264,583)

 

 

(180,653)

Net cash flows provided by investing activities

 

 

17,598,331

 

 

1,846,833

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

  

 

 

  

Net increase (decrease) in deposits

 

 

5,241,580

 

 

(2,751,881)

FHLB advance proceeds

 

 

1,049,550,000

 

 

485,450,000

FHLB advance repayments

 

 

(1,069,250,000)

 

 

(486,350,000)

Change in advance payments by borrowers for property taxes and insurance

 

 

(1,680,741)

 

 

(1,802,324)

Net cash flows used in financing activities

 

 

(16,139,161)

 

 

(5,454,205)

Net Change in Cash and Cash Equivalents

 

 

(546,877)

 

 

(2,226,252)

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD

 

 

5,630,770

 

 

6,134,146

CASH AND CASH EQUIVALENTS - END OF PERIOD

 

$

5,083,893

 

$

3,907,894

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW DISCLOSURES

 

 

  

 

 

  

Cash paid for interest

 

$

1,361,970

 

$

1,098,418

Loans transferred to other real estate owned

 

 

200,856

 

 

418,849

 

See accompanying notes to condensed consolidated financial statements.

 

 

5

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

NOTE 1 – Summary of Significant Accounting Policies

Organization

On April 30, 2019, The Equitable Bank, S.S.B. (the “Bank”) converted to a stock savings bank and is now organized in the mutual holding company structure. The Bank issued all of its outstanding stock to a new holding company, TEB Bancorp, Inc. (the “Company”), which sold 1,309,547 shares of common stock to the public at 10.00 per share, representing 49.9% of its outstanding shares of common stock for gross proceeds of approximately $13.1 million. The net proceeds received were approximately $11.4 million after offering costs. TEB Bancorp, Inc. is organized as a corporation under the laws of the State of Maryland. The Bank utilized $100,000 of proceeds received from the offering as initial capitalization of TEB MHC. TEB MHC has been organized as a mutual holding company under the laws of the State of Wisconsin and owns 1,314,796 shares, or 50.1% of the outstanding common stock of TEB Bancorp, Inc.

The costs of the reorganization and the issuing of the common stock totaling $1,649,899 were deferred and deducted from the sales proceeds of the offering.

The Bank is a state-chartered savings bank providing a full range of financial services. The Bank grants commercial, residential and consumer loans, and accepts deposits from customers primarily in the Metropolitan Milwaukee area, which is in southeastern Wisconsin. The Bank is subject to competition from other financial institutions and nonfinancial institutions providing financial products. Additionally, the Bank is subject to the regulations of certain regulatory agencies and undergoes periodic examination by those regulatory agencies.

All depositors who had liquidation rights with respect to the Bank as of the effective date of the reorganization continue to have such rights solely with respect to TEB MHC so long as they continue to hold their deposit accounts with the Bank. In addition, all persons who become depositors of the Bank subsequent to the reorganization will have such liquidation rights with respect to TEB MHC.

At March 31, 2020, the significant assets of TEB Bancorp, Inc. were the capital stock of the Bank and a deposit account held at the Bank. The liabilities of TEB Bancorp, Inc. were insignificant. The Company is subject to the financial reporting requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company is subject to regulation and examination by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”).

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of TEB Bancorp, Inc. and its wholly-owned subsidiaries were prepared in accordance with the instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto of the Company as of and for the year ended June 30, 2019.

The interim condensed consolidated financial statements of the Company as of March 31, 2020, and for the three and nine months ended March 31, 2020 and the condensed consolidated financial statements of the Bank for the three and nine months ended March 31, 2019 are unaudited and reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented.  Such adjustments are the only adjustments contained in the interim financial statements.  The results of operations for the three and nine months

6

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

ended March 31, 2020, are not necessarily indicative of the results to be achieved for the year ending June 30, 2020 or any other period.

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements as of and for the periods ending March 31, 2020 and June 30, 2019 include the accounts and operations of TEB Bancorp, Inc. and its wholly-owned subsidiaries, the Bank, Equitable Investment Corp. and Savings Financial Corporation. The unaudited condensed consolidated financial statements for the period ending March 31, 2019 include the accounts and operations of the Bank and its wholly-owned subsidiaries, Equitable Investment Corp. and Savings Financial Corporation. All significant intercompany accounts and transactions have been eliminated in consolidation.

Emerging Growth Company Status

The Jumpstart Our Business Startups Act (the "JOBS Act"), which was signed into law on April 5, 2012, has made numerous changes to the federal securities laws to facilitate access to capital markets. Under the JOBS Act, a company with total annual gross revenues of less than $1.07 billion during its most recently completed fiscal year qualifies as an "emerging growth company". The Company qualifies as an emerging growth company and believes that it will continue to qualify as an emerging growth company.

An emerging growth company may elect to comply with new or amended accounting pronouncements in the same manner as a private company, but must make such election when the company is first required to file a registration statement. Such an election is irrevocable during the period a company is an emerging growth company. The Company has elected to comply with new or amended accounting pronouncements in the same manner as a private company. Accordingly, the financial statements may not be comparable to the financial statements of companies that comply with such new or revised accounting standards.

Use of Estimates

In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management of the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the pension actuarial assumptions, and the valuation of deferred tax assets.

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash and balances due from banks and federal funds sold, all of which mature within 90 days. The Company maintains amounts due from banks, which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts.

Interest Bearing Deposits in Banks

Interest bearing deposits in banks mature within one year and are carried at cost, which approximates fair value.

7

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

Securities

Available for sale securities are stated at fair value and unrealized holding gains and losses on available for sale securities are reported as accumulated other comprehensive income (loss), net of applicable deferred income tax and adjusted for any applicable valuation allowance, a separate component of equity. Available for sale securities are written down to market value through operations if an impairment of value is deemed other than temporary due to credit issues. Gains or losses on the sale of securities, if any, are determined on the specific identification method. Securities transactions are recorded on the trade date.

Loans

Loans are carried at the unpaid principal balance adjusted for deferred loan fees and costs and charge-offs. Loan origination and commitment fees and certain direct loan origination costs are deferred and the net amounts amortized as an adjustment of the related loan’s yield over the contractual life of the related loan.

Interest on loans is accrued on the unpaid principal balances as earned. Loans are normally placed on nonaccrual status when contractually past due 90 days or more as to interest or principal payments. Additionally, whenever management becomes aware of facts or circumstances that may adversely impact the collectability of principal or interest on a loan, it is management’s practice to place such loan on nonaccrual status immediately, rather than delaying such action until the loan becomes 90 days past due. When a loan is placed on nonaccrual, previously accrued and uncollected interest on such loan is reversed, amortization of related loan fees is suspended, and income is recorded only to the extent that loan payments are subsequently received in cash and a determination has been made that the principal balance of the loan is collectible. If collectability of the principal is in doubt, payments received are applied to loan principal.

A troubled debt restructuring (“TDR”) includes a loan modification where a borrower is experiencing financial difficulty and a concession is granted to that borrower that would not otherwise have been considered except for the borrower’s financial difficulties. All TDRs are classified as impaired loans. TDRs may be on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. Loans deemed nonaccrual may return to accrued status based on performance in accordance with terms of the restructuring, generally six months.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status and the probability of collecting scheduled principal and interest payment when due.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are recognized through a valuation allowance by charges to operations. All sales are made without recourse.

Allowance for Loan Losses

The allowance for loan losses (“ALL”) is established as losses are estimated to have occurred through a provision for loan losses charged to expense. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALL. The ALL consists of specific reserves on certain impaired loans from analyses developed through specific credit allocations for individual loans. The specific reserve relates to all loans for which the ALL is estimated on a loan by loan basis using either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market

8

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

price, or the fair value of the collateral if the loan is collateral dependent. The general reserve is based on the Company’s historical loss experience along with consideration of certain qualitative factors such as (i) changes in the nature, volume, and terms of loans, (ii) changes in lending personnel, (iii) changes in the quality of the loan review function, (iv) changes in nature and volume of past-due, nonaccrual, and/or classified loans, (v) changes in concentration of credit risk, (vi) changes in economic and industry conditions, (vii) changes in legal and regulatory requirements, (viii) unemployment and inflation statistics, and (ix) changes in underlying collateral values.

There are many factors affecting the ALL, some are quantitative while others require qualitative judgment. The ALL reflects management’s best estimate of the probable and inherent losses on loans. The adequacy of the ALL is reviewed and approved by the Company’s Board of Directors. Allocations of the ALL may be made for specific loans, but the entire ALL is available for any loan that, in management’s judgment, should be charged-off.

As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.

Premises and Equipment, Net

Premises and equipment are recorded at cost less accumulated depreciation and amortization. Depreciation and amortization expense is provided on the straight-line method over the estimated useful life of the asset for financial reporting purposes, and the straight-line and accelerated methods for income tax purposes. Amortization of leasehold improvements is provided on the straight-line method over the lesser of the term of the respective lease or the estimated economic life of the improvements.

Other Real Estate Owned, Net

Other real estate owned is initially recorded at the fair market value of the real estate acquired less the estimated costs to sell the real estate at the date title is received, establishing a new cost basis, with any write-down charged to the allowance for loan losses. Costs relating to development or improvement of property are capitalized up to the fair value of the property. Valuations are periodically performed by management and independent third parties and a charge to expense is taken if the carrying value of a property exceeds its fair value less estimated costs to sell. Income and expense related to the operations of other real estate owned is recorded net in “Cost of operations of other real estate owned” as a component of non-interest expenses on the condensed consolidated statements of operations. Gains and losses on the sale of other real estate owned are recorded in “Gain (loss) on sale of other real estate owned” as a component of non-interest income in the condensed consolidated statements of operations.

Federal Home Loan Bank Stock

The Bank is a member of the Federal Home Loan Bank (“FHLB”) system. Members are required to own a certain amount of FHLB stock based on the Bank’s level of borrowings from the FHLB and other factors, and may invest in additional amounts of FHLB stock. The Bank’s investment in FHLB of Chicago stock meets the minimum amount required by current regulations and is carried at cost, which approximates fair value. FHLB stock is evaluated quarterly for impairment. Based on management’s evaluation, no impairment has been recorded on these securities. Both cash and stock dividends are reported as income.

Defined Benefit Pension Plan

The Bank has a defined benefit pension plan (the “Plan”) covering substantially all of its employees hired prior to March 31, 2012. The benefits are based on years of service and the employee’s average monthly pay received during the five 

9

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

highest consecutive calendar years in the last 10 years of employment under the Plan. Management contributes annually the amounts necessary to provide for defined benefit payments upon retirement or death as determined by the Plan’s actuary. The Plan was frozen effective March 31, 2012 for all employees. No additional benefits are being accrued for active participants after that date and no new participants will be entered into the Plan.

The Bank records annual amounts relating to the Plan based on calculations that incorporate various actuarial and other assumptions including discount rates, mortality, assumed rates of return, compensation increases, and turnover rates. The Bank reviews its assumptions on an annual basis and makes modifications to the assumptions based on current rates and trends where appropriate to do so. The effect of modifications to those assumptions is recorded in accumulated other comprehensive income (loss) and amortized to net periodic pension cost over future periods. The Bank believes that the assumptions utilized in recording its obligations under its plan are reasonable based on its experience and market conditions.

Comprehensive Income (Loss)

U.S. GAAP generally requires that recognized revenue, expenses, gains, and losses be included in earnings. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section and changes in the funded status of the pension plan, such items, along with net income (loss) are components of comprehensive income (loss).

Income Taxes

Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

The Company recognizes the tax effects from an uncertain tax position in the consolidated financial statements only if the position is more likely than not to be sustained on audit, based on the technical merits of the position. The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. The Company recognizes interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit.

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Advertising

Advertising costs are accrued and expensed in the period incurred.

10

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

Off-Balance Sheet Financial Instruments

In the ordinary course of business, the Bank has entered into off-balance-sheet financial instruments consisting of commitments to extend credit, commitments under credit card arrangements, commercial letters of credit and standby letters of credit. Such financial instruments are recorded in the consolidated financial statements when they are funded or related fees are incurred or received.

Going Concern

On February 15, 2012, the Board of Directors of the Bank executed a Stipulation and Consent to the Issuance of an Amended Consent Order (“Amended Order”), jointly issued by the Federal Deposit Insurance Corporation (“FDIC”) and the WDFI. Following completion of the Bank's reorganization and capital raise as of April 30, 2019, the Bank's capital levels were above the required 8% for Tier 1 and 12% for Risk Based Capital per the Amended Order. The Amended Order was terminated by the FDIC and the WDFI on June 19, 2019. On June 14, 2019, the Bank entered into an agreement with the WDFI and the FDIC. The Bank's current regulatory capital results and requirements are outlined in Note 13 - "Regulatory Capital Requirements."

The condensed consolidated financial statements were prepared on a going concern basis as of March 31, 2020 and June 30, 2019. There is no longer substantial doubt as to the Company’s ability to continue as a going concern for a reasonable period of time from the date of the condensed consolidated financial statements.

Significant Events

In December 2019, a coronavirus (COVID-19) was reported in China and on March 12, 2020, the President of the United States declared the COVID-19 outbreak in the United States a national emergency. The COVID-19 pandemic has caused significant economic dislocation as many state and local governments have ordered non-essential businesses to close and residents to shelter in place at home. Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be reopened. In order to protect the health of employees and customers, the Company has temporarily limited lobby hours and transitioned as many employees to remote work as possible. Nonetheless, the Company has not incurred any significant disruptions to its business activities.

