EX-99.3 4 tm2224878d1ex99-3.htm EXHIBIT 99.3

Exhibit 99.3

 

Denmark Bancshares, Inc. and Subsidiaries
 
June 30, 2022 Financial Statements

 

 

 

 

Denmark Bancshares, Inc. and Subsidiaries

Consolidated Statements of Financial Condition

 

   June 30, 2022   December 31, 2021 
   (Unaudited)   (Audited) 
Assets          
Cash and due from banks  $33,830,206   $38,490,134 
Federal funds sold   132,280,086    112,665,088 
Investment securities available for sale, at fair value   29,530,957    36,462,450 
Loans   465,575,725    479,056,630 
Allowance for loan losses   (7,722,879)   (7,741,069)
Net loans  $457,852,846   $471,315,561 
Loans held for sale   65,496    82,401 
Premises and equipment, net   5,303,636    5,578,294 
Other investments   3,079,177    3,724,977 
Accrued interest receivable   1,176,719    1,304,890 
Bank-owned life insurance   13,195,877    13,018,897 
Other assets   5,183,153    5,000,879 
TOTAL ASSETS  $681,498,153   $687,643,571 
           
Liabilities          
Deposits          
Noninterest-bearing  $161,368,453   $155,292,023 
Interest-bearing   448,047,943    459,205,230 
Total Deposits  $609,416,396   $614,497,253 
           
Accrued interest payable   165,641    166,199 
Other liabilities   3,262,455    4,020,829 
Borrowings   864,874    932,844 
Total Liabilities  $613,709,366   $619,617,125 
Stockholders' Equity          
Common stock, no par value, authorized 10,000,000 Class A shares; outstanding 3,012,964 at 6/30/2022 and 3,003,883 at 12/31/2021  $18,183,326   $18,009,891 
Common stock, no par value, authorized 1,000,000 Class B non-voting shares; outstanding 89,285 at 6/30/2022 and 89,285 at 12/31/2021   614,035    614,035 
Treasury stock shares, at cost (588,392 Class A and 30,895 Class B shares at 6/30/2022 and 588,392 Class A and 30,895 Class B shares at 12/31/2021)   (13,249,219)   (12,980,652)
Paid in capital   1,767,018    1,562,939 
Retained earnings   62,197,086    60,828,648 
Accumulated other comprehensive income (loss)   (1,390,990)   222,341 
Deferred stock-based compensation   (332,469)   (230,756)
Total Stockholders' Equity  $67,788,787   $68,026,446 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $681,498,153   $687,643,571 

 

The accompanying notes are an integral part of these financial statements.

 

1

 

 

Denmark Bancshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

   Three months ended June 30,   Six months ended June 30, 
   2022   2021   2022   2021 
Interest Income                    
Loans including fees  $5,070,819   $5,092,932   $10,063,428   $10,877,982 
Investment securities:                    
Taxable   100,928    101,913    203,787    208,541 
Tax-exempt   35,620    48,673    83,938    98,434 
Federal funds sold   233,021    16,905    271,024    30,958 
Other interest income   11,023    14,641    33,630    33,215 
   $5,451,411   $5,275,064   $10,655,807   $11,249,130 
                     
Interest Expense                    
Deposits  $408,513   $518,644   $835,781   $1,103,548 
Borrowings   3,921    19,092    7,994    560,001 
   $412,434   $537,736   $843,775   $1,663,549 
Net interest income  $5,038,977   $4,737,328   $9,812,032   $9,585,581 
Provision for Credit Losses   0    (75,000)   0    0 
Net interest income after                    
provision for credit losses  $5,038,977   $4,812,328   $9,812,032   $9,585,581 
Other Income                    
Service fees and commissions  $313,377   $440,967   $577,363   $617,989 
Other investment gains   0    0    0    9,018 
Loan sale gains   98,107    528,344    292,174    1,479,030 
Bank owned life insurance   90,328    87,205    176,980    172,156 
Other   222,317    234,000    459,074    570,425 
   $724,129   $1,290,516   $1,505,591   $2,848,618 
Other Expense                    
Salaries and employee benefits  $2,409,184   $2,713,370   $5,301,046   $5,556,610 
Data processing expenses   429,682    454,537    890,621    886,112 
Occupancy expenses   326,718    353,188    696,863    723,441 
Professional fees   180,671    113,810    619,308    283,318 
Marketing expenses   82,658    92,258    127,347    147,950 
Printing and supplies   8,033    14,611    28,131    36,453 
Directors' fees   47,423    51,977    99,899    105,650 
FDIC insurance premiums   50,000    62,400    100,000    125,200 
Other operating expenses   176,851    210,946    379,784    390,903 
   $3,711,220   $4,067,094   $8,242,999   $8,255,637 
Income before income taxes  $2,051,886   $2,035,747   $3,074,624   $4,178,562 
Income tax expense   496,999    524,252    775,511    1,069,431 
NET INCOME  $1,554,887   $1,511,495   $2,299,113   $3,109,131 
EARNINGS PER COMMON SHARE  $0.50   $0.48   $0.74   $0.99 

 

The accompanying notes are an integral part of these financial statements.

 

2

 

 

Denmark Bancshares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)

 

,

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2022   2021   2022   2021 
Net income  $1,554,887   $1,511,495   $2,299,113   $3,109,131 
Other comprehensive (loss) income, net of tax                    
Unrealized holding (losses) gains arising during period   (765,193)   38,152    (2,210,042)   (357,796)
Income tax benefit (expense) related to items of other comprehensive income   206,602    (10,301)   596,711    96,606 
Other comprehensive (loss) income, net of tax  $(558,591)  $27,851   $(1,613,331)  $(261,190)
Comprehensive income  $996,296   $1,539,346   $685,782   $2,847,941 

 

The accompanying notes are an integral part of these financial statements.

