|
Wisconsin
(州或其他管轄範圍 成立公司或組織) |
| |
6021
(主要標準工業 分類代碼號) |
| |
39-1435359
(I.R.S. Employer Identification No.) |
|
|
Mark C. Kanaly
David S. Park Alston & Bird, LLP One Atlantic Center 1201 West Peachtree Street Atlanta, Georgia 30309 Telephone: (404) 881-7000 |
| |
Patrick S. Murphy
Godfrey & Kahn S.C. 833 East Michigan Street, Suite 1800 Milwaukee, Wisconsin 53202 Telephone: (414) 273-3500 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
|
|
|
Non-accelerated filer
☐
|
| |
較小的報告公司
☐
|
|
| | | |
Emerging growth company
|
|
|
Michael B. Molepske
總裁兼首席執行官 Bank First Corporation |
| |
Scot G. Thompson
總裁、首席執行官兼董事長 丹麥銀行股份有限公司 |
|
| | | | 董事會命令, | |
| | | |
Scot G. Thompson
Chairman of the Board |
|
| | | | 董事會命令, | |
| | | |
Kelly M. Dvorak
Corporate Secretary |
|
|
QUESTIONS AND ANSWERS
|
| | | | 1 | | |
|
SUMMARY
|
| | | | 12 | | |
|
有關前瞻性陳述的特別注意事項
|
| | | | 24 | | |
|
RISK FACTORS
|
| | | | 26 | | |
|
未經審計的備考壓縮合並財務報表
|
| | | | 34 | | |
|
未經審計的每股可比數據
|
| | | | 39 | | |
|
丹麥特別會議
|
| | | | 40 | | |
|
丹麥特別會議日期、時間和地點
|
| | | | 40 | | |
|
Matters to be Considered
|
| | | | 40 | | |
|
丹麥董事會推薦
|
| | | | 40 | | |
|
Record Date and Quorum
|
| | | | 40 | | |
|
必須投票;棄權處理;經紀人未投票和未投票
|
| | | | 40 | | |
|
代理的投票和撤銷
|
| | | | 41 | | |
|
以“街名”持有的股票;經紀人無投票權
|
| | | | 41 | | |
|
受投票協議約束的股份;董事和高管持有的股份
|
| | | | 42 | | |
|
代理徵集;費用
|
| | | | 42 | | |
|
Dissenters’ Rights
|
| | | | 42 | | |
|
出席丹麥特別會議
|
| | | | 42 | | |
|
丹麥合併提案
|
| | | | 43 | | |
|
丹麥休會提案
|
| | | | 43 | | |
|
Assistance
|
| | | | 43 | | |
|
銀行第一次特別會議
|
| | | | 44 | | |
|
世行第一次特別會議日期、時間和地點
|
| | | | 44 | | |
|
Matters to be Considered
|
| | | | 44 | | |
|
銀行第一屆董事會推薦
|
| | | | 44 | | |
|
Record Date and Quorum
|
| | | | 44 | | |
|
必須投票;棄權處理;經紀人未投票和未投票
|
| | | | 44 | | |
|
代理的投票和撤銷
|
| | | | 45 | | |
|
以“街名”持有的股票;經紀人無投票權
|
| | | | 45 | | |
|
受投票協議約束的股份;董事和高管持有的股份
|
| | | | 46 | | |
|
代理徵集;費用
|
| | | | 46 | | |
|
出席世行首屆特別會議
|
| | | | 46 | | |
|
第一銀行合併提案
|
| | | | 46 | | |
|
銀行第一次休會提案
|
| | | | 47 | | |
|
Assistance
|
| | | | 47 | | |
|
THE MERGER
|
| | | | 48 | | |
|
General
|
| | | | 48 | | |
|
Terms of the Merger
|
| | | | 48 | | |
|
Background of the Merger
|
| | | | 49 | | |
|
丹麥合併的原因;丹麥董事會的建議
|
| | | | 52 | | |
|
丹麥財務顧問的意見
|
| | | | 54 | | |
|
Bank First合併的原因;Bank First董事會的推薦
|
| | | | 65 | | |
|
Bank First財務顧問意見
|
| | | | 67 | | |
|
合併後銀行董事會組成及管理先行
|
| | | | 78 | | |
|
丹麥董事和高管在合併中的利益
|
| | | | 78 | | |
|
交易市場和股息
|
| | | | 80 | | |
|
第一銀行的分紅政策
|
| | | | 82 | | |
|
轉售銀行第一普通股的限制
|
| | | | 82 | | |
|
Dissenters’ Rights
|
| | | | 82 | | |
|
合併需要監管部門的批准
|
| | | | 86 | | |
|
THE MERGER AGREEMENT
|
| | | | 88 | | |
|
關於合併協議的説明
|
| | | | 88 | | |
|
Structure of the Merger
|
| | | | 88 | | |
|
Merger Consideration
|
| | | | 88 | | |
|
反稀釋調整
|
| | | | 89 | | |
|
Fractional Shares
|
| | | | 89 | | |
|
丹麥限制性股票的處理
|
| | | | 90 | | |
|
丹麥ESPP下未償還期權的處理
|
| | | | 90 | | |
|
合併的完成和生效時間
|
| | | | 90 | | |
|
倖存公司的組織文件
|
| | | | 90 | | |
|
丹麥普通股股份轉換為合併對價的程序
|
| | | | 90 | | |
|
交出丹麥股票證書
|
| | | | 92 | | |
|
陳述和保修
|
| | | | 93 | | |
|
“重大不良影響”的定義
|
| | | | 94 | | |
|
契約和協議
|
| | | | 95 | | |
|
Regulatory Matters
|
| | | | 99 | | |
|
第一銀行和丹麥董事會的股東大會和建議
|
| | | | 99 | | |
|
NASDAQ Listing
|
| | | | 99 | | |
|
Employee Matters
|
| | | | 100 | | |
|
賠償和董事及高級職員保險
|
| | | | 101 | | |
|
No Solicitation
|
| | | | 101 | | |
|
Other Agreements
|
| | | | 103 | | |
|
完成合並的條件
|
| | | | 104 | | |
|
合併協議終止
|
| | | | 104 | | |
|
Termination Fee
|
| | | | 105 | | |
|
Effect of Termination
|
| | | | 106 | | |
|
Expenses and Fees
|
| | | | 106 | | |
|
合併協議的修訂、豁免和延期
|
| | | | 106 | | |
|
合併協議的附屬協議
|
| | | | 107 | | |
|
Voting Agreements
|
| | | | 107 | | |
|
競業禁止協議和保密協議
|
| | | | 108 | | |
|
Claims Letters
|
| | | | 109 | | |
|
THE COMPANIES
|
| | | | 110 | | |
|
Bank First Corporation
|
| | | | 110 | | |
|
Denmark Bancshares, Inc.