The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020 and provides over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program call the Paycheck Protection Program (“PPP”). Although we were not already a qualified SBA lender, we enrolled in the PPP by completing the required documentation.

An eligible business can apply for a PPP loan up to the greater of: (1) 2.5 times its average monthly “payroll costs”; or (2) $10.0 million. PPP loans will have: (a) an interest rate of 1.0%; (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA will guarantee 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP so long as employee and compensation levels of the business are maintained and 75% of the loan proceeds are used for payroll expenses, with the remaining 25% of the loan proceeds used for other qualifying expenses. The Company receives a processing fee from the SBA ranging from 1% to 5% depending on the size of the loan, which is offset by a third-party servicing agent fee ranging from 0.25% to 1.0%.

11

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

As of May 8, 2020, the Company originated 13 loans totaling $1.1 million of loans and generated approximately $35,000 from the processing fees. All PPP loan originations occurred after the end of the March 31, 2020 reporting period.

To work with customers impacted by COVID-19, the Company is offering short-term (i.e., three months or less with the potential to extend up to six months, if necessary) loan modifications on a case by case basis to borrowers who were current in their payments at the inception of the loan modification program. Under Section 4013 of the CARES Act, loans less than 30 days past due as of December 31, 2019 are considered current for COVID-19 modifications. A financial institution can then suspend the requirements under U.S. GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes.  Financial institutions wishing to utilize this authority must make a policy election, which applies to any COVID-19 modification made between March 1, 2020 and the earlier of either December 31, 2020 or the 60th day after the end of the COVID-19 national emergency. Similarly, the Financial Accounting Standards Board (“FASB”) has confirmed that short-term modifications made on a good faith basis in response to COVID-19 to loan customers who were current prior to any relief are not TDRs. Lastly, prior to the enactment of the CARES Act, the banking regulatory agencies provided guidance as to how certain short-term modifications would not be considered TDRs, and have subsequently confirmed that such guidance could be applicable for loans that do not qualify for favorable accounting treatment under Section 4013 of the CARES Act.

As of May 8, 2020, the Company had received requests to modify 88 loans aggregating $27.9 million. As of May 8, 2020, the Company had modified 56 loans aggregating $12.9 million, primarily consisting of the deferral of principal and interest payments and the extension of the maturity date. Of these modifications, $12.7 million, or 98.5%, were performing in accordance with the accounting treatment under Section 4013 of the CARES Act and therefore did not qualify as TDRs. One loan totaling $194,000 was modified subsequent to March 31, 2020 and did not qualify for the favorable accounting treatment under Section 4013 of the CARES Act and therefore will be reported as a TDR. As the conditions requiring the need for the loan modification as well as the modification request were received subsequent to March 31, 2020, this loan was not reported as a TDR as of quarter end. Management has evaluated the loan and determined that based on the liquidation value of the collateral, no specific reserve will be necessary. Details with respect to loan modification requests are as follows:

 

 

 

 

 

 

 

Loan Classification

    

Number of Loans

    

Balance as of March 31, 2020

Construction, land, development

 

 

1

 

$

46,036

1-4 family owner occupied

 

 

47

 

 

7,075,990

1-4 family non-owner occupied

 

 

18

 

 

2,637,884

Multifamily

 

 

12

 

 

10,571,720

Commercial owner occupied

 

 

3

 

 

1,518,194

Commercial non-owner occupied

 

 

4

 

 

5,953,060

Consumer and installment loans

 

 

3

 

 

47,920

Total loan modification requests

 

 

88

 

$

27,850,804


The Company’s allowance for loan losses increased $85,000 to $1.3 million at March 31, 2020 compared to $1.3 million at December 31, 2019. At March 31, 2020 and December 31, 2019, the allowance for loan losses represented 0.53% and 0.50% of total loans, respectively. In the first quarter of 2020, the Company adjusted the economic risk factor methodology to incorporate the current economic implications and rising unemployment rate from the COVID-19 pandemic, leading to the increase in the allowance for loan losses as a percentage of total loans. In determining its allowance for loan loss level at March 31, 2020, the Company considered the health and composition of its loan portfolio going into the COVID-19 pandemic. At March 31, 2020, approximately 99.2% of the Company’s loan portfolio is

12

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

collateralized by real estate. Approximately 1.6% of the Company’s loan portfolio is to borrowers in the more particularly hard-hit industries (including the restaurant and food service industries, retail industry, and hospitality and tourism industries) and the Company has no international exposure.

Subsequent Events

Management has reviewed the Company's operations for potential disclosure or financial statement impacts related to events occurring after March 31, 2020, other than those discussed above in “Significant Events”, but prior to the release of these financial statements. Based on the results of this review, no subsequent event disclosure or financial statement impacts to these financial statements are required as of May 13, 2020.

Reclassification

Certain March 31, 2019 amounts have been reclassified to conform to the March 31, 2020 presentation. The reclassification had no effect on reported amounts of consolidated net loss or stockholders’ equity.

 

NOTE 2 – Recent Accounting Pronouncements

The FASB issues Accounting Standards Updates (“ASU”s) to the FASB Accounting Standards Codification (“ASC”). This section provides a summary description of recent ASUs that had or that management expects may have an impact on the consolidated financial statements issued upon adoption.  The Company is classified as an emerging growth company and has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. Effective dates reflect this election.

Recently Adopted Accounting Pronouncements

In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.” ASU 2016-01 addresses certain aspects of the recognition, measurement, presentation, and disclosure of financial instruments. Under the new guidance, the Company is no longer required to disclose the fair value of financial instruments measured at amortized cost. The Company has early adopted this ASU beginning July 1, 2019. This ASU did not have a material impact on the Company’s consolidated financial statements.

In March 2017, the FASB issued ASU 2017-07, “Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost.” ASU 2017-07 applies to all entities that offer employees defined benefit pension plans, other postretirement benefit plans, or other types of benefits accounted for under Topic 715, Compensation – Retirement Benefits. The amendments require that an employer disaggregate the service cost component from the other components of net benefit cost, with all updates being applied retrospectively. As the Company has historically not had any service cost component within net periodic pension cost, the impact of this ASU on the Company’s consolidated financial statements is not material.

Recently Issued, But Not Yet Effective Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” Topic 842 was subsequently amended by ASU 2018-10, “Codification Improvements to Topic 842, Leases” and ASU 2018-11, “Leases (Topic 842)”. The amendments in this update increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. For leases with a term of 12 months or less, the amendments permit lessees to make an accounting policy election by class of underlying assets not to recognize lease assets and lease liabilities. For finance leases, the amendments in this update require a lessee to (1)

13

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

recognize a right-of-use asset and lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognize interest on the lease liability separately from amortization of the right-of-use asset in the statement of operations; (3) classify repayments of the principal portion of the lease liability within financing activities and payments of interest on the least liability and variable lease payments within operating activities in the statement of cash flows. For operating leases, the amendments in this update require a lessee to (1) recognized a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognized a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis; (3) classify all cash payments within operating activities in the statement of cash flows. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the amendments are effective for fiscal years beginning after December 15, 2020. Early adoption is permitted. The Company’s leases are operating leases and ASU 2016-02 will require the Company to add them to its consolidated balance sheet. The Company’s operating leases are predominately related to real estate. Management is currently evaluating other impacts this guidance will have on the consolidated results of operations, financial presentation, and cash flows of the Company.

In May 2016, the FASB issued ASU 2016-12, “Revenue from Contracts with Customers (Topic 606); Narrow-Scope Improvements and Practical Expedients.” ASU 2016-12 is intended to address certain specific issues identified by the FASB-IASB Joint Transition Resource Group for Revenue Recognition with respect to ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).” The updates are effective on a retrospective basis for the annual periods beginning after December 15, 2018, and interim periods within annual reporting periods beginning after December 15, 2019. Based on management’s evaluation under the current guidance, we estimate that substantially all of our interest income and non-interest income will not be impacted by the adoption of these standards, because either the revenue from those contracts with customers is covered by other guidance in U.S. GAAP, or the anticipated revenue recognition outcomes with the adoption of these standards will likely be similar to our current revenue recognition practices. Management has evaluated its non-interest revenue streams, including deposit related fees, service charges, and income on the sale of uninsured products to determine the potential impact of the adoption on the Company’s consolidated financial statements and expects no material changes. Management expects that the adoption of ASUs 2016-12 and 2014-09 will have no material effect on the consolidated results of operations, financial position, or cash flows of the Company.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments.” Topic 326 was subsequently amended by ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses; ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses”; and ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326): Targeted Transition Relief.” This ASU replaces the current incurred loss impairment methodology with a methodology that reflected expected credit losses measured at amortized cost and certain other instruments, including loans, held-to-maturity debt securities, net investments in leases, and off-balance-sheet credit exposures. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the update is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. Management is currently evaluating the potential impact on its consolidated results of operations, financial position, and cash flows; however, due to the significant differences in the revised guidance from existing U.S. GAAP, the implementation of this guidance may result in material changes in the Company’s accounting for credit losses on financial instruments.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 320) – Classification of Certain Cash Receipts and Cash Payments.” This ASU adds or clarifies guidance on eight cash flow issues. The update is effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. Earlier application is permitted. Management is currently evaluating the potential impact of the provisions of ASU

14

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

2016-15, but believes that its adoption will not have a material impact on the consolidated results of operations, financial position, or cash flows of the Company.

In March 2017, the FASB issued ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.” ASU 2017-08 amends guidance on the amortization period of premiums on certain purchased callable debt securities. The amendments shorten the amortization period of premiums on certain purchased callable debt securities to the earliest call date. ASU 2017-08 is effective for annual periods beginning after December 15, 2019 with early adoption permitted. Management is currently evaluating the potential impact of the new standard on the consolidated results of operations, financial position, and cash flows of the Company.

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies the disclosure requirements on fair value measurements in Topic 820, including the removal, modification to, and addition of certain disclosure requirements. This ASU will be effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. This ASU has a minor impact to and simplifies the Company’s fair value disclosures, and no additional impact to the consolidated financial statements is expected.

In August 2018, the FASB issued ASU No. 2018-14, “Compensation – Retirement Benefits – Defined Benefit Plans – General (Subtopic 715-20): Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans.” ASU 2018-14 applies to all employers that sponsor defined benefit pension or other postretirement plans. The amendments require that an employer disclose an explanation of the reasons for significant gains and losses related to changes in the net benefit obligation for the period. Multiple disclosure requirements are also removed with this amendment, including: (1) the amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year; (2) the amount and timing of plan assets expected to be returned to the employer; (3) related party disclosures about significant transactions between the employer or related parties and the plan; and (4) the effects of a one-percentage-point change in assumed health care cost trend rates on the aggregate of the service and interest cost components of net periodic benefit costs. Additional disclosure requirements contained within Subtopic 715-20 are also clarified. The amendments are effective for fiscal years ending after December 15, 2021. Early adoption is permitted. The adoption of this guidance is not expected to have a material impact on the consolidated results of operations, financial position, or cash flows of the Company.

 

NOTE 3 – Earnings Per Share

Earnings per share is based on net income divided by the weighted average number of shares outstanding during the period. Earnings per share is presented for the three and nine month periods ended March 31, 2020 and 2019.

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

Nine Months Ended

 

Nine Months Ended

 

 

March 31, 2020

    

March 31, 2019

    

March 31, 2020

    

March 31, 2019

Net income

 

$

68,984

 

*

 

$

998,763

 

*

Basic potential common shares

 

 

 

 

  

 

 

  

 

  

Weighted average shares outstanding

 

 

2,624,343

 

*

 

 

2,624,343

 

*

Basic weighted average shares outstanding

 

 

2,624,343

 

*

 

 

2,624,343

 

*

Diluted potential common shares

 

 

 —

 

*

 

 

 —

 

*

Diluted weighted average shares outstanding

 

 

2,624,343

 

*

 

 

2,624,343

 

*

Basic earnings per share

 

$

0.03

 

*

 

$

0.38

 

*

Diluted earnings per share

 

$

0.03

 

*

 

$

0.38

 

*


15

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

*     Earnings per share for the three and nine months ended March 31, 2019 is not applicable as no shares were outstanding for that period.

 

 

 

 

NOTE 4 – Fair Value of Financial Instruments

Fair value is the price that would be received to sell an asset or paid to transfer liabilities in an orderly transaction between market participants at the measurement date (exit price) and establishes a framework for measuring fair value.

To determine fair value the Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company is able to classify fair value balances based on the observability of those inputs. The guidance establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

>     Level 1 - Fair value is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as listed equities and U.S. Treasury securities.

>     Level 2 - Fair value is based upon quoted prices for similar, but not identical, assets and liabilities in active markets, and other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. This also includes quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, or inputs that are derived principally from or corroborated by observable market data.

>     Level 3 - Fair value is based upon financial models using primarily unobservable inputs. Unobservable inputs reflect the Company's own assumptions about the assumptions that market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Assets

Available for sale securities Where quoted prices for securities are available in an active market, those securities are classified within Level 1 of the valuation hierarchy. If such quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Examples of securities with similar characteristics, which would generally be classified within Level 2 of the valuation hierarchy, include certain AAA-rated U.S. government sponsored agency securities, municipal obligations, and mortgage-backed securities. A security using financial models based upon primarily unobservable inputs, such as commercial paper, would generally be classified within Level 3 of the valuation hierarchy.