 

3

 

 

Denmark Bancshares, Inc. and Subsidiaries

Consolidated Statement of Changes in Stockholders’ Equity

(Unaudited)

 

                   Accumulated         
   Common Stock    Treasury           Other   Deferred     
   Class A   Class B   Shares   Paid in   Retained   Comprehensive   Stock-Based     
   Amount   Amount   Amount   Capital   Earnings   Income (loss)   Compensation   Total 
BALANCE, JANUARY 1, 2021  $17,836,258   $614,035   $(11,528,855)  $1,309,054   $56,203,275   $786,074   $(190,715)  $65,029,126 
Net income                      $1,597,636              1,597,636 
Other comprehensive income, net of tax                           $(289,041)        (289,041)
Issuance of Class A restricted common stock                  234,581              (234,581)   0 
Issuance of Class A common stock   173,634                                  173,634 
Stock-based compensation expense                                 45,075    45,075 
Treasury stock acquisitions             (52,410)                       (52,410)
BALANCE, MARCH 31, 2021  $18,009,892   $614,035   $(11,581,265)  $1,543,635   $57,800,911   $497,033   $(380,221)  $66,504,020 
Net income                       1,511,495              1,511,495 
Other comprehensive income, net of tax                            27,851         27,851 
Stock-based compensation expense                                 49,636    49,636 
Cash dividend declared, $0.30 per share                       (944,780)             (944,780)
BALANCE, JUNE 30, 2021  $18,009,892   $614,035   $(11,581,265)  $1,543,635   $58,367,626   $524,884   $(330,585)  $67,148,222 
                                         
BALANCE, JANUARY 1, 2022  $18,009,891   $614,035   $(12,980,652)  $1,562,939   $60,828,648   $222,341   $(230,756)  $68,026,446 
Net income                      $744,226              744,226 
Other comprehensive income, net of tax                           $(1,054,740)        (1,054,740)
Issuance of Class A restricted common stock                  204,079              (204,079)   0 
Issuance of Class A common stock   173,435                                  173,435 
Stock-based compensation expense                                 50,548    50,548 
Treasury stock acquisitions             (268,567)                       (268,567)
BALANCE, MARCH 31, 2022  $18,183,326   $614,035   $(13,249,219)  $1,767,018   $61,572,874   $(832,399)  $(384,287)  $67,671,348 
Net income                       1,554,887              1,554,887 
Other comprehensive income, net of tax                            (558,591)        (558,591)
Stock-based compensation expense                                 51,818    51,818 
Cash dividend declared, $0.30 per share                       (930,675)             (930,675)
BALANCE, JUNE 30, 2022  $18,183,326   $614,035   $(13,249,219)  $1,767,018   $62,197,086   $(1,390,990)  $(332,469)  $67,788,787 

 

The accompanying notes are an integral part of these financial statements.

 

4

 

 

 

Denmark Bancshares, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(Unaudited)

 

   Six Months Ended June 30, 
   2022   2021 
Cash Flows from Operating Activities:          
Net income  $2,299,113   $3,109,131 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation   318,638    339,314 
Gains on sales of loans   (292,174)   (1,479,030)
Gain on sale of other investments   0    (9,018)
Amortization of bond premium   65,805    94,919 
Accretion of bond discount   (17,078)   (18,106)
Increase in fair value of equity securities   (29,200)   (137,200)
Mortgage loans originated for sale   (9,958,075)   (38,292,970)
Proceeds from sale of mortgage loans   10,437,790    40,256,200 
Stock-based compensation   102,366    94,711 
Income from BOLI   (176,980)   (172,156)
Decrease in interest receivable   128,171    309,792 
Decrease in interest payable   (558)   (74,451)
Other, net   (346,661)   (600,679)
Net Cash Provided by Operating Activities  $2,531,157   $3,420,457 
Cash Flows from Investing Activities:          
Maturities, pay-downs, calls and sales of AFS securities   4,672,724    5,248,894 
Purchases of AFS securities   0    (11,152,330)
Proceeds from redemption or sale of other investments   675,000    66,618 
Federal funds sold, net   (19,614,998)   11,115,366 
Net increase in loans made to customers   13,292,079    (9,457,988)
Purchases of premises and equipment   (43,980)   (27,002)
Net Cash Used in Investing Activities  $(1,019,175)  $(4,206,442)
Cash Flows from Financing Activities:          
Net increase in deposits  $(5,080,857)  $19,377,826 
Purchase of treasury stock   (268,567)   (52,410)
Issuance of common stock   173,435    173,634 
Dividends paid   (927,951)   (924,565)
Debt repayments   (67,970)   (13,066,765)
Net Cash (Used in) Provided by Financing Activities  $(6,171,910)  $5,507,720 
Net (decrease) increase in cash and due from banks  $(4,659,928)  $4,721,735 
Cash and due from banks, beginning of period   38,490,134    24,100,714 
CASH AND DUE FROM BANKS, END OF PERIOD  $33,830,206   $28,822,449 

 

 5 

 

 

NOTE 1 – BASIS OF PRESENTATION

 

Denmark Bancshares, Inc. (“DBI” or the “Company”) is a bank holding company as defined in the Bank Holding Company Act of 1956, as amended. As such, it exercises control over Denmark State Bank (“DSB”), Denmark Agricultural Credit Corporation (“DACC”) and DBI Properties, Inc. The majority of DBI’s assets are held by DSB. DSB, a wholly owned subsidiary of DBI, operates under a state bank charter, and provides a variety of banking services to its customers. DBI Properties, Inc. was formed in February 2009 for the purpose of holding certain foreclosed properties. All activities of the wholly owned subsidiaries are reflected in the consolidated financial statements for Denmark Bancshares, Inc. and Subsidiaries (collectively referred to as “DBI”).