|
| | | | 110 | | |
|
某些丹麥受益者和管理層的擔保所有權
|
| | | | 113 | | |
|
管理層對丹麥BancShares,Inc.財務狀況和經營業績的討論和分析
|
| | | | 115 | | |
|
第一銀行股本説明
|
| | | | 129 | | |
|
股東權利對比表
|
| | | | 133 | | |
|
ACCOUNTING TREATMENT
|
| | | | 143 | | |
|
合併對美國聯邦所得税的重大影響
|
| | | | 143 | | |
|
股東提案
|
| | | | 148 | | |
|
代理材料入庫
|
| | | | 148 | | |
|
OTHER MATTERS
|
| | | | 149 | | |
|
LEGAL MATTERS
|
| | | | 149 | | |
|
EXPERTS
|
| | | | 149 | | |
|
您可以在哪裏找到更多信息
|
| | | | 149 | | |
|
丹麥銀行股份有限公司合併財務報表索引
|
| | | | F-1 | | |
|
附件A - 協議和合並計劃
|
| | | | A-1 | | |
|
派珀·桑德勒公司的附件B - 公平意見。致丹麥董事會
|
| | | | B-1 | | |
|
Hovde集團有限責任公司向銀行第一董事會提交的附件C - 公平意見
|
| | | | C-1 | | |
|
威斯康星州商業公司法第十三章附件D - 子章
|
| | | | D-1 | | |
| | |
Bank First
Common Stock |
| |
Denmark Class A
Common Stock |
| |
Denmark Class B
Common Stock |
| |
Implied Value of
One Share of Denmark Common Stock to be Converted into Bank First Common Stock |
| ||||||||||||
January 14, 2022
|
| | | $ | 71.64 | | | | | $ | 23.90 | | | | | $ | 23.10 | | | | | $ | 37.80 | | |
[], 2022
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | | | | $ | [ ] | | |
| | |
Bank First
|
| |
Denmark
|
| |
Combined
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 296,860 | | | | | $ | 151,155 | | | | | $ | 448,015 | | | | | $ | (32,136) | | | | | | (a) | | | | | $ | 415,879 | | |
持有至到期的證券
|
| | | | 5,911 | | | | | | — | | | | | | 5,911 | | | | | | — | | | | | | | | | | | | 5,911 | | |
可供出售的證券
|
| | | | 212,689 | | | | | | 36,462 | | | | | | 249,151 | | | | | | — | | | | | | | | | | | | 249,151 | | |
Loans Held for Sale
|
| | | | 786 | | | | | | 82 | | | | | | 868 | | | | | | — | | | | | | | | | | | | 868 | | |
應收貸款,扣除未賺取收入後的淨額
|
| | | | 2,235,514 | | | | | | 479,057 | | | | | | 2,714,571 | | | | | | (6,079) | | | | | | (b) | | | | | | 2,708,492 | | |
貸款損失準備
|
| | | | (20,315) | | | | | | (7,741) | | | | | | (28,056) | | | | | | 7,741 | | | | | | (c) | | | | | | (20,315) | | |
Loans Receivable, Net
|
| | | | 2,215,199 | | | | | | 471,316 | | | | | | 2,686,515 | | | | | | 1,662 | | | | | | | | | | | | 2,688,177 | | |
Premises and Equipment
|
| | | | 49,461 | | | | | | 5,578 | | | | | | 55,039 | | | | | | — | | | | | | | | | | | | 55,039 | | |
人壽保險現金價值
|
| | | | 31,897 | | | | | | 13,019 | | | | | | 44,916 | | | | | | — | | | | | | | | | | | | 44,916 | | |
Other Real Estate Owned
|
| | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | | | | | | | 150 | | |
Goodwill
|
| | | | 55,357 | | | | | | — | | | | | | 55,357 | | | | | | 51,575 | | | | | | (d) | | | | | | 106,932 | | |
無形核心存款,淨額
|
| | | | 4,035 | | | | | | — | | | | | | 4,035 | | | | | | 2,719 | | | | | | (e) | | | | | | 6,754 | | |
抵押服務權利
|
| | | | 5,016 | | | | | | 1,118 | | | | | | 6,134 | | | | | | — | | | | | | | | | | | | 6,134 | | |
Other Assets
|
| | | | 60,191 | | | | | | 8,914 | | | | | | 69,105 | | | | | | — | | | | | | | | | | | | 69,105 | | |
Total Assets
|
| | | $ | 2,937,552 | | | | | $ | 687,644 | | | | | $ | 3,625,196 | | | | | $ | 23,820 | | | | | | | | | | | $ | 3,649,016 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
無息存款
|
| | | $ | 799,936 | | | | | $ | 155,292 | | | | | $ | 955,228 | | | | | $ | — | | | | | | | | | | | $ | 955,228 | | |
計息存款
|
| | | | 1,728,504 | | | | | | 459,205 | | | | | | 2,187,709 | | | | | | 1,180 | | | | | | (f) | | | | | | 2,188,889 | | |
Total Deposits
|
| | | | 2,528,440 | | | | | | 614,497 | | | | | | 3,142,937 | | | | | | 1,180 | | | | | | | | | | | | 3,144,117 | | |
根據回購協議出售的證券
|
| | | | 41,122 | | | | | | — | | | | | | 41,122 | | | | | | — | | | | | | | | | | | | 41,122 | | |
Borrowings
|
| | | | 25,511 | | | | | | 933 | | | | | | 26,444 | | | | | | — | | | | | | | | | | | | 26,444 | | |
Other Liabilities
|
| | | | 19,826 | | | | | | 4,188 | | | | | | 24,014 | | | | | | 1,209 | | | | | | (g) | | | | | | 25,223 | | |
Total Liabilities
|
| | | | 2,614,899 | | | | | | 619,618 | | | | | | 3,234,517 | | | | | | 2,389 | | | | | | | | | | | | 3,236,906 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東權益合計
|
| | | | 322,653 | | | | | | 68,026 | | | | | | 390,679 | | | | | | 21,431 | | | | | | (h) | | | | | | 412,110 | | |
總負債和股東權益
|
| | | $ | 2,937,552 | | | | | $ | 687,644 | | | | | $ | 3,625,196 | | | | | $ | 23,820 | | | | | | | | | | | $ | 3,649,016 | | |
| | |
Bank First
|
| |
Denmark
|
| |
Pro Forma
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Interest Income
|
| | | $ | 98,386 | | | | | $ | 22,866 | | | | | $ | 1,520 | | | | | | (a) | | | | | $ | 122,772 | | |
Interest Expense
|
| | | | (8,304) | | | | | | (2,605) | | | | | | 679 | | | | | | (b) | | | | | | (10,230) | | |
Net Interest Income
|
| | | | 90,082 | | | | | | 20,261 | | | | | | 2,199 | | | | | | | | | | | | 112,542 | | |
貸款損失準備金
|
| | | | (3,100) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,100) | | |
Noninterest Income
|
| | | | 23,518 | | | | | | 4,842 | | | | | | — | | | | | | | | | | | | 28,360 | | |
Noninterest Expense (e)
|
| | | | (50,533) | | | | | | (16,370) | | | | | | (2,719) | | | | | | (c),(d) | | | | | | (69,622) | | |
所得税前收入支出
|
| | | | 59,967 | | | | | | 8,733 | | | | | | (520) | | | | | | | | | | | | 68,180 | | |
Income Tax Expense
|
| | | | (14,523) | | | | | | (2,235) | | | | | | 130 | | | | | | (f) | | | | | | (16,628) | | |
Net Income
|
| | | $ | 45,444 | | | | | $ | 6,498 | | | | | $ | (390) | | | | | | | | | | | $ | 51,552 | | |
加權平均已發行普通股(基本和稀釋後)
|
| | | | 7,680,896 | | | | | | 3,138,393 | | | | | | 1,324,105 | | | | | | (g) | | | | | | 9,005,001 | | |
普通股基本和稀釋後每股收益
|
| | | $ | 5.92 | | | | | $ | 2.07 | | | | | | | | | | | | | | | | | $ | 5.72 | | |
| | |
Bank First
|
| |
Denmark
|
| |
Pro Forma
Combined |
| |
Per
Equivalent Denmark Share |
| | | | | | | ||||||||||||
For the year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股基本和稀釋後每股收益
|
| | | $ | 5.92 | | | | | $ | 2.07 | | | | | $ | 5.72 | | | | | $ | 3.02 | | | | | | (a) | | |
普通股每股現金股息
|
| | | $ | 1.14 | | | | | $ | 0.60 | | | | | $ | 1.14 | | | | | $ | 0.60 | | | | | | (a) | | |
截至12月31日的每股普通股賬面價值
2021 |
| | | $ | 42.36 | | | | | $ | 21.99 | | | | | $ | 45.76 | | | | | $ | 24.15 | | | | | | (a) | | |
|
每股成交價/每股賬面價值
|
| | | | 174% | | |
|
每股交易價格/每股有形賬面價值
|
| | | | 174% | | |
|
每股成交價/預計LTM收益(2)
|
| | | | 21.8x | | |
|
每股成交價/預計2021e每股收益(2)
|
| | | | 18.3x | | |
|
每股成交價/預計2022E每股收益(2)
|
| | | | 22.8x | | |
|
Core Deposit Premium (CDs > $100K)(3)
|
| | | | 9.4% | | |
|
Core Deposit Premium (CDs > $250K)(4)
|
| | | | 8.8% | | |
|
Market Premium as of January 12, 2022.