Loans The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment. The fair value of

16

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the collateral exceeds the recorded investments in such loans and for which carrying amount will remain at amortized cost. Impaired loans where an allowance is established based on the fair value of collateral or expected cash flows require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, less selling costs, the Company records the impaired loan as a non-recurring Level 3 valuation. At March 31, 2020 and June 30, 2019, substantially all of the impaired loans were evaluated based on the fair value of the collateral with adjustments to their appraised values ranging from 5% to 15% for selling costs.

Other real estate owned, net Assets on which the underlying collateral has been repossessed are initially recorded at the fair market value of the real estate acquired less estimated costs to sell, establishing a new cost basis.

Subsequently, other real estate owned is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, less selling costs, the Company records the repossessed asset as a non-recurring Level 3 valuation. At March 31, 2020 and June 30, 2019 substantially all of the other real estate owned was evaluated based on the fair value of the collateral with adjustments to their appraised values ranging from 5% to 15% for selling costs.

The following tables set forth, by level within the fair value hierarchy, the Company's financial assets that were accounted for at fair value on a recurring and non-recurring basis as of March 31, 2020 and June 30, 2019, respectively. According to fair value guidance, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to their fair value measurement. The Company's assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of March 31, 2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Securities classified as available for sale:

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of states and political subdivisions

 

$

 —

 

$

20,105,016

 

$

 —

 

$

20,105,016

Mortgage-backed securities

 

 

 —

 

 

1,448,230

 

 

 —

 

 

1,448,230

Certificates of deposit

 

 

 —

 

 

825,576

 

 

 —

 

 

825,576

Total

 

$

 —

 

$

22,378,822

 

$

 —

 

$

22,378,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of June 30, 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Securities classified as available for sale:

 

 

  

 

 

  

 

 

  

 

 

  

Obligations of states and political subdivisions

 

$

 —

 

$

18,878,383

 

$

 —

 

$

18,878,383

Mortgage-backed securities

 

 

 —

 

 

1,106,138

 

 

 —

 

 

1,106,138

Certificates of deposit

 

 

 —

 

 

557,597

 

 

 —

 

 

557,597

Total

 

$

 —

 

$

20,542,118

 

$

 —

 

$

20,542,118

 

17

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

Assets measured at fair value on non-recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of March 31, 2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans with a valuation allowance, net

 

$

 —

 

$

 —

 

$

188,183

 

$

188,183

Other real estate owned, net

 

 

 —

 

 

 —

 

 

3,302,148

 

 

3,302,148

Total

 

$

 —

 

$

 —

 

$

3,490,331

 

$

3,490,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of June 30, 2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans with a valuation allowance

 

$

 —

 

$

 —

 

$

274,750

 

$

274,750

Other real estate owned, net

 

 

 —

 

 

 —

 

 

4,080,401

 

 

4,080,401

Total

 

$

 —

 

$

 —

 

$

4,355,151

 

$

4,355,151

 

 

 

 

NOTE 5 – Cash and Due From Banks

In March 2020, the Federal Reserve Board reduced reserve requirements for U.S. banks to 0%. Accordingly, the Bank had no required reserves with the Federal Reserve Bank of Chicago at March 31. 2020. Required reserves were $1.5 million at June 30, 2019.

 

NOTE 6 – Available for Sale Securities

Amortized costs and fair values of available for sale securities are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

 

 

 

    

Cost

    

Gains

    

Losses

    

Fair Value

Obligations of states and political subdivisions

 

$

19,703,101

 

$

428,159

 

$

26,244

 

$

20,105,016

Mortgage-backed securities

 

 

1,406,641

 

 

41,589

 

 

 —

 

 

1,448,230

Certificates of deposit

 

 

800,000

 

 

25,576

 

 

 —

 

 

825,576

 

 

$

21,909,742

 

$

495,324

 

$

26,244

 

$

22,378,822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

 

 

 

    

Cost

    

Gains

    

Losses

    

Fair Value

Obligations of states and political subdivisions

 

$

18,719,370

 

$

217,627

 

$

58,614

 

$

18,878,383

Mortgage-backed securities

 

 

1,065,193

 

 

40,945

 

 

 —

 

 

1,106,138

Certificates of deposit

 

 

555,000

 

 

2,597

 

 

 —

 

 

557,597

 

 

$

20,339,563

 

$

261,169

 

$

58,614

 

$

20,542,118

 

18

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

The following tables present the portion of the Company's available for sale securities portfolio which has gross unrealized losses, reflecting the length of time that individual securities have been in a continuous unrealized loss position:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

 

Continuous Unrealized

 

Continuous Unrealized

 

 

 

 

 

 

 

 

Losses Existing for Less

 

Losses Existing for 12 Months

 

 

 

 

 

 

 

 

Than 12 Months

 

or Greater

 

Total

 

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

Obligations of states and political subdivisions

 

$

 —

 

$

 —

 

$

989,005

 

$

26,244

 

$

989,005

 

$

26,244

 

Management does not believe any individual unrealized loss as of March 31, 2020 represents other than temporary impairment. The Bank holds $989,000, comprised of three securities, in obligations of states and political subdivisions, at March 31, 2020 that have an unrealized loss existing for 12 months or greater. Management believes the temporary impairment in fair value was caused by market fluctuations in interest rates. Although these securities are classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

June 30, 2019

 

 

Continuous Unrealized

 

Continuous Unrealized

 

 

 

 

 

 

 

 

Losses Existing for Less

 

Losses Existing for 12 Months

 

 

 

 

 

 

 

 

Than 12 Months

 

or Greater

 

Total

 

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

 

 

 

Unrealized

 

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

Obligations of states and political subdivisions

 

$

208,583

 

$

22

 

$

2,935,133

 

$

58,592

 

$

3,143,716

 

$

58,614

 

Management does not believe any individual unrealized loss as of June 30, 2019 represents other than temporary impairment. The Bank holds $2.9 million, comprised of 12 securities, in obligations of states and political subdivisions at June 30, 2019 that have an unrealized loss existing for 12 months or greater. Management believes the temporary impairment in fair value was caused by market fluctuations in interest rates. Although these securities are classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.

The amortized cost and fair value of available for sale securities as of March 31, 2020 are shown below by contractual maturity. Expected maturities of mortgage-backed securities will differ from contractual maturities since the anticipated maturities are not readily determinable.

 

 

 

 

 

 

 

 

 

Amortized

 

 

 

 

    

Cost

    

Fair Value

Due in one year or less

 

$

1,547,215

 

$

1,553,154

Due after one year through 5 years

 

 

11,406,921

 

 

11,606,371

Due after 5 years through 10 years

 

 

5,508,965

 

 

5,677,547

Due after 10 years

 

 

2,040,000

 

 

2,093,520

Subtotal

 

 

20,503,101

 

 

20,930,592

Mortgage backed securities

 

 

 

 

 

  

Due after one year through 5 years

 

 

 —

 

 

 —

Due after 5 years through 10 years

 

 

990,546

 

 

1,028,351

Due after 10 years

 

 

416,095

 

 

419,879

Total

 

$

21,909,742

 

$

22,378,822

 

19

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

During the three months ended March 31, 2020 and 2019, the Bank did not sell any available for sale securities. The Bank did not have any available for sale securities pledged at March 31, 2020 and $7,100,000 were pledged at June 30, 2019 as collateral on public deposits and for other purposes as required or permitted by law.

 

 

NOTE 7 – Loans and Allowance for Loan Losses

Major classifications of loans are as follows:

 

 

 

 

 

 

 

 

    

March 31, 2020

    

June 30, 2019

Construction, land, development

 

$

4,762,278

 

$

4,318,845

1-4 family owner occupied

 

 

109,212,203

 

 

124,845,322

1-4 family non-owner occupied

 

 

20,098,726

 

 

20,968,812

Multifamily

 

 

78,150,768

 

 

73,246,392

Commercial owner occupied

 

 

6,843,419

 

 

8,508,011

Commercial non-owner occupied

 

 

18,744,604

 

 

19,502,545

Consumer and installment loans

 

 

8,737,423

 

 

9,777,441

 

 

 

 

 

 

 

Total loans

 

 

246,549,421

 

 

261,167,368

Less:

 

 

  

 

 

  

Allowance for loan losses

 

 

(1,303,434)

 

 

(1,293,965)

 

 

 

 

 

 

 

Loans, net

 

$

245,245,987

 

$

259,873,403

 

 

 

 

 

 

 

 

In the table above, outstanding loan balances are presented net of deferred loan origination fees of $245,000 at March 31, 2020 and $312,000 at June 30, 2019.

Non-performing loans are as follows:

 

 

 

 

 

 

 

 

    

March 31, 2020

    

June 30, 2019

Nonaccrual Loans

 

$

1,267,622

 

$

1,524,868

Total non-performing loans

 

$

1,267,622

 

$

1,524,868

 

 

 

 

 

 

 

Restructured loans, accruing

 

$

 —

 

$

 —

Total impaired loans

 

$

1,267,622

 

$

1,524,868

 

20

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

Impaired loans are as follows as of and for the following periods ended:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

With related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

93,110

 

$

 —

 

$

 —

 

$

189,702

 

$

 —

 

$

106,164

 

$

388,976

Unpaid principal balance

 

 

 —

 

 

93,110

 

 

 —

 

 

 —

 

 

189,702

 

 

 —

 

 

106,164

 

 

388,976

Related allowance

 

 

 —

 

 

59,000

 

 

 —

 

 

 —

 

 

77,510

 

 

 —

 

 

64,283

 

 

200,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

805,785

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

72,861

 

$

878,646

Unpaid principal balance

 

 

 —

 

 

805,785

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

72,861

 

 

878,646

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

898,895

 

$

 —

 

$

 —

 

$

189,702

 

$

 —

 

$

179,025

 

$

1,267,622

Unpaid principal balance

 

 

 —

 

 

898,895

 

 

 —

 

 

 —

 

 

189,702

 

 

 —

 

 

179,025

 

 

1,267,622

Related allowance

 

 

 —

 

 

59,000

 

 

 —

 

 

 —

 

 

77,510

 

 

 —

 

 

64,283

 

 

200,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

Average recorded balance

 

$

 —

 

$

900,114

 

$

14,708

 

$

 —

 

$

190,364

 

$

 —

 

$

144,751

 

$

1,249,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 —

Interest income recognized while impaired

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Interest income recognized on a cash basis while impaired

 

 

 —

 

 

3,847

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

712

 

 

4,559

Total interest on impaired loans

 

$

 —

 

$

3,847

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

712

 

$

4,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended March 31, 2020

Average recorded balance

 

$

 —

 

$

1,027,784

 

$

7,863

 

$

 —

 

$

191,650

 

$

 —

 

$

133,365

 

$

1,360,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 —

Interest income recognized while impaired

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Interest income recognized on a cash basis while impaired

 

 

 —

 

 

12,651

 

 

298

 

 

 —

 

 

4,382

 

 

 —

 

 

712

 

 

18,043

Total interest on impaired loans

 

$

 —

 

$

12,651

 

$

298

 

$

 —

 

$

4,382

 

$

 —

 

$

712

 

$

18,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

With related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

70,608

 

$

 —

 

$

 —

 

$

193,601

 

$

 —

 

$

113,856

 

$

378,065

Unpaid principal balance

 

 

 —

 

 

70,608

 

 

 —

 

 

 —

 

 

193,601

 

 

 —

 

 

113,856

 

 

378,065

Related allowance

 

 

 —

 

 

5,772

 

 

 —

 

 

 —

 

 

44,564

 

 

 —

 

 

52,979

 

 

103,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

1,132,648

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

14,155

 

$

1,146,803

Unpaid principal balance

 

 

 —

 

 

1,132,648

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

14,155

 

 

1,146,803

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

1,203,256

 

$

 —

 

$

 —

 

$

193,601

 

$

 —

 

$

128,011

 

$

1,524,868

Unpaid principal balance

 

 

 —

 

 

1,203,256

 

 

 —

 

 

 —

 

 

193,601

 

 

 —

 

 

128,011

 

 

1,524,868

Related allowance

 

 

 —

 

 

5,772

 

 

 —

 

 

 —

 

 

44,564

 

 

 —

 

 

52,979

 

 

103,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average recorded balance

 

$

19,198

 

$

865,338

 

$

21,509

 

$

 —

 

$

196,182

 

$

 —

 

$

133,467

 

$

1,235,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income recognized while impaired

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Interest income recognized on a cash basis while impaired

 

 

353

 

 

19,352

 

 

288

 

 

 —

 

 

7,917

 

 

 —

 

 

2,894

 

 

30,804

Total interest on impaired loans

 

$

353

 

$

19,352

 

$

288

 

$

 —

 

$

7,917

 

$

 —

 

$

2,894

 

$

30,804

 

21

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

With related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

70,608

 

$

 —

 

$

 —

 

$

196,135

 

$

 —

 

$

116,420

 

$

383,163

Unpaid principal balance

 

 

 —

 

 

70,608

 

 

 —

 

 

 —

 

 

196,135

 

 

 —

 

 

116,420

 