 

These interim unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information. Accordingly, certain information and footnote disclosures required by GAAP have been omitted or abbreviated. These unaudited consolidated financial statements should be read in conjunction with the Company’s audited financial statements and footnotes as of and for the year ended December 31, 2021 (“Annual Report”).

 

The unaudited consolidated financial statements include all adjustments, consisting of normal recurring adjustment necessary for a fair presentation of the results for the interim periods. The results for interim periods are not necessarily indicative of results for a full year.

 

Use of Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates in the financial statements include fair values of securities, fair values of financial instruments, valuation of deferred tax assets and the determination of the allowance for loan losses, which are discussed specifically in the following sections of this footnote.

 

Critical Accounting Policies

 

There have been no material changes or developments with respect to the assumptions or methodologies that the Company uses when applying what management believes are critical accounting policies and developing critical accounting estimates as previously disclosed in the Company’s Annual Report.

 

Upcoming Accounting Pronouncements

 

In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13, Financial Instruments - Credit Losses; Measurement of Credit Losses on Financial Instruments. The ASU includes increased disclosures and various changes to the accounting and measurement of financial assets including DBI’s loans and available-for-sale investment securities. Each financial asset presented on the statement of condition would have a unique allowance for credit losses that is deducted from the amortized cost basis to present the net carrying value. The amendments in this ASU also eliminate the probable initial recognition threshold in current U.S. GAAP and, instead, reflect an entity's current estimate of all expected credit losses using reasonable and supportable forecasts. The new credit loss guidance will be effective for DBI's year ending December 31, 2023. Upon adoption, the ASU will be applied using a modified retrospective transition method to the beginning of the first reporting period in which the guidance is effective. Early adoption for all institutions is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. DBI believes this standard will have an impact on the consolidated financial statements and is assessing the significance.

 

 6 

 

 

NOTE 2 – INVESTMENT SECURITIES

 

The amortized cost and estimated fair market value of debt securities available for sale were as follows:

 

   June 30, 2022 
       Gross   Gross   Estimated 
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
U.S. Government Treasuries  $7,424,960   $0   $(675,761)  $6,749,199 
U.S. Government-sponsored agency MBS   11,224,981    2,611    (635,094)   10,592,498 
State and local governments   12,053,471    22,353    (614,569)   11,461,255 
Asset-backed securities   733,011    0    (5,006)   728,005 
   $31,436,423   $24,964   $(1,930,430)  $29,530,957 
                     
   December 31, 2021 
       Gross   Gross   Estimated 
   Amortized   Unrealized   Unrealized   Fair 
   Cost   Gains   Losses   Value 
U.S. Government Treasuries  $7,416,322   $0   $(83,100)  $7,333,222 
U.S. Government-sponsored agency MBS   12,803,479    191,591    (75,015)   12,920,055 
State and local governments   15,124,564    323,345    (48,894)   15,399,015 
Asset-backed securities   813,508    615    (3,965)   810,158 
   $36,157,873   $515,551   $(210,974)  $36,462,450 

 

There were no available-for-sale securities sold during the first six months of 2022 or 2021.

 

The amortized cost and estimated fair values of debt securities at June 30, 2022, by maturity were as follows:

 

   Debt Securities Available-for-Sale 
       Estimated 
   Amortized   Fair 
Amounts Maturing  Cost   Value 
Within one year  $2,978,657   $2,976,827 
From one through five years   7,938,078    7,309,422 
From five through ten years   8,561,696    7,924,205 
After ten years   0    0 
Subtotal  $19,478,431   $18,210,454 
Mortgage and asset-backed securities  $11,957,992   $11,320,503 
Total  $31,436,423   $29,530,957 

 

Information pertaining to securities with gross unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:

 

June 30, 2022

 

  Less Than Twelve Months   Over Twelve Months 
   Gross   Estimated   Gross   Estimated 
   Unrealized   Fair   Unrealized   Fair 
Debt Securities Available for Sale  Losses   Value   Losses   Value 
U.S. Government Treasuries  $675,761   $6,749,199   $0   $0 
U.S. Government-sponsored agency MBS   409,605    7,651,002    225,489    2,622,945 
State and local governments   431,086    6,737,866    183,483    1,091,517 
Asset-backed securities   2,312    202,603    2,694    525,401 
Total securities available for sale  $1,518,764   $21,340,670   $411,666   $4,239,863 

 

 7 

 

 

December 31, 2021

 

  Less Than Twelve Months   Over Twelve Months 
   Gross   Estimated   Gross   Estimated 
   Unrealized   Fair   Unrealized   Fair 
Debt Securities Available for Sale  Losses   Value   Losses   Value 
U.S. Government Treasuries  $83,100   $7,333,222   $0   $0 
U.S. Government-sponsored agency MBS   74,426    5,845,638    589    114,604 
State and local governments   48,894    1,726,107    0    0 
Asset-backed securities   3,965    584,417    0    0 
Total securities available for sale  $210,385   $15,489,384   $589   $114,604 

 

All debt securities with unrealized losses are assessed to determine if the impairment is other-than-temporary. Factors that are evaluated include the loan types supporting the securities, delinquency and foreclosure rates, credit support, weighted average loan-to-value, year of origination, borrower profile, existing and projected debt burden, underlying cash flow of the borrower and exposure to risks, among others.

 

There were no issuers of debt securities for which a significant concentration of investments (greater than 10 percent of stockholders’ equity) was held as of June 30, 2022.

 

Debt securities with an estimated fair value of $7.7 million and $11.5 million at June 30, 2022 and December 31, 2021, respectively were pledged to secure public deposits and for other purposes required or permitted by law.