|
| | | | 59.4% | | |
| | |
Beginning Value
January 12, 2021 |
| |
Ending Value
January 12, 2022 |
| ||||||
Denmark
|
| | | | 0% | | | | | | (3.4)% | | |
Denmark Peer Group
|
| | | | 0% | | | | | | +25.5% | | |
S&P 500 Index
|
| | | | 0% | | | | | | +24.3% | | |
NASDAQ Bank Index
|
| | | | 0% | | | | | | +34.9% | | |
| | |
Beginning Value
January 11, 2019 |
| |
Ending Value
January 12, 2022 |
| ||||||
Denmark
|
| | | | 0% | | | | | | +0.6% | | |
Denmark Peer Group
|
| | | | 0% | | | | | | +23.4% | | |
S&P 500 Index
|
| | | | 0% | | | | | | +82.0% | | |
NASDAQ Bank Index
|
| | | | 0% | | | | | | +54.0% | | |
| | |
Beginning Value
January 12, 2021 |
| |
Ending Value
January 12, 2022 |
| ||||||
Bank First
|
| | | | 0% | | | | | | +3.5% | | |
Bank First Peer Group
|
| | | | 0% | | | | | | +26.9% | | |
S&P 500 Index
|
| | | | 0% | | | | | | +24.3% | | |
NASDAQ Bank Index
|
| | | | 0% | | | | | | +34.9% | | |
| | |
Beginning Value
January 11, 2019 |
| |
Ending Value
January 12, 2022 |
| ||||||
Bank First
|
| | | | 0% | | | | | | +50.4% | | |
Bank First Peer Group
|
| | | | 0% | | | | | | +28.2% | | |
S&P 500 Index
|
| | | | 0% | | | | | | +82.0% | | |
NASDAQ Bank Index
|
| | | | 0% | | | | | | +54.0% | | |
| | |
Denmark
|
| |
Denmark
Peer Group Median |
| |
Denmark
Peer Group Mean |
| |
Denmark
Peer Group Low |
| |
Denmark
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 663 | | | | | | 1,292 | | | | | | 1,287 | | | | | | 730 | | | | | | 1,739 | | |
Loans / Deposits (%)
|
| | | | 80.0 | | | | | | 78.2 | | | | | | 77.6 | | | | | | 49.1 | | | | | | 98.5 | | |
不良資產(1)/總資產(%)
|
| | | | 0.07 | | | | | | 0.40 | | | | | | 0.55 | | | | | | 0.45 | | | | | | 2.56 | | |
有形普通股權益/有形資產(%)
|
| | | | 10.4 | | | | | | 9.5 | | | | | | 9.8 | | | | | | 8.0 | | | | | | 14.5 | | |
Tier 1 Leverage Ratio (%)
|
| | | | 10.3 | | | | | | 10.0 | | | | | | 10.2 | | | | | | 8.4 | | | | | | 12.8 | | |
Tier 1 RBC Ratio (%)
|
| | | | 13.8 | | | | | | 13.6 | | | | | | 14.1 | | | | | | 10.9 | | | | | | 17.6 | | |
Total RBC Ratio (%)
|
| | | | 15.0 | | | | | | 15.0 | | | | | | 16.0 | | | | | | 13.9 | | | | | | 19.2 | | |
LTM Return on average assets (%)
|
| | | | 0.84 | | | | | | 1.21 | | | | | | 1.22 | | | | | | 0.46 | | | | | | 1.71 | | |
LTM有形普通股平均回報率
equity (%) |
| | | | 8.2 | | | | | | 13.4 | | | | | | 12.9 | | | | | | 4.4 | | | | | | 18.7 | | |
LTM Net interest margin (%)
|
| | | | 3.10 | | | | | | 3.46 | | | | | | 3.34 | | | | | | 2.80 | | | | | | 3.84 | | |
LTM Efficiency ratio (%)
|
| | | | 65.6 | | | | | | 63.3 | | | | | | 65.3 | | | | | | 57.2 | | | | | | 80.4 | | |
Price/Tangible book value (%)
|
| | | | 109 | | | | | | 117 | | | | | | 116 | | | | | | 91 | | | | | | 158 | | |
價格/LTM每股收益(X)
|
| | | | 13.7 | | | | | | 9.9 | | | | | | 10.4 | | | | | | 6.5 | | | | | | 20.8 | | |
Current Dividend Yield (%)
|
| | | | 2.5 | | | | | | 2.4 | | | | | | 2.1 | | | | | | 0.0 | | | | | | 3.7 | | |
1 Year Average Trading Volume ($000)
|
| | | | 10 | | | | | | 283 | | | | | | 278 | | | | | | 72 | | | | | | 635 | | |
Market value ($mm)
|
| | | | 72 | | | | | | 141 | | | | | | 139 | | | | | | 74 | | | | | | 200 | | |
| | |
Bank First
|
| |
Bank First
Peer Group Median |
| |
Bank First
Peer Group Mean |
| |
Bank First
Peer Group Low |
| |
Bank First
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 2,847 | | | | | | 2,902 | | | | | | 2,784 | | | | | | 1,753 | | | | | | 3,948 | | |
Loans / Deposits (%)
|
| | | | 89.4 | | | | | | 80.1 | | | | | | 76.3 | | | | | | 44.5 | | | | | | 111.5 | | |
不良資產(1)/總資產(%)
|
| | | | 0.41 | | | | | | 0.29 | | | | | | 0.32 | | | | | | 0.02 | | | | | | 0.90 | | |
有形普通股權益/有形資產(%)
|
| | | | 9.2 | | | | | | 9.1 | | | | | | 8.9 | | | | | | 7.3 | | | | | | 10.1 | | |
Tier 1 RBC Ratio (%)
|
| | | | 10.8 | | | | | | 13.0 | | | | | | 13.0 | | | | | | 9.1 | | | | | | 17.4 | | |
Total RBC Ratio (%)
|
| | | | 12.4 | | | | | | 15.4 | | | | | | 15.1 | | | | | | 11.1 | | | | | | 18.6 | | |
LTM Return on average assets (%)
|
| | | | 1.65 | | | | | | 1.25 | | | | | | 1.33 | | | | | | 1.03 | | | | | | 1.86 | | |
LTM有形普通股平均回報率
equity (%) |
| | | | 19.3 | | | | | | 15.2 | | | | | | 15.4 | | | | | | 11.8 | | | | | | 19.9 | | |
LTM Net interest margin (%)
|
| | | | 3.60 | | | | | | 3.35 | | | | | | 3.28 | | | | | | 2.28 | | | | | | 3.84 | | |
LTM Efficiency ratio (%)
|
| | | | 43.4 | | | | | | 56.4 | | | | | | 55.5 | | | | | | 40.1 | | | | | | 70.7 | | |
Price/Tangible book value (%)
|
| | | | 216 | | | | | | 140 | | | | | | 149 | | | | | | 113 | | | | | | 211 | | |
價格/LTM每股收益(X)
|
| | | | 12.2 | | | | | | 9.9 | | | | | | 10.5 | | | | | | 7.9 | | | | | | 15.9 | | |
Price/2021E Earnings per share (x)
|
| | | | 12.3 | | | | | | 10.8 | | | | | | 10.6 | | | | | | 7.5 | | | | | | 15.1 | | |
Price/2022E Earnings per share (x)
|
| | | | 13.6 | | | | | | 11.3 | | | | | | 11.9 | | | | | | 9.1 | | | | | | 15.2 | | |
Current Dividend Yield (%)
|
| | | | 1.2 | | | | | | 2.4 | | | | | | 2.5 | | | | | | 0.0 | | | | | | 4.2 | | |
Market value ($mm)
|
| | | | 551 | | | | | | 415 | | | | | | 402 | | | | | | 147 | | | | | | 654 | | |
Acquiror
|
| |
Target
|
|