 

383,163

Related allowance

 

 

 —

 

 

5,325

 

 

 —

 

 

 —

 

 

45,768

 

 

 —

 

 

56,397

 

 

107,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

899,537

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

7,601

 

$

907,138

Unpaid principal balance

 

 

 —

 

 

899,537

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,601

 

 

907,138

Related allowance

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Recorded investment

 

$

 —

 

$

970,145

 

$

 —

 

$

 —

 

$

196,135

 

$

 —

 

$

124,021

 

$

1,290,301

Unpaid principal balance

 

 

 —

 

 

970,145

 

 

 —

 

 

 —

 

 

196,135

 

 

 —

 

 

124,021

 

 

1,290,301

Related allowance

 

 

 —

 

 

5,325

 

 

 —

 

 

 —

 

 

45,768

 

 

 —

 

 

56,397

 

 

107,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2019

Average recorded balance

 

$

 —

 

$

965,358

 

$

11,496

 

$

 —

 

$

196,135

 

$

 —

 

$

131,445

 

$

1,304,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income recognized while impaired

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Interest income recognized on a cash basis while impaired

 

 

 —

 

 

1,386

 

 

18

 

 

 —

 

 

 —

 

 

 —

 

 

1,070

 

 

2,474

Total interest on impaired loans

 

$

 —

 

$

1,386

 

$

18

 

$

 —

 

$

 —

 

$

 —

 

$

1,070

 

$

2,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended March 31, 2019

Average recorded balance

 

$

14,562

 

$

801,528

 

$

23,533

 

$

 —

 

$

196,718

 

$

 —

 

$

134,855

 

$

1,171,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income recognized while impaired

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

Interest income recognized on a cash basis while impaired

 

 

3,531

 

 

16,449

 

 

367

 

 

 —

 

 

3,162

 

 

 —

 

 

2,244

 

 

25,753

Total interest in impaired loans

 

$

3,531

 

$

16,449

 

$

367

 

$

 —

 

$

3,162

 

$

 —

 

$

2,244

 

$

25,753

 

Loans are individually evaluated for impairment once a weakness or adverse trend is identified that may jeopardize the repayment of the loan in accordance with the terms of the loan.

The following are the Company's risk rating definitions:

Pass: Loans in this category are to persons or entities that span from having financial characteristics of unquestioned strength to entities that have potential risks that if left uncorrected could at some point result in deterioration of the Bank’s credit position. Loans in this category are rated “1” through “4” with the lower risk being identified with a lower numerical rating. General characteristics that are monitored include borrower net worth, liquidity and entity profitability.

Special Mention: Loans in this category contain some weakness or potential weakness that if left uncorrected may result in the deterioration of the repayment capacity. Loans in this category are rated as a “5”.

Substandard: Loans in this category exhibit the same characteristics as “5” rated credits and are inadequately protected by the current net worth and paying capacity of the obligor and/or of the collateral pledged as security for the asset. Loans in this category are rated as a “6”.

Real Estate in Judgement: Loans in this category have been placed in non-accrual and the Bank has taken legal action to preserve its position. Loans in this category are rated as a “7”.

22

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

The following is a summary of loans by risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

1-4

 

$

4,762,278

 

$

108,313,308

 

$

20,098,726

 

$

78,150,768

 

$

6,653,717

 

$

10,862,375

 

$

8,558,398

 

$

237,399,570

5

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7,882,229

 

 

 —

 

 

7,882,229

6

 

 

 —

 

 

898,895

 

 

 —

 

 

 —

 

 

189,702

 

 

 —

 

 

102,856

 

 

1,191,453

7

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

76,169

 

 

76,169

Total

 

$

4,762,278

 

$

109,212,203

 

$

20,098,726

 

$

78,150,768

 

$

6,843,419

 

$

18,744,604

 

$

8,737,423

 

$

246,549,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

1-4

 

$

4,318,845

 

$

123,642,066

 

$

20,968,812

 

$

73,246,392

 

$

8,314,410

 

$

11,382,336

 

$

9,649,430

 

$

251,522,291

5

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

8,120,209

 

 

 —

 

 

8,120,209

6

 

 

 —

 

 

895,442

 

 

 —

 

 

 —

 

 

193,601

 

 

 —

 

 

128,011

 

 

1,217,054

7

 

 

 —

 

 

307,814

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

307,814

Total

 

$

4,318,845

 

$

124,845,322

 

$

20,968,812

 

$

73,246,392

 

$

8,508,011

 

$

19,502,545

 

$

9,777,441

 

$

261,167,368

 

The following is a summary of past due loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2020

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

30‑59 days, accruing

 

$

 —

 

$

711,352

 

$

64,190

 

$

 —

 

$

 —

 

$

 —

 

$

40,792

 

$

816,334

60‑89 days, accruing

 

 

 —

 

 

289,676

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

289,676

90 days & over or nonaccrual

 

 

 —

 

 

898,895

 

 

 —

 

 

 —

 

 

189,702

 

 

 —

 

 

179,025

 

 

1,267,622

Total

 

$

 —

 

$

1,899,923

 

$

64,190

 

$

 —

 

$

189,702

 

$

 —

 

$

219,817

 

$

2,373,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

    

Construction,

    

1-4 Family

    

1-4 Family

    

 

 

    

Commercial

    

Commercial

    

 

 

    

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

Consumer and

 

 

 

 

 

Development

 

Occupied

 

Occupied

 

Multifamily

 

Occupied

 

Occupied

 

Installment

 

Total

30‑59 days, accruing

 

$

 —

 

$

2,129,016

 

$

103,706

 

$

 —

 

$

 —

 

$

 —

 

$

72,482

 

$

2,305,204

60‑89 days, accruing

 

 

 —

 

 

450,183

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

25,220

 

 

475,403

90 days & over or nonaccrual

 

 

 —

 

 

1,203,256

 

 

 —

 

 

 —

 

 

193,601

 

 

 —

 

 

128,011

 

 

1,524,868

Total

 

$

 —

 

$

3,782,455

 

$

103,706

 

$

 —

 

$

193,601

 

$

 —

 

$

225,713

 

$

4,305,475

 

There were no new TDRs during the nine months ending March 31, 2020. There were also no TDRs that defaulted during the period that were modified within the previous nine months as of March 31, 2020. There were no TDRs as of March 31, 2020 and June 30, 2019. As discussed within “Significant Events” of Note 1, under Section 4013 of the CARES Act, a financial institution can suspend the requirements under U.S. GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Of the loan modification requests received subsequent to March 31, 2020, one loan totaling $194,000 did not qualify for the favorable accounting treatment under Section 4013 of the CARES Act and therefore will be reported as a TDR. As the conditions requiring the need for the loan modification as well as the modification request were received subsequent to March 31, 2020, this loan was not reported as a TDR as of quarter end. Management has evaluated the loan and determined that based on the liquidation value of the collateral, no specific reserve will be necessary.

23

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

Loans that have previously been restructured in a troubled debt restructuring and are no longer impaired based on the terms specified in their restructuring agreement and are now at a rate equal to or greater than a rate the Bank is willing to accept for a loan with comparable risk are transferred out of TDR status. No loans were transferred out of TDR status during 2019 or the first quarter of 2020.

The allowance for loan losses reflected in the accompanying condensed consolidated financial statements represents the allowance available to absorb probable and inherent loan losses in the loan portfolio. An analysis of changes in the allowance is presented in the following tabulation for the three and nine months ended March 31, 2020 and 2019 and the year ended June 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

 

Construction,

 

1-4 Family

 

1-4 Family

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

 

 

 

 

 

 

 

 

 

    

Development

    

Occupied

    

Occupied

    

Multifamily

    

Occupied

    

Occupied

    

Consumer

    

Unallocated

    

Total

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 12/31/19

 

$

10,863

 

$

99,975

 

$

22,168

 

$

116,900

 

$

80,090

 

$

809,722

 

$

86,014

 

$

36,740

 

$

1,262,472

Charge-offs

 

 

 —

 

 

(38,726)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(5,312)

 

 

 —

 

 

(44,038)

Recoveries

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Provision

 

 

3,424

 

 

337,855

 

 

50,991

 

 

195,703

 

 

14,054

 

 

(542,611)

 

 

17,729

 

 

7,855

 

 

85,000

Balance at 3/31/20

 

$

14,287

 

$

399,104

 

$

73,159

 

$

312,603

 

$

94,144

 

$

267,111

 

$

98,431

 

$

44,595

 

$

1,303,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended March 31, 2020

 

 

Construction,

 

1-4 Family

 

1-4 Family

 

 

 

 

Commercial

 

Commercial

 

 

 

 

Not

 

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner-

 

Non-Owner

 

 

 

 

Specifically

 

 

 

 

    

Development

    

Occupied

    

Occupied

    

Multifamily

    

Occupied

    

Occupied

    

Consumer

    

Allocated

    

Total

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 6/30/19

 

$

4,319

 

$

67,593

 

$

26,630

 

$

109,870

 

$

61,193

 

$

738,366

 

$

70,058

 

$

215,936

 

$

1,293,965

Charge-offs

 

 

 —

 

 

(57,572)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(45,150)

 

 

 —

 

 

(102,722)

Recoveries

 

 

 —

 

 

5,155

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

22,036

 

 

 —

 

 

27,191

Provision

 

 

9,968

 

 

383,928

 

 

46,529

 

 

202,733

 

 

32,951

 

 

(471,255)

 

 

51,487

 

 

(171,341)

 

 

85,000

Balance at 3/31/20

 

$

14,287

 

$

399,104

 

$

73,159

 

$

312,603

 

$

94,144

 

$

267,111

 

$

98,431

 

$

44,595

 

$

1,303,434

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

 —

 

$

59,000

 

$

 —

 

$

 —

 

$

77,510

 

$

 —

 

$

64,283

 

$

 —

 

$

200,793

Ending balance collectively evaluated for impairment

 

 

14,287

 

 

340,104

 

 

73,159

 

 

312,603

 

 

16,634

 

 

267,111

 

 

34,148

 

 

44,595

 

 

1,102,641

Ending balance

 

$

14,287

 

$

399,104

 

$

73,159

 

$

312,603

 

$

94,144

 

$

267,111

 

$

98,431

 

$

44,595

 

$

1,303,434

Loans

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Ending balance individually evaluated for impairment

 

$

 —

 

$

898,895

 

$

 —

 

$

 —

 

$

189,702

 

$

 —

 

$

179,025

 

$

 —

 

$

1,267,622

Ending balance collectively evaluated for impairment

 

 

4,762,278

 

 

108,313,308

 

 

20,098,726

 

 

78,150,768

 

 

6,653,717

 

 

18,744,604

 

 

8,558,398

 

 

 —

 

 

245,281,799

Total loans

 

$

4,762,278

 

$

109,212,203

 

$

20,098,726

 

$

78,150,768

 

$

6,843,419

 

$

18,744,604

 

$

8,737,423

 

$

 —

 

$

246,549,421

Less allowance

 

$

14,287

 

$

399,104

 

$

73,159

 

$

312,603

 

$

94,144

 

$

267,111

 

$

98,431

 

$

44,595

 

$

1,303,434

Total loans, net

 

$

4,747,991

 

$

108,813,099

 

$

20,025,567

 

$

77,838,165

 

$

6,749,275

 

$

18,477,493

 

$

8,638,992

 

$

(44,595)

 

$

245,245,987

 

24

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

Construction,

 

1-4 Family

 

1-4 Family

 

 

 

 

Commercial

 

Commercial

 

 

 

 

Not

 

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner-

 

Non-Owner

 

 

 

 

Specifically

 

 

 

 

    

Development

    

Occupied

    

Occupied

    

Multifamily

    

Occupied

    

Occupied

    

Consumer

    

Allocated

    

Total

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 6/30/18

 

$

4,758

 

$

7,300

 

$

71,053

 

$

71,101

 

$

131,906

 

$

925,355

 

$

98,096

 

$

14,590

 

$

1,324,159

Charge-offs

 

 

 —

 

 

 —

 

 

(44,534)

 

 

 —

 

 

 —

 

 

 —

 

 

(15,809)

 

 

 —

 

 

(60,343)

Recoveries

 

 

 —

 

 

28,735

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,414

 

 

 —

 

 

30,149

Provision

 

 

(439)

 

 

31,558

 

 

111

 

 

38,769

 

 

(70,713)

 

 

(186,989)

 

 

(13,643)

 

 

201,346

 

 

 —

Balance at 6/30/19

 

$

4,319

 

$

67,593

 

$

26,630

 

$

109,870

 

$

61,193

 

$

738,366

 

$

70,058

 

$

215,936

 

$

1,293,965

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

 —

 

$

5,772

 

$

 —

 

$

 —

 

$

44,564

 

$

 —

 

$

52,979

 

$

 —

 

$

103,315

Ending balance collectively evaluated for impairment

 

 

4,319

 

 

61,821

 

 

26,630

 

 

109,870

 

 

16,629

 

 

738,366

 

 

17,079

 

 

215,936

 

 

1,190,650

Ending balance

 

$

4,319

 

$

67,593

 

$

26,630

 

$

109,870

 

$

61,193

 

$

738,366

 

$

70,058

 

$

215,936

 

$

1,293,965

Loans

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Ending balance individually evaluated for impairment

 

$

 —

 