 

NOTE 3 – LOANS

 

Major categories of loans included in the loan portfolio as of June 30, 2022 and December 31, 2021 are as follows:

 

   June 30,   December 31, 
   2022   2021 
Real Estate:          
Residential  $104,594,669   $88,372,489 
Commercial   165,129,393    163,456,468 
Construction   14,990,563    26,678,745 
Agricultural   73,440,463    77,848,753 
    358,155,088    356,356,455 
           
Commercial   72,070,537    80,678,804 
Agricultural   27,487,325    33,447,807 
Consumer and other   7,758,893    8,612,216 
Unsecured   132,772    251,115 
Total Loans Receivable  $465,604,615   $479,346,397 
Allowance for loan losses   (7,722,879)   (7,741,069)
Deferred loan fees   (28,890)   (289,767)
Total Loans, Net  $457,852,846   $471,315,561 

 

During 2020, the SBA introduced the Paycheck Protection Program (“PPP”) designed to provide liquidity to small businesses during the COVID-19 pandemic. The loans are guaranteed by the SBA and loan proceeds to borrowers are forgivable by the SBA if certain criteria are met. On January 15, 2021, the SBA re-opened the loan portal for a second round of the PPP loan program with a May 31, 2021 deadline for applications. DSB originated loans totaling $68.2 million under PPP. As of June 30, 2022, all first round PPP loans have been forgiven and there were approximately $0.4 million of second round PPP loans included on the balance sheet. PPP processing fees received from SBA totaling $3.4 million were deferred and recognized as interest income using the effective yield method. Upon forgiveness of a loan and resulting repayment by the SBA, any unrecognized net fee for a given loan is recognized as interest income. DSB recognized $0.3 million and $1.1 million of the fees in the first six months of 2022 and 2021, respectively.

 

 8 

 

 

The following is a summary of total loans and those individually evaluated for impairment as of June 30, 2022 and December 31, 2021:

 

   June 30, 2022   December 31, 2021 
       Ending Balance       Ending Balance 
       Individually       Individually 
   Ending   Evaluated   Ending   Evaluated 
   Balance   for Impairment   Balance   for Impairment 
Residential Real Estate  $104,594,669   $111,600   $88,372,489   $288,881 
Commercial Real Estate   165,129,393    0    163,456,468    0 
Construction & Land Dev   14,990,563    0    26,678,745    0 
Agricultural Real Estate   73,440,463    1,442,947    77,848,753    2,214,013 
Commercial   72,070,537    50,690    80,678,804    0 
Agricultural   27,487,325    32,134    33,447,807    44,085 
Consumer and other   7,891,665    0    8,863,331    200 
Total  $465,604,615   $1,637,371   $479,346,397   $2,547,179 

 

The following tables show the investment in impaired loans and the corresponding allowance for those loans along with the recognized interest income associated with impaired loans as of June 30, 2022 and December 31, 2021:

 

       Unpaid       Average   Interest 
   Recorded   Principal   Related   Recorded   Income 
June 30, 2022  Investment   Balance   Allowance   Investment   Recognized 
With no related allowance:                         
Residential Real Estate  $111,600   $150,823   $0   $153,249   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   1,442,947    1,484,250    0    1,742,272    44,360 
Commercial   50,690    67,586    0    67,586    0 
Agricultural   32,134    32,134    0    38,274    1,130 
Consumer and other   0    0    0    0    0 
                          
With a related allowance:                         
Residential Real Estate  $0   $0   $0   $0   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   0    0    0    0    0 
Commercial   0    0    0    0    0 
Agricultural   0    0    0    0    0 
Consumer and other   0    0    0    0    0 
                          
Total:                         
Residential Real Estate  $111,600   $150,823   $0   $153,249   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   1,442,947    1,484,250    0    1,742,272    44,360 
Commercial   50,690    67,586    0    67,586    0 
Agricultural   32,134    32,134    0    38,274    1,130 
Consumer and other   0    0    0    0    0 
Total  $1,637,371   $1,734,793   $0   $2,001,381   $45,490 

 

 9 

 

  

 

       Unpaid       Average   Interest 
   Recorded   Principal   Related   Recorded   Income 
December 31, 2021  Investment   Balance   Allowance   Investment   Recognized 
With no related allowance:                         
Residential Real Estate  $288,881   $352,567   $0   $380,540   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   2,214,013    2,262,632    0    2,475,384    70,395 
Commercial   0    0    0    0    0 
Agricultural   44,085    44,085    0    56,187    3,371 
Consumer and other   0    0    0    0    0 
                          
With a related allowance:                         
Residential Real Estate  $0   $0   $0   $0   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   0    0    0    0    0 
Commercial   0    0    0    0    0 
Agricultural   0    0    0    0    0 
Consumer and other   200    243    200    1,049    0 
                          
Total:                         
Residential Real Estate  $288,881   $352,567   $0   $380,540   $0 
Commercial Real Estate   0    0    0    0    0 
Construction & Land Dev   0    0    0    0    0 
Agricultural Real Estate   2,214,013    2,262,632    0    2,475,384    70,395 
Commercial   0    0    0    0    0 
Agricultural   44,085    44,085    0    56,187    3,371 
Consumer and other   200    243    200    1,049    0 
Total  $2,547,179   $2,659,527   $200   $2,913,160   $73,766 

 

No additional funds are committed to be advanced in connection with impaired loans.