Home Bancorp Inc. | | | Friendswood Capital Corp. | |
Alerus Financial Corp. | | | MPB BHC INC. | |
InBankshares Corp | | | Legacy Bank | |
Georgia Banking Co. | | | People BankTrust Inc. | |
First Internet Bancorp | | | 第一世紀銀行 | |
MidWestOne金融集團股份有限公司 | | | 愛荷華州第一銀行股份有限公司 | |
Business First BancShares Inc. | | | 德克薩斯公民銀行公司 | |
社區銀行系統公司 | | | Elmira Savings Bank | |
合併金融公司 | | | 聯合投資公司 | |
BayCom Corp | | | 太平洋企業銀行 | |
FL海岸銀行公司 | | | Sabal Palm Bancorp Inc. | |
Arbor Bancorp Inc. | | | FNBH Bancorp Inc. | |
First Mid BancShares | | | Delta Bancshares Co. | |
Finward Bancorp | | | Royal Financial Inc. | |
第一西部金融公司 | | | 泰頓金融服務公司 | |
斯賓塞儲蓄銀行SLA | | | Mariner’s Bank | |
Farmers National Banc Corp. | | | Corland Bancorp | |
Lake Michigan CU | | | Pilot Bancshares Inc. | |
西蒙斯第一國家公司 | | | Triumph BancShares Inc. | |
聯合社區銀行股份有限公司 | | | Aquesta Financial Holdings | |
Equity BancShares Inc. | | | 美國國家銀行股份有限公司 | |
南加州銀行 | | | Bank of Santa Clarita | |
Colony Bankcorp Inc. | | | Southcrest Financial Group Inc. | |
Bank of Marin Bancorp | | | 美洲河銀行股份 | |
SmartFinancial Inc. | | | 塞維爾縣銀行股份有限公司 | |
| | |
Bank First/
丹麥 |
| |
先例交易
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
成交價/LTM每股收益(X)
|
| | | | 21.8 | | | | | | 15.2 | | | | | | 15.2 | | | | | | 8.8 | | | | | | 29.0 | | |
交易價格/每股賬面價值(%)
|
| | | | 174 | | | | | | 140 | | | | | | 141 | | | | | | 87 | | | | | | 217 | | |
交易價格/每股有形賬面價值(%)
|
| | | | 174 | | | | | | 146 | | | | | | 146 | | | | | | 88 | | | | | | 217 | | |
有形賬面價值相對於核心存款的溢價(%)
|
| | | | 9.4 | | | | | | 6.8 | | | | | | 6.3 | | | | | | 1.5 | | | | | | 13.6 | | |
1-Day Market Premium (%)
|
| | | | 59.4 | | | | | | 19.1 | | | | | | 19.2 | | | | | | (43.1) | | | | | | 73.2 | | |
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
11.0%
|
| | | $ | 13.30 | | | | | $ | 14.54 | | | | | $ | 15.78 | | | | | $ | 17.03 | | | | | $ | 18.27 | | | | | $ | 19.51 | | |
12.0%
|
| | | $ | 12.84 | | | | | $ | 14.03 | | | | | $ | 15.23 | | | | | $ | 16.43 | | | | | $ | 17.62 | | | | | $ | 18.82 | | |
13.0%
|
| | | $ | 12.39 | | | | | $ | 13.55 | | | | | $ | 14.70 | | | | | $ | 15.85 | | | | | $ | 17.01 | | | | | $ | 18.16 | | |
14.0%
|
| | | $ | 11.97 | | | | | $ | 13.08 | | | | | $ | 14.19 | | | | | $ | 15.30 | | | | | $ | 16.41 | | | | | $ | 17.52 | | |
15.0%
|
| | | $ | 11.57 | | | | | $ | 12.64 | | | | | $ | 13.71 | | | | | $ | 14.78 | | | | | $ | 15.85 | | | | | $ | 16.92 | | |
Discount Rate
|
| |
90%
|
| |
100%
|
| |
110%
|
| |
120%
|
| |
130%
|
| |
140%
|
| ||||||||||||||||||
11.0%
|
| | | $ | 17.63 | | | | | $ | 19.36 | | | | | $ | 21.08 | | | | | $ | 22.81 | | | | | $ | 24.54 | | | | | $ | 26.26 | | |
12.0%
|
| | | $ | 17.01 | | | | | $ | 18.67 | | | | | $ | 20.33 | | | | | $ | 21.99 | | | | | $ | 23.65 | | | | | $ | 25.31 | | |
13.0%
|
| | | $ | 16.42 | | | | | $ | 18.01 | | | | | $ | 19.61 | | | | | $ | 21.21 | | | | | $ | 22.81 | | | | | $ | 24.41 | | |
14.0%
|
| | | $ | 15.85 | | | | | $ | 17.39 | | | | | $ | 18.93 | | | | | $ | 20.47 | | | | | $ | 22.01 | | | | | $ | 23.55 | | |
15.0%
|
| | | $ | 15.30 | | | | | $ | 16.79 | | | | | $ | 18.27 | | | | | $ | 19.76 | | | | | $ | 21.24 | | | | | $ | 22.72 | | |
年度估計差異
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
(15.0%)
|
| | | $ | 10.84 | | | | | $ | 11.82 | | | | | $ | 12.80 | | | | | $ | 13.78 | | | | | $ | 14.76 | | | | | $ | 15.74 | | |
(10.0%)
|
| | | $ | 11.36 | | | | | $ | 12.39 | | | | | $ | 13.43 | | | | | $ | 14.47 | | | | | $ | 15.51 | | | | | $ | 16.54 | | |
(5.0%)
|
| | | $ | 11.88 | | | | | $ | 12.97 | | | | | $ | 14.07 | | | | | $ | 15.16 | | | | | $ | 16.26 | | | | | $ | 17.35 | | |
0.0%
|
| | | $ | 12.39 | | | | | $ | 13.55 | | | | | $ | 14.70 | | | | | $ | 15.85 | | | | | $ | 17.00 | | | | | $ | 18.16 | | |
5.0%
|
| | | $ | 12.91 | | | | | $ | 14.12 | | | | | $ | 15.33 | | | | | $ | 16.54 | | | | | $ | 17.75 | | | | | $ | 18.96 | | |
10.0%
|
| | | $ | 13.43 | | | | | $ | 14.70 | | | | | $ | 15.97 | | | | | $ | 17.24 | | | | | $ | 18.50 | | | | | $ | 19.77 | | |
15.0%
|
| | | $ | 13.95 | | | | | $ | 15.28 | | | | | $ | 16.60 | | | | | $ | 17.93 | | | | | $ | 19.25 | | | | | $ | 20.58 | | |
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
9.0%
|
| | | $ | 41.87 | | | | | $ | 46.19 | | | | | $ | 50.51 | | | | | $ | 54.83 | | | | | $ | 59.15 | | | | | $ | 63.47 | | |
10.0%
|
| | | $ | 40.33 | | | | | $ | 44.48 | | | | | $ | 48.64 | | | | | $ | 52.79 | | | | | $ | 56.95 | | | | | $ | 61.10 | | |
11.0%
|
| | | $ | 38.85 | | | | | $ | 42.85 | | | | | $ | 46.85 | | | | | $ | 50.85 | | | | | $ | 54.84 | | | | | $ | 58.84 | | |
12.0%
|
| | | $ | 37.45 | | | | | $ | 41.29 | | | | | $ | 45.14 | | | | | $ | 48.99 | | | | | $ | 52.84 | | | | | $ | 56.69 | | |
13.0%
|
| | | $ | 36.10 | | | | | $ | 39.81 | | | | | $ | 43.51 | | | | | $ | 47.22 | | | | | $ | 50.92 | | | | | $ | 54.63 | | |
Discount Rate
|
| |
140%
|
| |
160%
|
| |
180%
|
| |
200%
|
| |
220%
|
| |
240%
|
| ||||||||||||||||||
9.0%
|
| | | $ | 56.27 | | | | | $ | 63.88 | | | | | $ | 71.49 | | | | | $ | 79.10 | | | | | $ | 86.71 | | | | | $ | 94.32 | | |
10.0%
|