$

1,203,256

 

$

 —

 

$

 —

 

$

193,601

 

$

 —

 

$

128,011

 

$

 —

 

$

1,524,868

Ending balance collectively evaluated for impairment

 

 

4,318,845

 

 

123,642,066

 

 

20,968,812

 

 

73,246,392

 

 

8,314,410

 

 

19,502,545

 

 

9,649,430

 

 

 —

 

 

259,642,500

Total loans

 

$

4,318,845

 

$

124,845,322

 

$

20,968,812

 

$

73,246,392

 

$

8,508,011

 

$

19,502,545

 

$

9,777,441

 

$

 —

 

$

261,167,368

Less allowance

 

$

4,319

 

$

67,593

 

$

26,630

 

$

109,870

 

$

61,193

 

$

738,366

 

$

70,058

 

$

215,936

 

$

1,293,965

Total loans, net

 

$

4,314,526

 

$

124,777,729

 

$

20,942,182

 

$

73,136,522

 

$

8,446,818

 

$

18,764,179

 

$

9,707,383

 

$

(215,936)

 

$

259,873,403

 

 

 

25

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2019

 

 

Construction,

 

1-4 Family

 

1-4 Family

 

 

 

 

Commercial

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner

 

Non-Owner

 

 

 

 

 

 

 

 

 

 

    

Development

    

Occupied

    

Occupied

    

Multifamily

    

Occupied

    

Occupied

    

Consumer

    

Unallocated

    

Total

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 12/31/18

 

$

3,220

 

$

25,850

 

$

28,534

 

$

111,104

 

$

134,288

 

$

881,797

 

$

107,708

 

$

2,511

 

$

1,295,012

Charge-offs

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(13,599)

 

 

 —

 

 

(13,599)

Recoveries

 

 

 —

 

 

6,327

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

300

 

 

 —

 

 

6,627

Provision

 

 

97

 

 

34,416

 

 

(2,035)

 

 

923

 

 

(71,633)

 

 

(126,924)

 

 

(25,526)

 

 

190,682

 

 

 —

Balance at 3/31/19

 

$

3,317

 

$

66,593

 

$

26,499

 

$

112,027

 

$

62,655

 

$

754,873

 

$

68,883

 

$

193,193

 

$

1,288,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended March 31, 2019

 

 

Construction,

 

1-4 Family

 

1-4 Family

 

 

 

 

Commercial

 

Commercial

 

 

 

 

Not

 

 

 

 

 

Land,

 

Owner

 

Non-Owner

 

 

 

 

Owner-

 

Non-Owner

 

 

 

 

Specifically

 

 

 

 

    

Development

    

Occupied

    

Occupied

    

Multifamily

    

Occupied

    

Occupied

    

Consumer

    

Allocated

    

Total

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 6/30/18

 

$

4,758

 

$

7,300

 

$

71,053

 

$

71,101

 

$

131,906

 

$

925,355

 

$

98,096

 

$

14,590

 

$

1,324,159

Charge-offs

 

 

 —

 

 

 —

 

 

(44,534)

 

 

 —

 

 

 —

 

 

 —

 

 

(15,809)

 

 

 —

 

 

(60,343)

Recoveries

 

 

 —

 

 

23,110

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,114

 

 

 —

 

 

24,224

Provision

 

 

(1,441)

 

 

36,183

 

 

(20)

 

 

40,926

 

 

(69,251)

 

 

(170,482)

 

 

(14,518)

 

 

178,603

 

 

 —

Balance at 3/31/19

 

$

3,317

 

$

66,593

 

$

26,499

 

$

112,027

 

$

62,655

 

$

754,873

 

$

68,883

 

$

193,193

 

$

1,288,040

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually evaluated for impairment

 

$

 —

 

$

5,325

 

$

 —

 

$

 —

 

$

45,768

 

$

 —

 

$

56,397

 

$

 —

 

$

107,490

Ending balance collectively evaluated for impairment

 

 

3,317

 

 

61,268

 

 

26,499

 

 

112,027

 

 

16,887

 

 

754,873

 

 

12,486

 

 

193,193

 

 

1,180,550

Ending balance

 

$

3,317

 

$

66,593

 

$

26,499

 

$

112,027

 

$

62,655

 

$

754,873

 

$

68,883

 

$

193,193

 

$

1,288,040

Loans

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Ending balance individually evaluated for impairment

 

$

 —

 

$

970,145

 

$

 —

 

$

 —

 

$

196,135

 

$

 —

 

$

124,021

 

$

 —

 

$

1,290,301

Ending balance collectively evaluated for impairment

 

 

3,316,605

 

 

122,535,797

 

 

21,031,234

 

 

74,684,437

 

 

8,443,494

 

 

20,904,832

 

 

10,319,103

 

 

 —

 

 

261,235,502

Total loans

 

$

3,316,605

 

$

123,505,942

 

$

21,031,234

 

$

74,684,437

 

$

8,639,629

 

$

20,904,832

 

$

10,443,124

 

$

 —

 

$

262,525,803

Less allowance

 

$

3,317

 

$

66,593

 

$

26,499

 

$

112,027

 

$

62,655

 

$

754,873

 

$

68,883

 

$

193,193

 

$

1,288,040

Total loans, net

 

$

3,313,288

 

$

123,439,349

 

$

21,004,735

 

$

74,572,410

 

$

8,576,974

 

$

20,149,959

 

$

10,374,241

 

$

(193,193)

 

$

261,237,763

 

 

NOTE 8 – Loan Servicing

The unpaid principal balance of loans serviced for others, which is not included in the condensed consolidated financial statements, was $2,706,195 and $2,828,576 at March 31, 2020 and June 30, 2019, respectively. The Bank did not maintain any custodial balances at March 31, 2020 and June 30, 2019, respectively, in connection with the foregoing loan servicing.

 

26

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

NOTE 9 – Borrowings

Borrowings consist of the following:

 

 

 

 

 

 

 

 

    

March 31, 2020

    

June 30, 2019

FHLB fixed rate advance (2.45%, matured 7/1/19)

 

$

 —

 

$

7,500,000

FHLB fixed rate advance (2.43%, matured 7/2/19)

 

 

 —

 

 

15,000,000

FHLB fixed rate advance (2.45%, matured 7/3/19)

 

 

 —

 

 

5,000,000

FHLB fixed rate advance (2.43%, matured 7/3/19)

 

 

 —

 

 

8,000,000

FHLB fixed rate advance (2.649%, matured 7/23/19)

 

 

 —

 

 

2,500,000

FHLB fixed rate advance (2.649%, matured 7/24/19)

 

 

 —

 

 

3,100,000

FHLB fixed rate advance (2.647%, matured 7/25/19)

 

 

 —

 

 

3,100,000

FHLB fixed rate advance (0.28%, matures 4/2/20)

 

 

2,500,000

 

 

 —

FHLB fixed rate advance (0.35%, matures 4/23/20)

 

 

5,000,000

 

 

 —

FHLB fixed rate advance (1.07%, matures 6/2/20)

 

 

7,000,000

 

 

 —

FHLB fixed rate advance (0.74%, matures 6/12/20)

 

 

5,000,000

 

 

 —

FHLB fixed rate advance (0.61%, matures 9/11/20)

 

 

5,000,000

 

 

 —

 

 

$

24,500,000

 

$

44,200,000

 

The Bank has a master contract agreement with the FHLB, which provides for borrowing up to the maximum $130,006,641 at March 31, 2020. The FHLB provides both fixed and floating rate advances. Within the master contract agreement, the Bank also has an open line of credit with the FHLB with a variable interest rate. There were no outstanding advances on the open line of credit as of March 31, 2020 and June 30, 2019.

Additionally, the Bank had $24,500,000 and $44,200,000 outstanding in term advances at March 31, 2020 and June 30, 2019, respectively. The advances are collateralized by a security agreement pledging a majority of the Bank’s one- to four-family and multifamily mortgages.

The Bank has an agreement with U.S. Bank, which provides for borrowing up to the maximum of $5,000,000. There were no amounts outstanding as of March 31, 2020 or June 30, 2019.

 

NOTE 10 – Income Taxes

The Company recognized no income tax expense for each of the three and nine months ended March 31, 2020 and 2019. At the end of each interim period, management estimates the effective tax rate expected to be applicable for the full fiscal year and this rate is applied to the results for the year to date period, and adjusted for any items that are considered discrete in accordance with ASC 740‑270. The primary difference between the statutory tax rate and the effective rate for the period ending March 31, 2020 would be the anticipated change in valuation allowance. Management records a valuation allowance for deferred tax assets that are more likely than not to not be realized.

 

NOTE 11 – Defined Benefit Pension Plan

The Plan covers substantially all employees hired prior to March 31, 2012. The benefits are based on years of service and the employee’s average monthly pay received during the five highest consecutive calendar years in the last 10 years of employment under the Plan. Management contributes annually the amounts necessary to provide for defined benefit payments upon retirement or death as determined by the Plan’s actuary. The defined benefit pension plan was frozen effective March 31, 2012 for all employees. No additional benefits are being accrued for active participants after this date, and no new participants will be entered into the Plan.

27

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

In accordance with accounting guidance for defined benefit plans, the Bank recognizes the funded status of defined benefit pension and other post-retirement plans as a net asset or liability on its consolidated balance sheet.

The Bank recognized pension income of $21,174 and $63,522 for the three and nine months ended March 31, 2020, respectively, and $30,000 and $93,555 for the three and nine months ended March 31, 2019, respectively.

The Bank had a valuation of the Plan completed at fiscal year ending June 30, 2019, which included estimated amortizations from accumulated other comprehensive loss into net periodic pension cost during the next fiscal year of $215,747. The change in pension obligation reported in the condensed consolidated balance sheet, condensed consolidated statements of comprehensive income (loss), and in the condensed consolidated statements of changes in stockholders’ equity as of March 31, 2020 reflect this estimation.

 

NOTE 12 – Commitments and Contingencies

In the normal course of business, the Company is involved in various legal proceedings. In the opinion of management, any liability resulting from such proceedings would not have a material adverse effect on the consolidated financial statements.

The Company is party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, financial guarantees, and standby letters of credit. They involve, to varying degrees, elements of credit risk in excess of amounts recognized on the consolidated balance sheets.

The Company's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and issuing letters of credit as they do for on-balance-sheet instruments.

A summary of the contract or notional amount of the Company's exposure to off-balance-sheet risk is as follows:

 

 

 

 

 

 

 

 

    

March 31, 2020

    

June 30, 2019

Financial instruments whose contract amounts represent credit risk:

 

  

 

 

  

 

Commitments to extend credit to borrowers

 

$

17,886,956

 

$

18,668,750

Sold loan commitments

 

 

71,034,565

 

 

41,760,875

Credit card commitments

 

 

575,210

 

 

637,121

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property and equipment, and income-producing commercial properties. Credit card commitments are unsecured.

As of March 31, 2020 and June 30, 2019, the Company does not engage in the use of interest rate swaps, futures or option contracts.

 

28

Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2020  (Unaudited) and June 30, 2019 and for The Three and Nine Months Ended

March 31, 2020 and 2019 (Unaudited)

NOTE 13 – Regulatory Capital Requirements

The Bank is subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of its assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk-weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table that follows) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), Tier 1 Common Equity (as defined), and Tier 1 capital (as defined) to average assets (as defined).

As of March 31, 2020 and June 30, 2019, the Bank was categorized as well capitalized.  To be categorized as well capitalized, an institution must maintain minimum total risk-based, Tier I risk-based, Tier I common equity, and Tier 1 leverage ratios as set forth in the following table.

The Bank completed a reorganization and capital raise as of April 30, 2019. The Bank’s capital levels after the capital raise met all capital adequacy requirements to which they were subject under the Consent Order and the Consent Order was subsequently terminated on June 19, 2019.

Listed below is a comparison of the Bank's actual capital amounts with the minimum requirements for adequately capitalized banks, as defined by the federal regulatory agencies' Prompt Corrective Action Rules as of March 31, 2020 and June 30, 2019.  Under Basel III rules, the Bank must hold a capital conservation buffer 2.5% above the adequately capitalized risk-based capital ratios. Failure to maintain the full amount of the buffer will result in restrictions on the Bank’s ability to make discretionary payments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For Capital Adequacy

 

To be Considered

 

 

 

Actual

 

Purposes

 

Well Capitalized

 

 

    

Amount

    

Ratio

    

Amount

    

Ratio

    

Amount

    

Ratio

 

As of March 31, 2020 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

28,764,083

 

15.11

%  

$

15,233,243

 

8.00

%  

$

19,041,554

 

10.00

%

Tier 1 capital (to risk weighted assets)

 

 

27,460,649

 

14.42

%  

 

11,424,932

 

6.00

%  

 

15,233,243

 

8.00

%

Common Equity Tier 1 (to risk weighted assets)

 

 

27,460,649

 

14.42

%  

 

8,568,699

 

4.50

%  

 

12,377,010

 

6.50

%

Tier 1 capital (to average assets)

 

 

27,460,649

 

9.34

%  

 

11,762,089

 

4.00

%  

 

14,702,611

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

27,643,843

 

14.01

%  

$

15,780,941

 

8.00

%  

$

19,726,176

 

10.00

%

Tier 1 capital (to risk weighted assets)

 

 

26,349,878

 

13.36

%  

 

11,835,706

 

6.00

%  

 

15,780,941

 

8.00

%

Common Equity Tier 1 (to risk weighted assets)

 

 

26,349,878

 

13.36

%  

 

8,876,779

 

4.50

%  

 

12,822,015

 

6.50

%

Tier 1 capital (to average assets)

 

 

26,349,878

 

8.55

%  

 

12,327,357

 

4.00

%  

 

15,409,197

 

5.00

%

 

A Wisconsin state-chartered savings bank is required by state law to maintain minimum net worth in an amount equal to at least 6.0% of its total assets. At March 31, 2020 and June 30, 2019, the Bank’s net worth was $24,716,999 with general loan loss reserve of $1,102,641 and $23,501,513 with general loan loss reserve of $1,190,650, totaling 8.7% and 7.9% of total assets, respectively, which meets the state of Wisconsin’s minimum net worth requirements.