 

A summary of activity in the ALLL by loan type as of June 30, 2022 and 2021 is summarized as follows:

 

                       Ending Balance 
   Beginning               Ending   Individually 
   Balance               Balance   Evaluated 
2022  1/1/2022   Charge-offs   Recoveries   Provision   6/30/2022   for Impairment 
Residential Real Estate  $627,577   $(3,542)  $0   $117,154   $741,189   $0 
Commercial Real Estate   3,235,974    0    0    74,648    3,310,622    0 
Construction & Land Dev   252,967    0    0    (110,557)   142,410    0 
Agricultural Real Estate   1,397,634    0    0    (104,646)   1,292,988    0 
Commercial   1,062,100    (16,897)   0    (56,040)   989,163    0 
Agricultural   717,818    0    0    (158,398)   559,420    0 
Consumer and other   15,036    (504)   2,753    (4,362)   12,923    0 
Unallocated   431,963    0    0    242,201    674,164    0 
Total  $7,741,069   $(20,943)  $2,753   $0   $7,722,879   $0 

 

 10 

 

 

                       Ending Balance 
   Beginning               Ending   Individually 
   Balance               Balance   Evaluated 
2021  1/1/2021   Charge-offs   Recoveries   Provision   6/30/2021   for Impairment 
Residential Real Estate  $494,346   $0   $12,885   $105,765   $612,996   $0 
Commercial Real Estate   2,764,964    0    0    209,848    2,974,812    0 
Construction & Land Dev   228,880    0    0    (81,133)   147,747    0 
Agricultural Real Estate   1,432,239    0    0    (11,552)   1,420,687    0 
Commercial   1,169,473    0    4,039    (67,523)   1,105,989    0 
Agricultural   756,559    0    0    (18,292)   738,267    18,200 
Consumer and other   18,826    (19)   1,603    (3,383)   17,027    1,015 
Unallocated   803,148    0    0    (133,730)   669,418    0 
Total  $7,668,435   $(19)  $18,527   $0   $7,686,943   $19,215 

 

Nonaccrual loans totaled $0.2 million and $0.5 million at June 30, 2022 and December 31, 2021, respectively. They were comprised of 1-4 family residential real estate loans totaling $112,000, an agricultural real estate loan totaling $65,000 and a commercial loan totaling $51,000 as of June 30, 2022 and 1-4 family residential real estate loans totaling $289,000 and agricultural real estate loans totaling $161,000 as of December 31, 2021. There were no loans past due ninety days or more and still accruing at June 30, 2022 or December 31, 2021. A schedule of loans by the number of days past due (including nonaccrual loans) along with a schedule of credit quality indicators for loans as of June 30, 2022 and December 31, 2021is summarized as follows:

 

Age Analysis of Past Due Financing Receivables

 

   30-89 Days   90 Days   Total       Total 
June 30, 2022  Past Due   & Over   Past Due   Current   Loans 
Residential Real Estate  $0   $78,509   $78,509   $104,516,160   $104,594,669 
Commercial Real Estate   2,561,265    0    2,561,265    162,568,128    165,129,393 
Construction & Land Dev   0    0    0    14,990,563    14,990,563 
Agricultural Real Estate   0    0    0    73,440,463    73,440,463 
Commercial   0    50,690    50,690    72,019,847    72,070,537 
Agricultural   0    0    0    27,487,325    27,487,325 
Consumer and other   0    0    0    7,891,665    7,891,665 
Total  $2,561,265   $129,199   $2,690,464   $462,914,151   $465,604,615 

 

   30-89 Days   90 Days   Total       Total 
December 31, 2021  Past Due   & Over   Past Due   Current   Loans 
Residential Real Estate  $0   $66,599   $66,599   $88,305,890   $88,372,489 
Commercial Real Estate   0    0    0    163,456,468    163,456,468 
Construction & Land Dev   0    0    0    26,678,745    26,678,745 
Agricultural Real Estate   0    0    0    77,848,753    77,848,753 
Commercial   0    0    0    80,678,804    80,678,804 
Agricultural   0    0    0    33,447,807    33,447,807 
Consumer and other   0    200    200    8,863,131    8,863,331 
Total  $0   $66,799   $66,799   $479,279,598   $479,346,397 

 

 11 

 

 

Credit Quality Indicators

 

       Special             
June 30, 2022  Non-Classified   Mention   Substandard   Doubtful   Total 
Residential Real Estate  $102,993,931   $1,164,430   $403,217   $33,091   $104,594,669 
Commercial Real Estate   152,685,004    5,921,399    6,522,990    0    165,129,393 
Construction & Land Dev   14,990,563    0    0    0    14,990,563 
Agricultural Real Estate   58,547,581    11,737,068    3,090,363    65,451    73,440,463 
Commercial   61,555,515    6,660,412    3,803,920    50,690    72,070,537 
Agricultural   25,395,833    2,059,358    32,134    0    27,487,325 
Consumer and other   7,868,960    22,705    0    0    7,891,665 
Total  $424,037,387   $27,565,372   $13,852,624   $149,232   $465,604,615 

 

       Special             
December 31, 2021  Non-Classified   Mention   Substandard   Doubtful   Total 
Residential Real Estate  $86,449,154   $1,294,062   $606,214   $23,059   $88,372,489 
Commercial Real Estate   151,181,246    6,688,763    5,586,459    0    163,456,468 
Construction & Land Dev   26,678,745    0    0    0    26,678,745 
Agricultural Real Estate   57,594,628    14,791,550    5,389,329    73,246    77,848,753 
Commercial   68,883,170    7,212,506    4,583,128    0    80,678,804 
Agricultural   28,514,669    3,789,582    1,143,556    0    33,447,807 
Consumer and other   8,825,929    37,202    0    200    8,863,331 
Total  $428,127,541   $33,813,665   $17,308,686   $96,505   $479,346,397 

 

During the period ended June 30, 2022, there was one commercial loan modified as a troubled debt restructuring (“TDR”) to a borrower with a recorded investment of $68,000 prior to modification and $51,000 after modification. During the year ended December 31, 2021, there were three agricultural real estate loans to one borrower with a recorded investment of $2.1 million both prior to and following the modification modified as TDRs. During the periods ended June 30, 2022 and December 31, 2021, there were no loans that were previously modified as a TDR that subsequently defaulted.

 

NOTE 4 – MORTGAGE SERVICING RIGHTS

 

Mortgage servicing rights (“MSRs”) are recognized based on the fair value of the servicing right on the date the corresponding mortgage loan is sold. An estimate of DBI’s MSRs is determined using assumptions that market participants would use in estimating future net servicing income, including estimates of prepayment speeds, discount rate, default rates, cost to service, escrow account earnings, contractual servicing fee income, ancillary income and late fees. Subsequent to the date of transfer, DBI has elected to measure its MSRs under the amortization method. Under this method, MSRs are amortized in proportion to, and over the period of, estimated net servicing income.