| | | $ | 54.18 | | | | | $ | 61.50 | | | | | $ | 68.82 | | | | | $ | 76.14 | | | | | $ | 83.46 | | | | | $ | 90.77 | | |
11.0%
|
| | | $ | 52.18 | | | | | $ | 59.22 | | | | | $ | 66.27 | | | | | $ | 73.31 | | | | | $ | 80.35 | | | | | $ | 87.40 | | |
12.0%
|
| | | $ | 50.27 | | | | | $ | 57.05 | | | | | $ | 63.83 | | | | | $ | 70.61 | | | | | $ | 77.39 | | | | | $ | 84.17 | | |
13.0%
|
| | | $ | 48.45 | | | | | $ | 54.98 | | | | | $ | 61.51 | | | | | $ | 68.04 | | | | | $ | 74.57 | | | | | $ | 81.10 | | |
年度估計差異
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
(15.0%)
|
| | | $ | 33.44 | | | | | $ | 36.84 | | | | | $ | 40.24 | | | | | $ | 43.64 | | | | | $ | 47.03 | | | | | $ | 50.43 | | |
(10.0%)
|
| | | $ | 35.24 | | | | | $ | 38.84 | | | | | $ | 42.44 | | | | | $ | 46.03 | | | | | $ | 49.63 | | | | | $ | 53.23 | | |
(5.0%)
|
| | | $ | 37.04 | | | | | $ | 40.84 | | | | | $ | 44.63 | | | | | $ | 48.43 | | | | | $ | 52.23 | | | | | $ | 56.03 | | |
0.0%
|
| | | $ | 38.84 | | | | | $ | 42.84 | | | | | $ | 46.83 | | | | | $ | 50.83 | | | | | $ | 54.83 | | | | | $ | 58.83 | | |
5.0%
|
| | | $ | 40.64 | | | | | $ | 44.83 | | | | | $ | 49.03 | | | | | $ | 53.23 | | | | | $ | 57.43 | | | | | $ | 61.62 | | |
10.0%
|
| | | $ | 42.44 | | | | | $ | 46.83 | | | | | $ | 51.23 | | | | | $ | 55.63 | | | | | $ | 60.03 | | | | | $ | 64.42 | | |
15.0%
|
| | | $ | 44.24 | | | | | $ | 48.83 | | | | | $ | 53.43 | | | | | $ | 58.03 | | | | | $ | 62.62 | | | | | $ | 67.22 | | |
Regional Group:
|
| |||
Buyer (State)
|
| |
Target (State)
|
|
QCR Holdings, Inc. (IL) | | | Guaranty Federal BancShares,Inc.(Mo) | |
德美銀行股份有限公司(In) | | | 謝爾比維爾公民聯盟銀行(肯塔基州) | |
Arbor Bancorp, Inc. (MI) | | | FNBH Bancorp, Inc. (MI) | |
庫存場Bancorp,Inc.(肯塔基州) | | | 英聯邦銀行股份有限公司(肯塔基州) | |
Finward Bancorp (IN) | | | Royal Financial, Inc. (IL) | |
Farmers National Banc Corp.(OH) | | | Cortland Bancorp (OH) | |
Nicolet BankShares,Inc.(Wi) | | | County Bancorp, Inc. (WI) | |
庫存場Bancorp,Inc.(肯塔基州) | | | 肯塔基銀行股份有限公司(肯塔基) | |
中央銀行公司(MO) | | | 普拉特縣銀行股份有限公司(鉬) | |
第一中西部Bancorp,Inc.(IL) | | | Bankmanagers Corp. (WI) | |
聯合銀行(WI) | | | 第一史丹頓銀行股份有限公司(IL) | |
中央銀行公司(MO) | | | Liberty Bancorp, Inc. (MO) | |
ChoiceOne Financial Services,Inc.(MI) | | | County Bank Corp (MI) | |
Nationwide Group:
|
| |||
Buyer (State)
|
| |
Target (State)
|
|
Business First BancShares,Inc.(洛杉磯) | | | 德克薩斯公民銀行(德克薩斯州) | |
西蒙斯第一國家公司(AK) | | | Triumph BancShares,Inc.(TN) | |
Bank of Marin Bancorp (CA) | | | American River BankShares(CA) | |
Shore Bancshares, Inc.(MD) | | | Severn Bancorp, Inc. (MD) | |
BancorpSouth Bank (MS) | | | FNS Bancshares, Inc. (AL) | |
First Bancshares, Inc. (MS) | | | 佐治亞州西南金融公司(GA) | |
Centreville Bank (RI) | | | PB Bancorp, Inc. (CT) | |
聯合銀行(WI) | | | 第一史丹頓銀行股份有限公司(IL) | |
哥倫比亞金融公司(新澤西州) | | | 管理金融公司(新澤西州) | |
社區銀行系統公司(紐約) | | | Kinderok Bank Corp.(紐約) | |
| | |
Price-to-
LTM Earnings Multiple |
| |
Price-to-
Common Tangible Book Value Multiple |
| |
Price-to-Adjusted
Common Tangible Book Value Multiple(1) |
| |
Premium-to-Core
Deposits Multiple(2) |
| ||||||||||||
合併綜合考慮事項
|
| | | | 18.4x | | | | | | 175.7% | | | | | | 188.9% | | | | | | 9.06% | | |
先例合併交易區域集團: | | | | | | | | | | | | | | | | | | | | | | | | | |
25th Percentile
|
| | | | 12.7x | | | | | | 142.6% | | | | | | 155.4% | | | | | | 6.02% | | |
Median
|
| | | | 14.1x | | | | | | 161.4% | | | | | | 166.8% | | | | | | 6.62% | | |
75th Percentile
|
| | | | 16.3x | | | | | | 171.4% | | | | | | 199.5% | | | | | | 9.98% | | |
先例合併交易全國集團:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
25th Percentile
|
| | | | 17.0x | | | | | | 142.4% | | | | | | 155.2% | | | | | | 5.21% | | |
Median | | | | | 17.3x | | | | | | 155.6% | | | | | | 167.8% | | | | | | 8.31% | | |
75th Percentile
|
| | | | 20.0x | | | | | | 175.6% | | | | | | 188.5% | | | | | | 9.63% | | |
| | |
Tangible
Equity/ 有形的 資產 |
| |
Core
Deposits(1) |
| |
LTM
ROAA(2) |
| |
LTM
ROAE(2) |
| |
Efficiency
Ratio |
| |
NPAs/
資產(3) |
| |
LLR/
不良貸款(4) |
| |||||||||||||||||||||
Denmark
|
| | | | 9.89% | | | | | | 92.5% | | | | | | 1.00% | | | | | | 9.77% | | | | | | 65.2% | | | | | | 0.42% | | | | | | 277.1% | | |
先例交易 - 地區集團中位數:
|
| | | | 10.0% | | | | | | 93.6% | | | | | | 1.11% | | | | | | 11.1% | | | | | | 63.9% | | | | | | 0.49% | | | | | | 159.9% | | |
Precedent Transactions –
全國集團中位數: |
| | | | 9.37% | | | | | | 92.0% | | | | | | 0.86% | | | | | | 8.66% | | | | | | 68.1% | | | | | | 0.84% | | | | | | 111.0% | | |
| | |
Pay-to-
Trade Ratios(1) |
| |||
Merger Pay-to-Trade Ratio
|
| | | | 81.5% | | |
先例合併交易區域集團: | | | | | | | |
25th Percentile
|
| | | | 72.8% | | |
Median
|
| | | | 95.7% | | |
75th Percentile
|
| | | | 109.9% | | |
先例合併交易全國集團: | | | | | | | |
25th Percentile
|
| | | | 84.7% | | |
Median
|
| | | | 103.9% | | |
75th Percentile
|
| | | | 113.1% | | |
隱含着丹麥的多重價值
Common Stock Based On: |
| |
Aggregate
Merger Consideration ($m) |
| |
Price-to-
LTM Earnings Multiple(1) |
| |
Price-to-
Tangible Book Value Multiple(1) |
| |
Price-to-
Tangible Book Value Multiple(1)(2) |
| |
Premium-to-
Core Deposits Multiple(1)(3) |
| |||||||||||||||
合併綜合考慮事項
|
| | | $ | 119.4 | | | | | | 18.4x | | | | | | 175.5% | | | | | | 188.7% | | | | | | 9.04% | | |