 

 

29

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

The summary information presented below at March 31, 2020 and June 30, 2019 and for the three and nine months ended March 31, 2020 and 2019 is derived in part from the financial statements of The Equitable Bank. The financial condition data at June 30, 2019 is derived from the audited financial statements of TEB Bancorp, Inc. The information as of March 31, 2020 and for the three and nine months ended March 31, 2020 and 2019 is derived from unaudited financial statements of TEB Bancorp, Inc. for March 31, 2020 and The Equitable Bank for March 31, 2019 and reflects only normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim period presented. The following information is only a summary, and should be read in conjunction with our audited financial statements and notes as of and for the year ended June 30, 2019 and for the three and nine months ended March 31, 2020 and 2019. The results of operations for the three and nine months ended March 31, 2020 are not necessarily indicative of the results to be achieved for all of the year ending June 30, 2020.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This quarterly report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “assume,” “plan,” “seek,” “expect,” “will,” “may,” “should,” “indicate,” “would,” “contemplate,” “continue,” “potential,” “target” and words of similar meaning. These forward-looking statements include, but are not limited to:

·

statements of our goals, intentions and expectations;

·

statements regarding our business plans, prospects, growth and operating strategies;

·

statements regarding the quality of our loan and investment portfolios; and

·

estimates of our risks and future costs and benefits.

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. We are under no duty to and do not take any obligation to update any forward-looking statements after the date of this quarterly report. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

·

adverse changes in the economy or business conditions, either nationally or in our markets, including, without limitation, the adverse effects of the COVID-19 pandemic on the global, national, and local economy;

·

the effect of the COVID-19 pandemic on the Company’s credit quality, revenue, and business operations;

·

general economic conditions, either nationally or in our market areas, that are worse than expected;

·

changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;

·

our ability to access cost-effective funding;

·

fluctuations in real estate values and both residential and commercial real estate market conditions;

·

demand for loans and deposits in our market area;

·

our ability to implement and change our business strategies;

30

·

competition among depository and other financial institutions;

·

inflation and changes in the interest rate environment that reduce our margins and yields, our mortgage banking revenues, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make;

·

adverse changes in the securities or secondary mortgage markets;

·

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

·

changes in the quality or composition of our loan or investment portfolios;

·

technological changes that may be more difficult or expensive than expected, or the failure or breaches of information technology security systems;

·

the inability of third-party providers to perform as expected;

·

our ability to manage market risk, credit risk and operational risk in the current economic environment;

·

our ability to enter new markets successfully and capitalize on growth opportunities;

·

our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;

·

changes in consumer spending, borrowing and savings habits;

·

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;

·

our ability to retain key employees; and

·

changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

COVID-19 Outbreak

In December 2019, a coronavirus (COVID-19) was reported in China, and, in March 2020, the World Health Organization declared it a pandemic. On March 12, 2020 the President of the United States declared the COVID-19 outbreak in the United States a national emergency. The COVID-19 pandemic has caused significant economic dislocation in the United States as many state and local governments have ordered non-essential businesses to close and residents to shelter in place at home. This has resulted in an unprecedented slow-down in economic activity and a related increase in unemployment. Since the COVID-19 outbreak, millions of individuals have filed claims for unemployment, and stock markets have declined in value and in particular bank stocks have significantly declined in value. In response to the COVID-19 outbreak, the Federal Reserve has reduced the benchmark fed funds rate to a target range of 0% to 0.25%, and the yields on 10- and 30-year treasury notes have declined to historic lows. Various state governments and federal agencies are requiring lenders to provide forbearance and other relief to borrowers (e.g., waiving late payment and other fees). The federal banking agencies have encouraged financial institutions to prudently work with affected borrowers and recently passed legislation has provided relief from reporting loan classifications due to modifications related to the COVID-19 outbreak. Certain industries have been particularly hard-hit, including the travel and hospitality

31

industry, the restaurant industry, and the retail industry. The following table shows the Company’s exposure within these hard-hit industries.

 

 

 

 

 

 

 

Commercial Loan Type

    

March 31, 2020

    

Percentage of Portfolio Loans

Restaurant, food service, bar

 

$

1,964,423

 

0.80

%

Retail

 

 

1,929,582

 

0.78

%

Hospitality and tourism

 

 

 —

 

 —

%

 

 

$

3,894,005

 

1.58

%


The Company’s allowance for loan losses increased $85,000 to $1.3 million at March 31, 2020 compared to $1.3 million at December 31, 2019. At March 31, 2020 and December 31, 2019, the allowance for loan losses represented 0.53% and 0.50% of total loans, respectively. In the first quarter of 2020, the Company adjusted the economic risk factor methodology to incorporate the current economic implications and rising unemployment rate from the COVID-19 pandemic, leading to the increase in the allowance for loan losses as a percentage of total loans. In determining its allowance for loan loss level at March 31, 2020, the Company considered the health and composition of its loan portfolio going into the COVID-19 pandemic. At March 31, 2020, approximately 99.2% of the Company’s loan portfolio is collateralized by real estate. Approximately 1.6% of the Company’s loan portfolio is to borrowers in the more particularly hard-hit industries (including the restaurant and food service industries, retail industry, and hospitality and tourism industries) and the Company has no international exposure.

Finally, the spread of the coronavirus has caused us to modify our business practices, including employee travel, employee work locations, and cancellation of physical participation in meetings, events, and conferences. We have many employees working remotely and we may take further actions as may be required by government authorities or that we determine are in the best interests of our employees, customers, and business partners.

Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be reopened. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations:

·

demand for our products and services may decline, making it difficult to grow assets and income;

·

if the economy is unable to substantially reopen, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income;

·

collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase;

·

our allowance for loan losses may have to be increased if borrowers experience financial difficulties beyond forbearance periods, which will adversely affect our net income;

·

the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us;

·

as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income;

·

our uninsured investment revenues may decline with continuing market turmoil;

·

our cyber security risks are increased as the result of an increase in the number of employees working remotely;

32

·

we rely on third party vendors for certain services and the unavailability of a critical service due to the COVID-19 outbreak could have an adverse effect on us; and

·

Federal Deposit Insurance Corporation premiums may increase if the agency experiences additional resolution costs.

Moreover, our future success and profitability substantially depends on the management skills of our executive officers and directors, many of whom have held officer and director positions with us for many years. The unanticipated loss or unavailability of key employees due to the outbreak could harm our ability to operate our business or execute our business strategy. We may not be successful in finding and integrating suitable successors in the event of key employee loss or unavailability.

Any one or a combination of the factors identified above could negatively impact our business, financial condition, and results of operations and prospects.

The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020 and provides over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program call the Paycheck Protection Program (“PPP”). Although we were not already a qualified SBA lender, we enrolled in the PPP by completing the required documentation.

An eligible business can apply for a PPP loan up to the greater of: (1) 2.5 times its average monthly “payroll costs”; or (2) $10.0 million. PPP loans will have: (a) an interest rate of 1.0%; (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA will guarantee 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP so long as employee and compensation levels of the business are maintained and 75% of the loan proceeds are used for payroll expenses, with the remaining 25% of the loan proceeds used for other qualifying expenses.

As of May 8, 2020, the Company originated 13 loans totaling $1.1 million of loans and generated approximately $35,000 from the processing fees. All PPP loan originations occurred after the end of the March 31, 2020 reporting period.

To work with customers impacted by COVID-19, the Company is offering short-term (i.e., three months or less with the potential to extend up to six months, if necessary) loan modifications on a case by case basis to borrowers who were current in their payments at the inception of the loan modification program. Under Section 4013 of the CARES Act, loans less than 30 days past due as of December 31, 2019 are considered current for COVID-19 modifications. A financial institution can then suspend the requirements under GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes.  Financial institutions wishing to utilize this authority must make a policy election, which applies to any COVID-19 modification made between March 1, 2020 and the earlier of either December 31, 2020 or the 60th day after the end of the COVID-19 national emergency. Similarly, the Financial Accounting Standards Board has confirmed that short-term modifications made on a good faith basis in response to COVID-19 to loan customers who were current prior to any relief are not TDRs. Lastly, prior to the enactment of the CARES Act, the banking regulatory agencies provided guidance as to how certain short-term modifications would not be considered TDRs, and have subsequently confirmed that such guidance could be applicable for loans that do not qualify for favorable accounting treatment under Section 4013 of the CARES Act.

As of May 8, 2020, the Company had received requests to modify 88 loans aggregating $27.9 million. As of May 8, 2020, the Company had modified 56 loans aggregating $12.9 million, primarily consisting of the deferral of principal and interest payments and the extension of the maturity date. Of these modifications, $12.7 million, or 98.5%, were performing in accordance with the accounting treatment under Section 4013 of the CARES Act and therefore did not qualify as TDRs. One loan totaling $194,000 was modified subsequent to March 31, 2020 and did not qualify for the

33

favorable accounting treatment under Section 4013 of the CARES Act and therefore will be reported as a TDR. As conditions requiring the need for the loan modification as well as the modification request were received subsequent to March 31, 2020, this loan was not reported as a TDR as of quarter end. Management has evaluated the loan and determined that based on the liquidation value of the collateral, no specific reserve will be necessary.

The Company elected to make provisions to the loan loss reserve totaling $85,000 as of March 31, 2020. The provision increased the net reserve as a percentage of total loans from 0.50% as of December 31, 2019 to 0.53% as of March 31, 2020. The provisions equate to a 6.98% increase to the general reserve as of March 31, 2020. The Company determined the provisions made in March 2020 to be an adequate response to COVID-19 because of an excess in the allowance for loan losses that had accumulated due to the historical loss history showing significant decreases in loss percentages within the non-owner-occupied commercial real estate category as of March 31, 2020. The historical loss percentage decreased from 4.15% as of December 31, 2019 to 1.13% as of March 31, 2020. This reduction created an addition to the general reserve of $589,000. In addition to the provisions made in March 2020, the Company directly allocated more than $500,000 across the loan portfolio to safeguard against deterioration to the portfolio that could occur as a result of COVID-19. The re-allocation of the excess was done by increasing portfolio-wide qualitative factors based on trends in the national and local economy, industry trends, and other external factors.

Critical Accounting Policies

There are no material changes to the critical accounting policies disclosed in the Company’s Annual Report on Form 10‑K for the year ended June 30, 2019.

Comparison of Financial Condition at March 31, 2020 and June 30, 2019

Total assets decreased $14.7 million, or 4.7%, to $297.5 million at March 31, 2020 from $312.2 million at June 30, 2019. The decrease in assets was due to a decrease of $14.6 million in net loans held for investment and a $3.2 million decrease in interest bearing deposits in banks, offset by an increase in available-for-sale securities of $1.8 million.

Cash and cash equivalents decreased $547,000, or 9.7%, to $5.1 million at March 31, 2020 from $5.6 million at June 30, 2019. This fluctuation in cash and cash equivalents is a normal part of business operations.

Net loans held for investment decreased $14.6 million, or 5.6%, to $245.2 million at March 31, 2020 from $259.9 million at June 30, 2019, primarily reflecting a decrease in one- to four-family owner occupied residential real estate loans of $15.6 million, or 12.5%, from $124.8 million at June 30, 2019 to $109.2 million at March 31, 2020. The decrease in one- to four-family owner occupied residential real estate loans resulted from loan payoffs and loan refinances during the nine months ended March 31, 2020. We currently sell the majority of the single family loans we originate. This decrease was partially offset by an increase in multifamily loans of $4.9 million, or 6.7%, to $78.2 million at March 31, 2020 from $73.2 million at June 30, 2019.

Loans held for sale increased $3.1 million, or 43.9%, to $10.2 million at March 31, 2020 from $7.1 million at June 30, 2019, due to the increased origination and sale of single family loans. The increase in the origination of these loans is a result of the decrease in interest rates related to the function of the yield curve due to the economic conditions.

Other real estate owned decreased $778,000, or 19.1% to $3.3 million at March 31, 2020 from $4.1 million at June 30, 2019, due to the sale of five properties totaling $1.0 million, offset by three new properties added to other real estate owned totaling $220,000.

Interest bearing deposits decreased $3.2 million, or 87.6%, to $457,000 at March 31, 2020 from $3.7 million at June 30, 2019. We have invested excess cash into securities to improve our yield on our assets.

Available-for-sale securities increased $1.8 million, or 8.9%, to $22.4 million at March 31, 2020 from $20.5 million at June 30, 2019, due to the purchase of securities totaling $2.7 million, offset by maturities of $1.1 million.