 

DBI has recorded MSRs related to loans sold without recourse to FNMA. DBI sells conforming, fixed-rate, closed-end, residential real estate mortgages to FNMA. The unpaid principal balances of residential mortgage loans serviced for FNMA were $162.1 million and $163.0 million at June 30, 2022 and December 31, 2021, respectively.

 

The change in amortized MSRs and the related valuation allowance is presented below:

 

   June 30,   December 31, 
   2022   2021 
Mortgage servicing rights, beginning of period  $1,083,140   $828,720 
Additions from originated servicing   116,817    506,086 
Amortization expense   (174,591)   (461,247)
Change in valuation allowance   33,904    209,581 
Mortgage servicing rights, end of period  $1,059,270   $1,083,140 

 

 12 

 

 

DBI evaluates mortgage servicing rights for impairment on a quarterly basis. There was a valuation allowance for amortized MSRs of $1,415 and $35,319 as of June 30, 2022 and December 31, 2021, respectively. Impairment is determined by stratifying MSRs into groupings based on predominant risk characteristics, such as interest rate and loan type. If, by individual stratum, the carrying amount of the MSRs exceeds fair value, a valuation reserve is established. The valuation reserve is adjusted as the fair value changes. At both June 30, 2022 and December 31, 2021, fair value was determined using a discount rate of 9.0%. At June 30, 2022 and December 31, 2021, estimates of prepayment speeds ranged from 4.61% to 15.25% and 7.75% to 29.64%, respectively.

 

NOTE 5 – BORROWINGS

 

As of June 30, 2022, DSB had available and unused federal funds lines of credit with one correspondent institution of $18.0 million, as well as an unused $20.0 million line at the Federal Reserve Bank’s discount window. Federal funds purchased generally mature within one day from the transaction date. There were no federal funds purchased outstanding as of June 30, 2022 or December 31, 2021.

 

Long-term debt consisted of the following:

 

   June 30, 2022   December 31, 2021 
   Rate   Amount   Rate   Amount 
Federal Home Loan Bank:                    
Fixed rate advance   1.79%  $864,874    1.79%  $932,844 

 

The outstanding Federal Home Loan Bank advance matures in 2023.

 

The notes payable to the FHLB are secured by residential mortgages with a carrying amount of $95.0 million and $83.7 million, as of June 30, 2022 and December 31, 2021, respectively along with $ $0.7 million of FHLB stock for both periods.

 

DBI has a revolving line of credit of $20 million with a correspondent bank that had no balance drawn as of June 30, 2022 or December 31, 2021. This line has an interest rate tied to the Wall Street Journal Prime Rate less 100 basis points and matures in October 2023. The interest rate on the line of credit would have been 3.75 percent at June 30, 2022 if DBI had any outstanding borrowings. DBI is subject to a maximum non-performing loan covenant for this borrowing as well as a maximum limitation as a percentage of capital on the outstanding balance of the line.

 

As of June 30, 2022 DBI had a total of $88.0 million of unused lines of credit with banks to be drawn upon as needed for long-term debt subject to borrowing guidelines.

 

NOTE 6 – STOCK BASED COMPENSATION

 

In 2016, the Board approved the Long-Term Incentive Plan (the “Plan”) for executive officers. In 2019, the Plan was amended to include awards for the directors, as well. The Plan allows for the issuance of restricted stock to executive officers and directors that are subject to a service period restriction. The Plan initially allowed for the issuance of up to 36,000 shares of restricted stock. An additional 36,000 shares were authorized in 2020.

 

Nonvested Shares  Shares   Weighted-
Average Grant-
Date Fair Value
 
Nonvested at January 1, 2022   23,388   $24.07 
Granted   8,454    24.14 
Vested   (8,084)   24.02 
Nonvested at June 30, 2022   23,758   $24.41 

 

The fair value as of the date of the grant was $204,080, or $24.14 per share, and $234,581, or $24.75 per share, for awards granted in 2022 and 2021, respectively. At June 30, 2022 there was unrecognized compensation expense of $332,469 which will be fully recognized in 2022.

 

 13 

 

 

NOTE 7 – COMMITMENTS AND CREDIT RISK

 

DBI and its subsidiaries are parties to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of their customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial position. The contract or notional amounts of those instruments reflect the extent of involvement DBI and its subsidiaries have in particular classes of financial instruments.

 

   Contract or     
   Notional Amount   Secured 
   June 30, 2022   Portion 
Financial instruments whose contract amounts represent credit risk:          
Commitments to extend credit  $119,787,693   $118,921,585 
Standby letters of credit and financial guarantees written   1,124,370    1,124,370 

 

   Contract or     
   Notional Amount   Secured 
   December 31, 2021   Portion 
Financial instruments whose contract amounts represent credit risk:          
Commitments to extend credit  $121,732,704   $120,836,384 
Standby letters of credit and financial guarantees written   890,670    890,670 

 

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. DBI and its subsidiaries evaluate each customer’s creditworthiness on a case-by-case basis. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties. As of June 30, 2022, variable rate commitments totaled $76.6 million.

 

Standby letters of credit are conditional commitments issued by DSB to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to support commercial business transactions. When a customer fails to perform according to the terms of the agreement, DSB honors drafts drawn by the third party in amounts up to the contract amount. A majority of the letters of credit expire within one year. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial and residential properties. All letters of credit are secured.

 

NOTE 8 – RELATED PARTY TRANSACTIONS

 

At June 30, 2022 and December 31, 2021, certain DBI subsidiary executive officers, directors and companies in which they have a ten percent or more beneficial interest were indebted to DBI and its subsidiaries. Total indebtedness outstanding was $2.1 million and $2.4 million as of June 30, 2022 and December 31, 2021, respectively. All such loans were made in the ordinary course of business and at rates and terms similar to those granted to other borrowers.