DCF Analysis – Terminal P/E
Multiple |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 111.6 | | | | | | 20.3x | | | | | | 164.1% | | | | | | 174.6% | | | | | | 8.02% | | |
DCF分析 - 終端P/Tbv倍數
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Midpoint Value
|
| | | $ | 112.1 | | | | | | 20.4x | | | | | | 164.7% | | | | | | 175.4% | | | | | | 8.10% | | |
合併對價總額:119,399美元
|
| ||||||||||||||||||
六因素平均隱含合併價值(2):121,542美元
|
| ||||||||||||||||||
丹麥的隱含價值
Common Stock Based Upon:(3) |
| |
Minimum
Implied Value |
| |
Average or Midpoint
Implied Value |
| |
Maximum
Implied Value |
| |||||||||
可比並購交易 - 地區集團
|
| | | $ | 91,687 | | | | | $ | 102,969 | | | | | $ | 109,767 | | |
可比並購交易 - 全國集團
|
| | | $ | 105,320 | | | | | $ | 109,738 | | | | | $ | 115,238 | | |
貿易支付隱含價值 - 區域集團集團(4)
|
| | | $ | 106,864 | | | | | $ | 140,404 | | | | | $ | 161,214 | | |
Pay-to-Trade隱含價值 - 全國集團
|
| | | $ | 124,332 | | | | | $ | 152,423 | | | | | $ | 165,874 | | |
DCF – Terminal P/E Multiple
|
| | | $ | 95,858 | | | | | $ | 111,646 | | | | | $ | 130,763 | | |
DCF – Terminal P/ TBV Multiple
|
| | | $ | 109,142 | | | | | $ | 112,071 | | | | | $ | 123,050 | | |
| | |
Bank First
Common Stock |
| |
Implied Value of
One Share of Denmark Common Stock to be Converted into Bank First Common Stock |
| ||||||
January 14, 2022
|
| | | $ | 71.64 | | | | | $ | 37.80 | | |
[ ], 2022
|
| | | $ | [ ] | | | | | $ | [ ] | | |
Date
|
| |
High
|
| |
Low
|
| ||||||
2020 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 27.85 | | | | | $ | 26.70 | | |
Second Quarter
|
| | | $ | 26.00 | | | | | $ | 23.00 | | |
Third Quarter
|
| | | $ | 24.50 | | | | | $ | 23.10 | | |
Fourth Quarter
|
| | | $ | 25.50 | | | | | $ | 23.50 | | |
2021 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 25.95 | | | | | $ | 24.75 | | |
Second Quarter
|
| | | $ | 26.00 | | | | | $ | 24.75 | | |
Third Quarter
|
| | | $ | 25.00 | | | | | $ | 24.75 | | |
Fourth Quarter
|
| | | $ | 26.50 | | | | | $ | 23.70 | | |
Date
|
| |
High
|
| |
Low
|
| ||||||
2020 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 25.50 | | | | | $ | 25.50 | | |
Second Quarter
|
| | | $ | 25.50 | | | | | $ | 25.00 | | |
Third Quarter
|
| | | $ | 25.00 | | | | | $ | 23.37 | | |
Fourth Quarter
|
| | | $ | 23.37 | | | | | $ | 23.37 | | |
2021 | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 24.00 | | | | | $ | 23.37 | | |
Second Quarter
|
| | | $ | 23.50 | | | | | $ | 23.00 | | |
Third Quarter
|
| | | $ | 23.50 | | | | | $ | 23.00 | | |
Fourth Quarter
|
| | | $ | 24.75 | | | | | $ | 23.10 | | |
| | |
Cash Dividends
Per Share |
| |||
2021 | | | | | | | |
First Quarter
|
| | | $ | — | | |
Second Quarter
|
| | | $ | 0.295 | | |
Third Quarter
|
| | | $ | — | | |
Fourth Quarter
|
| | | $ | 0.295 | | |
2020 | | | | | | | |
First Quarter
|
| | | $ | — | | |
Second Quarter
|
| | | $ | 0.300 | | |
Third Quarter
|
| | | $ | — | | |
Fourth Quarter
|
| | | $ | 0.300 | | |
Market Area County
|
| |
Market Rank
|
| |
不。市場上的機構數量
|
| |
Deposits in Market
(in 000’s) |
| |
Market Share
|
| ||||||||||||
Brown County, Wisconsin
|
| | | | 6 | | | | | | 18 | | | | | $ | 9,986 | | | | | | 4.61% | | |
威斯康星州馬尼託沃克縣
|
| | | | 5 | | | | | | 9 | | | | | $ | 2,116 | | | | | | 4.87% | | |
威斯康星州沙瓦諾縣
|
| | | | 7 | | | | | | 9 | | | | | $ | 579 | | | | | | 4.57% | | |
Market Area
|
| |
Market Rank
|
| |
不。市場上的機構數量
|
| |
Deposits in Market
(in 000’s) |
| |
Market Share
|
| ||||||||||||
Denmark, Wisconsin
|
| | | | 1 | | | | | | 1 | | | | | $ | 206 | | | | | | 100.0% | | |
Green Bay, Wisconsin
|
| | | | 8 | | | | | | 15 | | | | | $ | 8,781 | | | | | | 2.63% | | |
Whitelaw, Wisconsin
|
| | | | 1 | | | | | | 1 | | | | | $ | 57 | | | | | | 100.0% | | |
Reedsville, Wisconsin
|
| | | | 1 | | | | | | 1 | | | | | $ | 46 | | | | | | 100.0% | | |
De Pere, Wisconsin
|
| | | | 6 | | | | | | 6 | | | | | $ | 680 | | | | | | 3.41% | | |
Shawano, Wisconsin
|
| | | | 4 | | | | | | 5 | | | | | $ | 342 | | | | | | 7.74% | | |
Office Location
|
| |
Type of Location
|
| |
Owned or Leased
|
|
2646 Noel Drive,
Green Bay, Wisconsin 54311 |
| |
Branch Office
|
| |
Owned
|
|
202 North Hickory Street,
Whitelaw, Wisconsin 54247 |
| |
Branch Office
|
| |
Owned
|
|
427 Manitowoc Street,
Reedsville, Wisconsin 54230 |
| |
Branch Office
|
| |
Owned
|
|
2603 Glendale Avenue
Green Bay, Wisconsin 54313 |
| |
Branch Office
|
| |
Owned
|
|
1740 Scheuring Road
De Pere, Wisconsin 54115 |
| |
Branch Office
|
| |
Leased
|
|
835 East Green Bay Street
Shawano, Wisconsin 54166 |
| |
Branch Office
|
| |
Owned
|
|
董事、高管和5%的股東
|
| |
Amount and Nature
of Beneficial Ownership of Common Stock(1)(2) |
| |
Ownership
as % of Common Stock Outstanding(3) |
| | | | |||
Jacquelyn Engebos
|
| |
12,386(4)
|
| | | | *% | | | | ||
Jeffrey D. Greeneway
|
| |
245(5)
|
| | | | *% | | | | ||
Thomas N. Hartman
|
| |
9,798(6)
|
| | | | *% | | | | ||
Michael L. Heim
|
| |
8,658(7)
|
| | | | *% | | | | ||
Karen A. Monfre
|
| |
124
|
| | | | —% | | | | ||
William F. Noel
|
| |
95,758(8)
|
| | | | 3.0% | | | | ||
John P. Olsen
|
| |
27,738
|
| | | | *% | | | | ||
Scot G. Thompson
|