34

Total deposits increased $5.2 million, or 2.2%, to $239.8 million at March 31, 2020 from $234.6 million at June 30, 2019. The increase was due to an increase in certificates of deposit of $8.0 million, or 9.2%, to $94.7 million at March 31, 2020 from $86.8 million at June 30, 2019. In recent periods prior to the termination of our amended Consent Order, we generally experienced certificate of deposit runoff at maturity because of our inability to pay competitive rates on deposits due to our classification as “adequately capitalized” for regulatory capital purposes, instead funding our operations with borrowings from the Federal Home Loan Bank of Chicago. Our classification as “adequately capitalized” (rather than “well-capitalized”) for regulatory capital purposes restricted our ability to accept, renew or roll over brokered deposits, and further restricted us from paying interest rates on deposits that exceed 75 basis points above national rates, as posted by the Federal Deposit Insurance Corporation. Although we had received a waiver from the Federal Deposit Insurance Corporation that permitted us to use local market area rates instead of national rates as the baseline in determining interest rates we could pay on deposits, this restriction limited our ability to compete for deposits in our market area, based on interest rates, in the current market rate environment. As the amended Consent Order was terminated on June 19, 2019, we were able to pay competitive rates starting in the quarter ended September 30, 2019. Certificate of deposit specials were run during the last nine months, contributing to the increase in certificates of deposit. The increase in certificates of deposits was offset by a decrease in demand accounts of $2.3 million, or 3.0%, from $77.4 million at June 30, 2019 to $75.1 million at March 31, 2020.

Borrowed funds, consisting solely of Federal Home Loan Bank advances, decreased $19.7 million, or 44.6%, to $24.5 million at March 31, 2020 from $44.2 million at June 30, 2019. We had to rely on borrowings to fund our operations in recent periods as a result of deposit runoff, described above. As we generated certificate of deposit growth, the excess cash was used to repay borrowings.

Federal home loan bank stock decreased $824,000, or 40.0%, to $1.2 million at March 31, 2020, from $2.1 million at June 30, 2019, as a result of the decrease in borrowed funds as described above. As the balance of borrowed funds decreased, the amount of stock required also decreased.

Total stockholders’ equity increased $1.1 or 4.5%, to $25.5 million at March 31, 2020 from $24.4 million at June 30, 2019. The increase was due primarily to net income of $999,000 during the nine months ended March 31, 2020.

Comparison of Operating Results for the Three Months Ended March 31, 2020 and 2019

General. Net income was $69,000 for the three months ended March 31, 2020, compared to net loss of $281,000 for the three months ended March 31, 2019.  The change was primarily due to a $576,000 increase in gain on sales of mortgage loans, offset by a $199,000 increase in compensation and benefits expense, described in more detail below.

Interest Income. Interest income decreased $212,000, or 6.8%, to $2.9 million for the three months ended March 31, 2020 compared to $3.1 million for the three months ended March 31, 2019.  Interest income on loans, which is our primary source of interest income, decreased $194,000, or 6.6%, to $2.7 million for the three months ended March 31, 2020 compared to $2.9 million for the three months ended March 31, 2019.  Our annualized average yield on loans decreased nine basis points to 4.39% for the three months ended March 31, 2020 from 4.48% for the three months ended March 31, 2019, primarily due to the decrease in interest rates related to the function of the yield curve due to the economic conditions. The average balance of loans decreased $12.0 million, or 4.6%, to $249.1 million for the three months ended March 31, 2020 from $261.1 million for the three months ended March 31, 2019.

Interest Expense. Interest expense decreased $177,000, or 24.5%, to $547,000 for the three months ended March 31, 2020 compared to $724,000 for the three months ended March 31, 2019, due to decreases in market interest rates during the period. 

Interest expense on deposits increased $95,000, or 25.1%, to $473,000 for the three months ended March 31, 2020 from $378,000 for the three months ended March 31, 2019.  Specifically, interest expense on certificates of deposit increased $96,000, or 27.1%, to $452,000 for the three months ended March 31, 2020 from $355,000 for the three months ended March 31, 2019.  The increase resulted from a 23 basis point increase in the annualized average rate we paid on certificates of deposit to 1.84% for the three months ended March 31, 2020 from 1.61% for the three months ended March 31, 2019, reflecting our ability to pay competitive rates and run certificate of deposit specials due to the

35

termination of the amended Consent Order. Additionally, there was a $10.1 million increase in the average balance of certificates of deposits to $98.4 million at March 31, 2020 from $88.3 million for the three months ended March 31, 2019. 

Interest expense on FHLB borrowings decreased $272,000 to $74,000 for the three months ended March 31, 2020 from $346,000 for the three months ended March 31, 2019.  This decrease resulted from decreases in both the average balance of FHLB borrowings and the average rate we paid on FHLB borrowings.  The average balance of borrowings decreased $34.2 million, or 62.9%, to $20.2 million for the three months ended March 31, 2020 from $54.5 million for the three months ended March 31, 2019, and the annualized average rate we paid on borrowings decreased 107 basis points to 1.47% for the three months ended March 31, 2020 from 2.54% for the three months ended March 31, 2019.  As described above, in the past, we have relied on borrowings to fund our operations as a result of certificate of deposit runoff, but in the current quarter we generated more certificates of deposit and were able to reduce our borrowings.

Net Interest Income. Net interest income remained relatively stable, decreasing $35,000, or 1.4%, for the three months ended March 31, 2020 from the three months ended March 31, 2019.  In addition, our net interest rate spread increased by three basis points to 3.31% for the three months ended March 31, 2020 from 3.28% for the three months ended March 31, 2019, and our net interest margin increased by nine basis points to 3.43% for the three months ended March 31, 2020 from 3.34% for the three months ended March 31, 2019, due to changes in market interest rates.       

Provision for Loan Losses.  Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. See “Summary of Significant Accounting Policies” for additional information. 

After an evaluation of these factors, and based on management’s current assessment of the increased inherent risk in the loan portfolio due to COVID-19, we recorded an additional $85,000 provision for loan losses for the three months ended March 31, 2020, but did not record a provision for the three months ended March 31, 2019.  Our allowance for loan losses was $1.3 million at March 31, 2020 and December 31, 2019.  The allowance for loan losses to total loans was 0.53% at March 31, 2020 and 0.50% at December 31, 2019, while the allowance for loan losses to non-performing loans was 102.83% at March 31, 2020 and 113.45% at December 31, 2019. The decrease in allowance for loan losses as a percentage of non-performing loans was largely due to the addition of a first and second mortgage from a customer totaling $202,000 that are estimated to be in a gain position and did not require an additional provision.    

To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at March 31, 2020.  However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses. In addition, the WDFI and the Federal Deposit Insurance Corporation, as an integral part of their examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses.

Non-interest Income. Non-interest income increased $631,000, or 133.3%, to $1.1 million for the three months ended March 31, 2020 compared to $473,000 for the three months ended March 31, 2019.  Gain on sale of mortgage loans (consisting solely of one- to four-family residential real estate loans) increased $576,000, or 221.0%, to $837,000 for the three months ended March 31, 2020 compared to $261,000 for the three months ended March 31, 2019.  We originated for sale $55.4 million of mortgage loans during the 2020 period compared to $17.1 million of such originations during the 2019 period.

Non-interest Expenses. Non-interest expenses increased $161,000, or 5.1%, to $3.3 million for the three months ended March 31, 2020 from $3.1 million for the three months ended March 31, 2019. Compensation and benefits expense

36

increased $199,000, or 10.7%, to $2.1 million for the three months ended March 31, 2020 from $1.9 million for the three months ended March 31, 2019, as we experienced an increase in payroll expense due to higher loan officer compensation as a result of increased loan origination volume.  The increase in compensation and benefits expense was offset by a decrease in FDIC assessment costs of $68,000, or 58.8%, to $48,000 for the three months ended March 31, 2020 from $116,000 for the three months ended March 31, 2019, as we are no longer subject to the Amended Order and our FDIC insurance premium decreased, our accrual has also decreased to $55,000 for the three months ended March 31, 2020 from $120,000 for the three months ended March 31, 2019.  Other expenses increased $87,000 or 52.3% to $254,000 for the three months ended March 31, 2020 compared to $167,000 as of March 31, 2019 due to increased costs of being a public company.

Income Tax Expense. We recognized no income tax expense or benefits for the three months ended March 31, 2020 and for the three months ended March 31, 2019 due to a full valuation allowance being recorded against the Company’s deferred tax assets.

Average Balance Sheets

The following table sets forth average balance sheets, average yields and costs, and certain other information at and for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense. Loan balances exclude loans held for sale.

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

For the Three Months Ended March 31, 

 

 

 

2020

 

2019

 

 

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

    

Balance

    

Interest

    

Rate (1)

    

Balance

    

Interest

    

Rate (1)

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

249,111,298

 

$

2,731,711

 

4.39

%

$

261,148,915

 

$

2,925,560

 

4.48

%

Securities

 

 

22,465,022

 

 

154,598

 

2.75

%

 

21,363,687

 

 

150,007

 

2.81

%

Federal Home Loan Bank stock

 

 

1,090,984

 

 

13,457

 

4.93

%

 

2,526,596

 

 

33,768

 

5.35

%

Other

 

 

2,539,861

 

 

7,036

 

1.11

%

 

1,670,250

 

 

9,206

 

2.20

%

Total interest-earning assets

 

 

275,207,165

 

 

2,906,802

 

4.22

%

 

286,709,448

 

 

3,118,541

 

4.35

%

Non-interest-earning assets

 

 

21,303,405

 

 

 

 

  

 

 

18,680,892

 

 

  

 

  

 

Total assets

 

$

296,510,570

 

 

 

 

  

 

$

305,390,340

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Demand deposits

 

$

49,079,228

 

$

7,013

 

0.06

%  

$

47,322,824

 

$

6,785

 

0.06

%

Savings and NOW deposits

 

 

71,749,368

 

 

14,264

 

0.08

%  

 

80,405,466

 

 

16,050

 

0.08

%

Certificates of deposit

 

 

98,412,453

 

 

451,522

 

1.84

%  

 

88,314,708

 

 

355,181

 

1.61

%

Total interest-bearing deposits

 

 

219,241,049

 

 

472,799

 

0.86

%  

 

216,042,998

 

 

378,016

 

0.70

%

Borrowings

 

 

20,231,387

 

 

74,297

 

1.47

%  

 

54,471,144

 

 

346,217

 

2.54

%

Total interest-bearing liabilities

 

 

239,472,436

 

 

547,096

 

0.91

%  

 

270,514,142

 

 

724,233

 

1.07

%

Non-interest-bearing liabilities

 

 

31,666,844

 

 

 

 

  

 

 

20,853,791

 

 

  

 

  

 

Total liabilities

 

 

271,139,280

 

 

 

 

  

 

 

291,367,933

 

 

  

 

  

 

Total equity

 

 

25,371,290

 

 

 

 

  

 

 

14,022,407

 

 

  

 

  

 

Total liabilities and equity

 

$

296,510,570

 

 

 

 

  

 

$

305,390,340

 

 

  

 

  

 

Net interest income

 

 

 

 

$

2,359,706

 

  

 

 

  

 

$

2,394,308

 

  

 

Net interest rate spread (2)

 

 

 

 

 

 

 

3.31

%  

 

  

 

 

  

 

3.28

%

Net interest-earning assets (3)

 

$

35,734,729

 

 

 

 

  

 

$

16,195,306

 

 

  

 

 

 

Net interest margin (4)

 

 

 

 

 

 

 

3.43

%  

 

  

 

 

  

 

3.34

%

Average interest-earning assets to interest-bearing liabilities

 

 

114.92

%  

 

 

 

  

 

 

105.99

%

 

  

 

  

 


(1)

Annualized

(2)

Net interest spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.

(3)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(4)

Net interest margin represents net interest income divided by average total interest-earning assets.

 

Comparison of Operating Results for the Nine Months Ended March 31, 2020 and 2019

General. Net income was $999,000 for the nine months ended March 31, 2020, compared to net loss of $469,000 for the nine months ended March 31, 2019. The change was primarily due to a $2.1 million increase in gain on sales of mortgage loans, offset by a $748,000 increase in compensation and benefits expense, described in more detail below.

Interest Income. Interest income decreased $297,000, or 3.2%, and was $9.0 million for the nine months ended March 31, 2020 and $9.3 million for the nine months ended March 31, 2019. Interest income on loans, which is our primary source of interest income, decreased $292,000, or 3.3%,  to $8.5 million for the nine months ended March 31, 2020 compared to $8.8 million for the nine months ended March 31, 2019. Our annualized average yield on loans increased one basis point to 4.49% for the nine months ended March 31, 2020 from 4.48% for the nine months ended March 31, 2019, primarily due to an increase in interest income received on loans held for sale. The average balance of loans decreased $9.4 million, or 3.6%, to $252.0 million for the nine months ended March 31, 2020 from $261.5 million for the nine months ended March 31, 2019.

38

Interest Expense. Interest expense decreased $181,000, or 9.3%, to $1.8 million for the nine months ended March 31, 2020 from $2.0 million for the nine months ended March 31, 2019.