 

   12/31/2021           6/30/2022 
   Beginning   New       Ending 
$(000)s  Balance   Loans   Payments   Balance 
Aggregate related party loans  $2,444   $4,375   $4,743   $2,076 

 

   12/31/2020           12/31/2021 
   Beginning   New       Ending 
$(000)s  Balance   Loans   Payments   Balance 
Aggregate related party loans  $2,797   $2,635   $2,988   $2,444 

 

Deposit balances with DBI’s executive officers, directors and affiliated companies in which they are principal owners were $13.9 million and $12.5 million at June 30, 2022 and December 31, 2021, respectively.

 

 14 

 

 

NOTE 9 – FAIR VALUE MEASUREMENT

 

Fair value is the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in a transaction between market participants on the measurement date. Some assets and liabilities are measured on a recurring basis while others are measured on a non-recurring basis, as required by U.S. GAAP, which also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instrument. The three levels of inputs defined in the standard that may be used to measure fair value are as follows:

 

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

 

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

 

                Level 3: Significant unobservable inputs that are supported by little, if any, market activity. These unobservable inputs reflect estimates that market participants would use in pricing the assets or liability.

 

In instances whereby inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. DBI’s assessment of the significance of particular inputs to these fair value measurements requires judgment and considers factors specific to each asset and liability.

 

It is DBI’s policy to recognize transfers between levels of the fair value hierarchy as of the end of the reporting period. There were no transfers during the first six months of 2022 or the year ended December 31, 2021.

 

Assets Recorded at Fair Value on a Recurring Basis

 

Investment securities available for sale are recorded at fair value on a recurring basis. The fair value measurement of most of DBI’s AFS securities is currently determined by an independent provider using Level 2 inputs. The measurement is based upon quoted prices for similar assets, if available. If quoted prices are not available, fair values are measured using matrix pricing models, or other model-based valuation techniques requiring observable inputs other than quoted prices such as yield curves, prepayment speed and default rates.

 

Assets measured at fair value on a recurring basis, are summarized in the table below:

 

   June 30, 2022 
   Fair Value Measurements Using     
Description  Level 1   Level 2   Level 3   Fair Value 
U.S. Government Treasuries  $0   $6,749,199   $0   $6,749,199 
U.S. Government-sponsored agency MBS   0    10,592,498    0    10,592,498 
State and local governments   0    11,461,255    0    11,461,255 
Asset-backed securities   0    728,005    0    728,005 
Total securities available for sale  $0   $29,530,957   $0   $29,530,957 

 

   December 31, 2021 
   Fair Value Measurements Using     
Description  Level 1   Level 2   Level 3   Fair Value 
U.S. Government Treasuries  $0   $7,333,222   $0   $7,333,222 
U.S. Government-sponsored agency MBS   0    12,920,055    0    12,920,055 
State and local governments   0    15,399,015    0    15,399,015 
Asset-backed securities   0    810,158    0    810,158 
Total securities available for sale  $0   $36,462,450   $0   $36,462,450 

 

15

 

 

Assets Recorded at Fair Value on a Nonrecurring Basis

 

Other investments do not have readily determinable fair values. DBI carries the securities at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the security by the same investee. When an observable price change in an orderly transaction occurs during the year, the investment is classified as nonrecurring Level 1 within the valuation hierarchy.

 

A loan is considered impaired when, based on current information or events, it is probable that not all amounts due will be collected according to the contractual terms of the loan agreement. Impairment is measured based on the fair value of the underlying collateral. The collateral value is determined based on appraisals and other market valuations for similar assets. The value of impaired loans is typically 65% - 80% of appraised value. Under FASB ASC Topic 820, “Fair Value Measurements and Disclosures,” the fair value of impaired loans is reported before selling costs of the related collateral, while FASB ASC Topic 310, “Receivables,” requires that impaired loans be reported on the balance sheet net of estimated selling costs. Therefore, significant estimated selling costs would result in the reported fair value of impaired loans being greater than the measurement value of impaired loans as maintained on the balance sheet. In most instances, selling costs were estimated for real estate-secured collateral and included broker commissions, legal and title transfer fees and closing costs. Given the valuation technique and significant unobservable inputs utilized to determine the fair value, impaired loans are classified as nonrecurring Level 3 assets.

 

There were no assets measured at fair value on a nonrecurring basis as of June 30, 2022. Assets measured at fair value on a nonrecurring basis as of December 31, 2021, are summarized in the following table:

 

   December 31, 2021 
   Fair Value Measurements Using     
Description  Level 1   Level 2   Level 3   Fair Value 
Other investments  $416,249   $0   $0   $416,249 
Impaired loans   0    0    200    200 
Total Assets  $416,249   $0   $200   $416,449 

 

The tables below summarize fair value of financial assets and liabilities at June 30, 2022 and December 31, 2021.