| |
24,653(9)
|
| | | | * | | | | ||
Thomas M. Vande Corput
|
| |
1,947(10)
|
| | | | *% | | | | ||
全體董事和高管(9人)
|
| |
181,307
|
| | | | 5.7% | | | | ||
5% Shareholders | | | | | | | | | | | | ||
None
|
| | | | | | | | | | |
| | |
Year ended December 31, 2021
|
| |
Year ended December 31, 2020
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balances(1) |
| |
Interest
Income/ 費用 |
| |
Average
Yield/ 差餉(2) |
| |
Average
Balances(1) |
| |
Interest
Income/ 費用 |
| |
Average
Yield/ 差餉(2) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities
|
| | | $ | 34,993 | | | | | $ | 667 | | | | | | 1.91% | | | | | $ | 35,214 | | | | | $ | 810 | | | | | | 2.30% | | |
出售的聯邦基金和其他利息收入餘額
|
| | | | 103,117 | | | | | | 167 | | | | | | 0.16% | | | | | | 70,469 | | | | | | 274 | | | | | | 0.39% | | |
Loans(3)(4) | | | | | 477,473 | | | | | | 22,120 | | | | | | 4.63% | | | | | | 471,213 | | | | | | 21,591 | | | | | | 4.58% | | |
生息資產總額
|
| | | $ | 615,583 | | | | | $ | 22,954 | | | | | | 3.73% | | | | | $ | 576,896 | | | | | $ | 22,675 | | | | | | 3.93% | | |
非利息資產,淨額
|
| | | | 44,735 | | | | | | | | | | | | | | | | | | 31,624 | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 660,318 | | | | | | | | | | | | | | | | | $ | 608,520 | | | | | | | | | | | | | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
計息負債:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
計息交易賬户
|
| | | $ | 73,529 | | | | | $ | 159 | | | | | | 0.22% | | | | | $ | 58,952 | | | | | $ | 148 | | | | | | 0.25% | | |
Savings and money market
|
| | | | 250,566 | | | | | | 275 | | | | | | 0.11% | | | | | | 199,314 | | | | | | 479 | | | | | | 0.24% | | |
Time deposits
|
| | | | 121,931 | | | | | | 1,602 | | | | | | 1.31% | | | | | | 144,295 | | | | | | 2,578 | | | | | | 1.79% | | |
有息存款總額
|
| | | $ | 446,026 | | | | | $ | 2,036 | | | | | | 0.46% | | | | | $ | 402,561 | | | | | $ | 3,205 | | | | | | 0.80% | | |
Borrowings
|
| | | | 4,934 | | | | | | 569 | | | | | | 11.37% | | | | | | 27,120 | | | | | | 1,349 | | | | | | 4.89% | | |
有息負債總額
|
| | | $ | 450,960 | | | | | $ | 2,605 | | | | | | 0.58% | | | | | $ | 429,681 | | | | | $ | 4,554 | | | | | | 1.05% | | |
無息活期存款及其他負債和權益
|
| | | | 209,358 | | | | | | | | | | | | | | | | | | 178,839 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | $ | 660,318 | | | | | | | | | | | | | | | | | $ | 608,520 | | | | | | | | | | | | | | |
Interest rate spread(5)
|
| | | | | | | | | | | | | | | | 3.15% | | | | | | | | | | | | | | | | | | 2.88% | | |
淨利息收入和收益資產淨收益率(6)
|
| | | | | | | | | $ | 20,349 | | | | | | 3.31% | | | | | | | | | | | $ | 18,121 | | | | | | 3.14% | | |
支持盈利的免息資金
assets(7) |
| | | $ | 138,801 | | | | | | | | | | | | | | | | | $ | 110,143 | | | | | | | | | | | | | | |
| | |
Year ended December 31, 2020
|
| |
Year ended December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balances(1) |
| |
Interest
Income/ 費用 |
| |
Average
Yield/ 差餉(2) |
| |
Average
Balances(1) |
| |
Interest
Income/ 費用 |
| |
Average
Yield/ 差餉(2) |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities
|
| | | $ | 35,214 | | | | | $ | 810 | | | | | | 2.30% | | | | | $ | 37,371 | | | | | $ | 989 | | | | | | 2.65% | | |
出售的聯邦基金和其他利息收入餘額
|
| | | | 70,469 | | | | | | 274 | | | | | | 0.39% | | | | | | 34,560 | | | | | | 686 | | | | | | 1.99% | | |
Loans(3)(4) | | | | | 471,213 | | | | | | 21,591 | | | | | | 4.58% | | | | | | 424,237 | | | | | | 21,115 | | | | | | 4.98% | | |
生息資產總額
|
| | | $ | 576,896 | | | | | $ | 22,675 | | | | | | 3.93% | | | | | $ | 496,168 | | | | | $ | 22,790 | | | | | | 4.59% | | |
非利息資產,淨額
|
| | | | 31,624 | | | | | | | | | | | | | | | | | | 21,104 | | | | | | | | | | | | | | |
Total Assets
|
| | | $ | 608,520 | | | | | | | | | | | | | | | | | $ | 517,272 | | | | | | | | | | | | | | |
負債和股東權益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
計息負債:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
計息交易賬户
|
| | | $ | 58,952 | | | | | $ | 148 | | | | | | 0.22% | | | | | $ | 46,826 | | | | | $ | 161 | | | | | | 0.34% | | |
Savings and money market
|
| | | | 199,314 | | | | | | 479 | | | | | | 0.24% | | | | | | 171,718 | | | | | | 845 | | | | | | 0.49% | | |
Time deposits
|
| | | | 144,295 | | | | | | 2,578 | | | | | | 1.79% | | | | | | 133,474 | | | | | | 2,598 | | | | | | 1.95% | | |
有息存款總額
|
| | | $ | 402,561 | | | | | $ | 3,205 | | | | | | 0.80% | | | | | $ | 352,018 | | | | | $ | 3,604 | | | | | | 1.02% | | |
Borrowings
|
| | | | 27,120 | | | | | | 1,349 | | | | | | 4.89% | | | | | | 26,590 | | | | | | 660 | | | | | | 2.45% | | |
有息負債總額
|
| | | $ | 429,681 | | | | | $ | 4,554 | | | | | | 1.05% | | | | | $ | 378,608 | | | | | $ | 4,264 | | | | | | 1.12% | | |
無息活期存款及其他負債和權益
|
| | | | 178,839 | | | | | | | | | | | | | | | | | | 138,664 | | | | | | | | | | | | | | |
總負債和股東權益
|
| | | $ | 608,520 | | | | | | | | | | | | | | | | | $ | 517,272 | | | | | | | | | | | | | | |
Interest rate spread(5)
|
| | | | | | | | | | | | | | | | 2.88% | | | | | | | | | | | | | | | | | | 3.47% | | |
淨利息收入和淨收益
assets(6) |
| | | | | | | | | $ | 18,121 | | | | | | 3.14% | | | | | | | | | | | $ | 18,526 | | | | | | 3.74% | | |
支持收益資產的免息資金(7)