Interest expense on deposits increased $305,000, or 27.7%, to $1.4 million for the nine months ended March 31, 2020 from $1.1 million for the nine months ended March 31, 2019. Specifically, interest expense on certificates of deposit increased $309,000, or 30.0%, to $1.3 million for the nine months ended March 31, 2020 from $1.0 million for the nine months ended March 31, 2019. The increase resulted from a 38 basis point increase in the annualized average rate we paid on certificates of deposit to 1.87% for the nine months ended March 31, 2020 from 1.49% for the nine months ended March 31, 2019,  reflecting our ability to pay competitive rates and run certificate of deposit specials due to the termination of the amended Consent Order. The increase was also due to an increase in the average balance of certificates of deposit, which increased $3.7 million, or 4.0%, to $95.7 million for the nine months ended March 31, 2020 from $92.0 million for the nine months ended March 31, 2019.  

Interest expense on FHLB borrowings decreased $487,000 to $368,000 for the nine months ended March 31, 2020 from $854,000 for the nine months ended March 31, 2019. This decrease resulted from decreases in both the average balance of FHLB borrowings and the average rate we paid on FHLB borrowings. The average balance of borrowings decreased $22.6 million, or 47.8%, to $24.6 million for the nine months ended March 31, 2020 from $47.2 million for the nine months ended March 31, 2019, and the annualized average rate we paid on borrowings decreased 42 basis points to 1.99% for the nine months ended March 31, 2020 from 2.41% for the nine  months ended March 31, 2019. As described above, in the past, we have relied on borrowings to fund our operations as a result of certificate of deposit runoff, but in the current period we generated more certificates of deposit and were able to reduce our borrowings.

Net Interest Income. Net interest income decreased $116,000, or 1.6%,  to $7.3 million for the nine months ended March 31, 2020 from $7.4 million for the nine months ended March 31, 2019, primarily as a result of higher rates paid on certificates of deposit, as discussed above. In addition, our net interest rate spread decreased by three basis points to 3.35% for the nine months ended March 31, 2020 from 3.38% for the nine months ended March 31, 2019, and our net interest margin increased by three basis points to 3.47% for the nine months ended March 31, 2020 from 3.44% for the nine months ended March 31, 2019,  due to changes in market interest rates.       

Provision for Loan Losses. Provisions for loan losses are charged to operations to establish an allowance for loan losses at a level necessary to absorb known and inherent losses in our loan portfolio that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management analyzes several qualitative loan portfolio risk factors including, but not limited to, management’s ongoing review and grading of loans, facts and issues related to specific loans, historical loan loss and delinquency experience, trends in past due and non-accrual loans, existing risk characteristics of specific loans or loan pools, changes in the nature, volume and terms of loans, the fair value of underlying collateral, changes in lending personnel, current economic conditions and other qualitative and quantitative factors which could affect potential credit losses. See “Summary of Significant Accounting Policies” for additional information.

After an evaluation of these factors, and based on management’s current assessment of the increased inherent risk in the loan portfolio due to COVID-19, we recorded an $85,000 provision for loan losses for the nine months ended March 31, 2020, and did not record a provision for the nine months ended March 31, 2019. Our allowance for loan losses was $1.3 million at March 31, 2020 and June 30, 2019. The allowance for loan losses to total loans was 0.53% at March 31, 2020 and 0.50% at June 30, 2019, while the allowance for loan losses to non-performing loans was 102.83% at March 31, 2020 and 84.86% at June 30, 2019.

To the best of our knowledge, we have recorded all loan losses that are both probable and reasonable to estimate at March 31, 2020. However, future changes in the factors described above, including, but not limited to, actual loss experience with respect to our loan portfolio, could result in material increases in our provision for loan losses. In addition, the WDFI and the Federal Deposit Insurance Corporation, as an integral part of their examination process, will periodically review our allowance for loan losses, and as a result of such reviews, we may have to adjust our allowance for loan losses.

39

Non-interest Income. Non-interest income increased $2.3 million, or 137.5%, to $3.9 million for the nine months ended March 31, 2020 compared to $1.7 million for the nine months ended March 31, 2019. Gain on sale of mortgage loans (consisting solely of one- to four-family residential real estate loans) increased $2.1 million, or 242.7%, to $3.0 million for the nine months ended March 31, 2020 compared to $883,000 for the nine months ended March 31, 2019. We originated for sale $206.4 million of mortgage loans during the nine months ended March 31, 2020 compared to $62.6 million of such originations during the nine months ended March 31, 2019.

Non-interest Expenses. Non-interest expenses increased $606,000, or 6.4%, to $10.1 million for the nine months ended March 31, 2020 from $9.5 million for the nine months ended March 31, 2019. Compensation and benefits expense increased $748,000, or 13.6%, to $6.2 million for the nine months ended March 31, 2020 from $5.5 million for the nine months ended March 31, 2019, as we experienced an increase in payroll expense due to higher loan officer compensation as a result of increased loan origination volume. The increase in compensation and benefits expense was offset by a decrease in FDIC assessment costs of $281,000, or 79.7%, to $72,000 for the nine months ended March 31, 2020 from $353,000 for the nine months ended March 31, 2019,  as a result of $79,000 in Small Bank Assessment Credits from the FDIC. Additionally, as we are no longer subject to the Amended Order and our FDIC insurance premium decreased, our accrual has also decreased to $173,600 for the nine months ended March 31, 2020 from $364,500 for the nine months ended March 31, 2019. Other expenses increased $205,000 or 37.0% to $760,000 for the nine months ended March 31, 2020 compared to $554,000 as of March 31, 2019 due to increased costs of being a public company.

Income Tax Expense. We recognized no income tax expense or benefits for the nine months ended March 31, 2020 and for the nine months ended March 31, 2019 due to a full valuation allowance being recorded against the Company’s deferred tax assets.

Average Balance Sheets

The following table sets forth average balance sheets, average yields and costs, and certain other information at and for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense. Loan balances exclude loans held for sale.

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

For the Nine Months Ended March 31, 

 

 

 

2020

 

2019

 

 

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

 

 

Outstanding

 

 

 

Yield/

 

Outstanding

 

 

 

Yield/

 

 

    

Balance

    

Interest

    

Rate (1)

    

Balance

    

Interest

    

Rate (1)

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

252,049,901

 

$

8,493,397

 

4.49

%

$

261,476,429

 

$

8,785,694

 

4.48

%

Securities

 

 

21,704,787

 

 

454,375

 

2.79

%

 

21,076,456

 

 

446,717

 

2.83

%

Federal Home Loan Bank stock

 

 

1,278,641

 

 

44,760

 

4.67

%

 

2,189,296

 

 

82,941

 

5.05

%

Other

 

 

3,864,914

 

 

48,154

 

1.66

%

 

1,496,766

 

 

22,561

 

2.01

%

Total interest-earning assets

 

 

278,898,243

 

 

9,040,686

 

4.32

%

 

286,238,947

 

 

9,337,913

 

4.35

%

Non-interest-earning assets

 

 

24,534,959

 

 

 

 

  

 

 

19,557,479

 

 

  

 

  

 

Total assets

 

$

303,433,202

 

 

 

 

  

 

$

305,796,426

 

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

  

 

Demand deposits

 

$

48,994,319

 

$

21,394

 

0.06

%  

$

46,841,678

 

$

20,810

 

0.06

%

Savings and NOW deposits

 

 

74,389,038

 

 

46,429

 

0.08

%  

 

82,148,962

 

 

50,932

 

0.08

%

Certificates of deposit

 

 

95,709,964

 

 

1,338,929

 

1.87

%  

 

91,997,136

 

 

1,029,599

 

1.49

%

Total interest-bearing deposits

 

 

219,093,321

 

 

1,406,752

 

0.86

%  

 

220,987,776

 

 

1,101,341

 

0.66

%

Borrowings

 

 

24,633,294

 

 

367,652

 

1.99

%  

 

47,227,395

 

 

854,249

 

2.41

%

Total interest-bearing liabilities

 

 

243,726,615

 

 

1,774,404

 

0.97

%  

 

268,215,171

 

 

1,955,590

 

0.97

%

Non-interest-bearing liabilities

 

 

34,532,378

 

 

 

 

  

 

 

23,581,472

 

 

  

 

  

 

Total liabilities

 

 

278,258,993

 

 

 

 

  

 

 

291,796,643

 

 

  

 

  

 

Total equity

 

 

25,174,209

 

 

 

 

  

 

 

13,999,783

 

 

  

 

  

 

Total liabilities and equity

 

$

303,433,202

 

 

 

 

  

 

$

305,796,426

 

 

  

 

  

 

Net interest income

 

 

 

 

$

7,266,282

 

  

 

 

  

 

$

7,382,322

 

  

 

Net interest rate spread (2)

 

 

 

 

 

 

 

3.35

%  

 

  

 

 

  

 

3.38

%

Net interest-earning assets (3)

 

$

35,171,628

 

 

 

 

  

 

$

18,023,776

 

 

  

 

 

 

Net interest margin (4)

 

 

 

 

 

 

 

3.47

%  

 

  

 

 

  

 

3.44

%

Average interest-earning assets to interest-bearing liabilities

 

 

114.43

%  

 

 

 

  

 

 

106.72

%

 

  

 

  

 


(1)

Annualized

(2)

Net interest spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.

(3)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(4)

Net interest margin represents net interest income divided by average total interest-earning assets.

Liquidity and Capital Resources

Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, proceeds from the sale of loans, and proceeds from maturities of securities. We also have the ability to borrow from the Federal Home Loan Bank of Chicago and from U.S. Bank. At March 31, 2020, we had a $130.0 million line of credit with the Federal Home Loan Bank of Chicago, and had $24.5 million of borrowings outstanding as of that date. We also had a $5.0 million line of credit with U.S. Bank, with no borrowings outstanding as of that date.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments including interest-bearing demand deposits. The levels of these assets are dependent on our operating, financing, lending, and investing activities during any given period.

Our cash flows are comprised of three primary classifications: cash flows from operating activities, investing activities, and financing activities. Net cash used in operating activities was $2.0 million for the nine months ended March 31, 2020 and net cash provided by operating activities was $1.4 million for the nine months ended March 31, 2019. Net cash provided by investing activities, which consists primarily disbursements for loan originations and the purchase of

41

securities, offset by principal collections on loans, and proceeds from maturing securities and pay downs on securities, was $17.6 million and $1.8 million for the nine months ended March 31, 2020 and the nine months ended March 31, 2019, respectively. Net cash used in financing activities, consisting of activity in deposit accounts and borrowings, was $16.1 million and $5.5 million for the nine months ended March 31, 2020 and 2019, respectively.

We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. Based on our deposit retention experience, current pricing strategy and regulatory restrictions, we anticipate that a substantial portion of maturing time deposits will be retained, and that we can supplement our funding with borrowings in the event that we allow these deposits to run off at maturity.

At March 31, 2020, The Equitable Bank was classified as “well capitalized” for regulatory capital purposes.

 

Item 3    Quantitative and Qualitative Disclosures About Market Risk.

Not applicable as the Company is a smaller reporting company.

 

Item 4    Controls and Procedures.

The Company’s management, with the participation of the Company’s Chief Executive Officer and President/Chief Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this report and, based on this evaluation, the Company’s Chief Executive Officer and President/Chief Financial Officer concluded that the Company’s disclosure controls and procedures are operating in an effective manner.

Changes in Internal Control Over Financial Reporting

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

 

Part II - Other Information

Item 1    Legal Proceedings.

In the ordinary course of business, there are legal proceedings against the Company and its subsidiaries. Management considers that the aggregate liabilities, if any, resulting from such actions would not have a material, adverse effect on the consolidated financial position of the Company.

Item 1A  Risk Factors.

Not applicable as the Company is a smaller reporting company.

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

Not applicable.

Item 3    Defaults Upon Senior Securities.

None.

Item 4    Mine Safety Disclosures.

Not applicable.

42

Item 5    Other Information.

None.

Item 6    Exhibits.

The following exhibits are filed with this report:

 

Exhibit 31.1

Certification of Principal Executive Officer Pursuant to Rules 13a‑14 and 15d‑14 of the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002 is included herein as an exhibit to this Report.

 

 

 

 

Exhibit 31.2

Certification of Principal Financial Officer Pursuant to Rules 13a‑14 and 15d‑14 of the Securities Exchange Act of 1934 and Section 302 of the Sarbanes-Oxley Act of 2002 is included herein as an exhibit to this Report.

 

 

 

 

Exhibit 32.1

Certification of the Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) is included herein as an exhibit to this Report.

 

 

 

 

Exhibit 32.2

Certification of the Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) is included herein as an exhibit to this Report.

 

 

 

 

Exhibit 101

The following financial statements from the TEB Bancorp, Inc. Quarterly Report on Form 10‑Q for the quarter ended March 31, 2020, formatted in Extensive Business Reporting Language (XBRL); (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Changes in Stockholders’ Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) the Notes to the Unaudited Condensed Consolidated Financial Statements are included herein as an exhibit to this report.

 

43

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.

TEB BANCORP, INC.

 

Date:

May 13, 2020

 

    

By:

/s/ John P. Matter

 

 

 

 

 

John P. Matter, Chief Executive Officer

 

 

 

 

 

 

 

 

 

 

 

 

Date:

May 13, 2020

 

 

By:

/s/ Jennifer L. Provancher

 

 

 

 

 

Jennifer L. Provancher, President and Chief Financial Officer

 

44