 

   June 30, 2022 
   Carrying   Fair   Fair Value Hierarchy Level 
(In thousands)  Amount   Value   Level 1   Level 2   Level 3 
Financial Assets                         
Cash and federal funds sold  $166,110,292   $166,110,292   $166,110,292   $0   $0 
Investment securities   29,530,957    29,530,957    0    29,530,957    0 
Loans, net of ALLL   457,852,846    455,524,854    0    0    455,524,854 
Loans held for sale   65,496    65,496    0    65,496    0 
Mortgage servicing rights   1,059,270    1,059,270    0    0    1,059,270 
Other investments   3,079,177    3,079,177    0    0    3,079,177 
Accrued interest receivable   1,176,719    1,176,719    0    1,176,719    0 
TOTAL  $658,874,757   $656,546,765   $166,110,292   $30,773,172   $459,663,301 
Financial Liabilities                         
Deposits  $609,416,396   $607,347,906   $514,204,033   $93,143,873   $0 
Borrowings   864,874    856,658    0    856,658    0 
Accrued interest payable   165,641    165,641    0    165,641    0 
TOTAL  $610,446,911   $608,370,205   $514,204,033   $94,166,172   $0 

 

16

 

 

   December 31, 2021 
   Carrying   Fair   Fair Value Hierarchy Level 
(In thousands)  Amount   Value   Level 1   Level 2   Level 3 
Financial Assets                         
Cash and federal funds sold  $151,155,222   $151,155,222   $151,155,222   $0   $0 
Investment securities   36,462,450    36,462,450    0    36,462,450    0 
Loans, net of ALLL   471,315,561    471,310,578    0    0    471,310,578 
Loans held for sale   82,401    84,960    0    84,960    0 
Mortgage servicing rights   1,083,140    1,083,140    0    0    1,083,140 
Other investments   3,724,977    3,724,977    416,249    0    3,308,728 
Accrued interest receivable   1,304,890    1,304,890    0    1,304,890    0 
TOTAL  $665,128,641   $665,126,217   $151,571,471   $37,852,300   $475,702,446 
Financial Liabilities                         
Deposits  $614,497,253   $615,925,949   $507,346,558   $108,579,391   $0 
Borrowings   932,844    963,151    0    963,151    0 
Accrued interest payable   166,199    166,199    0    166,199    0 
TOTAL  $615,596,296   $617,055,299   $507,346,558   $109,708,741   $0 

 

NOTE 10 – REGULATORY MATTERS

 

DSB 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 possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on DSB’s financial statements. Under capital adequacy guidelines and regulatory framework for prompt corrective action, DSB must meet specific capital guidelines that involve quantitative measures of DSB’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. DSB’s 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 DSB to maintain minimum amounts and ratios (set forth in the table below) of Tier 1 and Total capital to risk-weighted assets and of Tier 1 capital to average assets. In addition, DSB is also required to maintain minimum amounts and ratios of Common Equity Tier 1 capital to risk-weighted assets. It is management’s opinion, as of December 31, 2020, that DSB meets all applicable capital adequacy requirements. DBI will be subject to the same minimum amounts and ratios as DSB once total assets exceed $3 billion.

 

As of December 31, 2020, the most recent notification from the Federal Deposit Insurance Corporation categorized DSB as well-capitalized under the regulatory framework for prompt corrective action. To be categorized well-capitalized DSB must maintain minimum total risk-based, tier 1 risk-based and tier 1 leverage ratios as set forth in the table below. These tables do not include the 2.5 percent capital conservation buffer requirement. A Bank with a capital conservation buffer greater than 2.5 percent of risk-weighted assets would not be restricted by payout limitations. However, if the 2.5 percent threshold is not met, the Bank would be subject to increased limitations on capital distributions and discretionary bonus payments to executive officers as the capital conservation buffer approaches zero. Capital ratios for DBI are provided for information purposes only as there are no regulatory capital requirements for the holding company.

 

17

 

 

                   To Be Well Capitalized 
                   Under Prompt 
           Minimum For Capital   Corrective 
   Amount   Adequacy Purposes:   Action Provision: 
As of June 30, 2022  Amount   Ratio   Amount   Ratio   Amount   Ratio 
Denmark Bancshares, Inc.                              
Total Capital (to Risk-Weighted Assets)  $75,473,463    15.0%   N/A    N/A    N/A    N/A 
Tier 1 Capital (to Risk-Weighted Assets)  $69,179,777    13.8%   N/A    N/A    N/A    N/A 
Tier 1 Capital (to Average Assets)*  $69,179,777    10.2%   N/A    N/A    N/A    N/A 
Denmark State Bank                              
Common Equity Tier 1 Capital (to Risk-Weighted Assets)  $63,150,751    13.2%  $21,608,053    >4.5%  $31,211,632    >6.5%
Total Capital (to Risk-Weighted Assets)  $69,174,230    14.4%  $38,414,316    >8.0%  $48,017,896    >10.0%
Tier 1 Capital (to Risk-Weighted Assets)  $63,150,751    13.2%  $28,810,737    >6.0%  $38,414,316    >8.0%
Tier 1 Capital (to Average Assets)*  $63,150,751    9.3%  $27,057,905    >4.0%  $33,822,381    >5.0%
                               
As of December 31, 2021                              
Denmark Bancshares, Inc.                              
Total Capital (to Risk-Weighted Assets)  $74,162,766    14.6%   N/A    N/A    N/A    N/A 
Tier 1 Capital (to Risk-Weighted Assets)  $67,804,105    13.4%   N/A    N/A    N/A    N/A 
Tier 1 Capital (to Average Assets)*  $67,804,105    10.2%   N/A    N/A    N/A    N/A 
Denmark State Bank                              
Common Equity Tier 1 Capital (to Risk-Weighted Assets)  $60,433,556    12.4%  $21,951,716    >4.5%  $31,708,035    >6.5%
Total Capital (to Risk-Weighted Assets)  $66,551,543    13.6%  $39,025,273    >8.0%  $48,781,592    >10.0%
Tier 1 Capital (to Risk-Weighted Assets)  $60,433,556    12.4%  $29,268,955    >6.0%  $39,025,273    >8.0%
Tier 1 Capital (to Average Assets)*  $60,433,556    9.1%  $26,659,975    >4.0%  $33,324,969    >5.0%

 

*Average assets are based on the most recent quarter’s adjusted average total assets.

 

Wisconsin law provides that state chartered banks may declare and pay dividends out of undivided profits but only after provision has been made for all expenses, losses, required reserves, taxes and interest accrued or due from the bank. Payment of dividends in some circumstances may require the written consent of the Wisconsin Department of Financial Institutions –Division of Banking (“WDFI”).

 

18