|
| | | $ | 110,143 | | | | | | | | | | | | | | | | | $ | 73,176 | | | | | | | | | | | | | | |
| | |
Increase (Decrease) Due to
|
| |||||||||||||||
(Dollars in thousands)
|
| |
Rate
|
| |
Volume
|
| |
Net
|
| |||||||||
Interest earned on: | | | | | | | | | | | | | | | | | | | |
Securities(1)
|
| | | | (84) | | | | | | (59) | | | | | | (143) | | |
出售的聯邦基金和其他利息收入餘額
|
| | | | (170) | | | | | | 63 | | | | | | (107) | | |
Loans(2)
|
| | | | (1,614) | | | | | | 2,143 | | | | | | 529 | | |
生息資產總額
|
| | | | (1,868) | | | | | | 2,147 | | | | | | 279 | | |
Interest paid on: | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | (994) | | | | | | (175) | | | | | | (1,169) | | |
Borrowings
|
| | | | 594 | | | | | | (1,374) | | | | | | (780) | | |
有息負債總額
|
| | | | (400) | | | | | | (1,549) | | | | | | (1,949) | | |
淨利息收入變化(3)
|
| | | | | | | | | | | | | | | | 2,228 | | |
| | |
Increase (Decrease) Due to
|
| |||||||||||||||
(Dollars in thousands)
|
| |
Rate
|
| |
Volume
|
| |
Net
|
| |||||||||
Interest earned on: | | | | | | | | | | | | | | | | | | | |
Securities(1)
|
| | | | (135) | | | | | | (43) | | | | | | (178) | | |
出售的聯邦基金和其他利息收入餘額
|
| | | | (754) | | | | | | 342 | | | | | | (412) | | |
Loans(2)
|
| | | | (1,811) | | | | | | 2,286 | | | | | | 475 | | |
生息資產總額
|
| | | | (2,700) | | | | | | 2,585 | | | | | | (115) | | |
Interest paid on: | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | (715) | | | | | | 317 | | | | | | (398) | | |
Borrowings
|
| | | | 733 | | | | | | (45) | | | | | | 688 | | |
有息負債總額
|
| | | | 18 | | | | | | 272 | | | | | | 290 | | |
淨利息收入變化(3)
|
| | | | | | | | | | | | | | | | (405) | | |
利率變化(基點)
|
| |
% Change in Net
Interest Income |
| |
% Change in Economic
Value of Equity |
| ||||||
+400
|
| | | | -6.50% | | | | | | 8.30% | | |
+300
|
| | | | -5.80% | | | | | | 3.00% | | |
+200
|
| | | | -3.50% | | | | | | -0.20% | | |
+100
|
| | | | -1.10% | | | | | | -2.10% | | |
-100
|
| | | | -2.30% | | | | | | 0.50% | | |
| | |
Years Ended December 31,
(Dollars in thousands) |
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
平均未償還貸款
|
| | | $ | 476,763 | | | | | $ | 470,019 | | | | | $ | 423,965 | | | | | $ | 403,631 | | | | | $ | 369,981 | | |
貸款,期末
|
| | | $ | 479,057 | | | | | $ | 475,953 | | | | | $ | 434,770 | | | | | $ | 420,827 | | | | | $ | 372,480 | | |
年初的所有時間
|
| | | $ | 7,668 | | | | | $ | 6,891 | | | | | $ | 6,787 | | | | | $ | 6,258 | | | | | $ | 5,754 | | |
Loans charged off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | | — | | | | | | 31 | | | | | | 18 | | | | | | — | | | | | | — | | |
商業地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
建設與土地開發部
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
農業房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | 43 | | | | | | 2 | | | | | | — | | | | | | — | | |
農業
|
| | | | — | | | | | | — | | | | | | 19 | | | | | | 4 | | | | | | 14 | | |
消費者和其他
|
| | | | 2 | | | | | | 4 | | | | | | 16 | | | | | | — | | | | | | 22 | | |
已註銷的貸款總額
|
| | | | 2 | | | | | | 78 | | | | | | 55 | | | | | | 4 | | | | | | 36 | | |
收回以前註銷的貸款: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | | 34 | | | | | | 42 | | | | | | 31 | | | | | | 47 | | | | | | 90 | | |
商業地產
|
| | | | — | | | | | | — | | | | | | 65 | | | | | | 68 | | | | | | 15 | | |
建設與土地開發部
|
| | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | — | | |
農業房地產
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 4 | | | | | | 33 | | | | | | 4 | | | | | | 4 | | | | | | 8 | | |
農業
|
| | | | 33 | | | | | | 7 | | | | | | 52 | | | | | | 33 | | | | | | 40 | | |
消費者和其他
|
| | | | 4 | | | | | | — | | | | | | 7 | | | | | | 6 | | | | | | 12 | | |
收回的貸款總額
|
| | | | 75 | | | | | | 120 | | | | | | 159 | | | | | | 158 | | | | | | 165 | | |
已註銷的淨貸款(“NCO”)
|
| | | | (73) | | | | | | (42) | | | | | | (104) | | | | | | (154) | | | | | | (129) | | |
添加到所有已計入運營的所有費用
|
| | | | — | | | | | | 735 | | | | | | — | | | | | | 375 | | | | | | 375 | | |
所有人,在年底
|
| | | $ | 7,741 | | | | | $ | 7,668 | | | | | $ | 6,891 | | | | | $ | 6,787 | | | | | $ | 6,258 | | |
期內不良貸款(回收)與平均未償還貸款的比率
|
| | | | (0.02)% | | | | | | (0.01)% | | | | | | (0.02)% | | | | | | (0.04)% | | | | | | (0.03)% | | |
ALLL與NCO的比率(恢復)
|
| | | | (10,604)% | | | | | | (18,257)% | | | | | | (6,626)% | | | | | | (4,407)% | | | | | | (4,851)% | | |
期末貸款總額與貸款總額的比率
|
| | | | 1.62% | | | | | | 1.61% | | | | | | 1.58% | | | | | | 1.61% | | | | | | 1.68% | | |
非應計項目貸款佔未償還貸款總額的比率
|
| | | | 0.09% | | | | | | 0.11% | | | | | | 0.10% | | | | | | 0.16% | | | | | | 0.32% | | |
全部貸款與非應計項目貸款的比率
|
| | | | 1,716% | | | | | | 1,423% | | | | | | 1,581% | | | | | | 1,014% | | | | | | 536% | | |
| | |
As of December 31,
(Dollars in thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Total Loans |
| |
Amount
|
| |
% of
Total Loans |
| |
Amount
|
| |
% of
Total Loans |
| |
Amount
|
| |
% of
Total Loans |
| |
Amount
|
| |
% of
Total Loans |
| ||||||||||||||||||||||||||||||
住宅房地產
|
| | | $ | 628 | | | | | | 18.4% | | | | | $ | 494 | | | | | | 14.4% | | | | | $ | 495 | | | | | | 16.4% | | | | | $ | 537 | | | | | | 16.9% | | | | | $ | 499 | | | | | | 17.0% | | |
Commercial Real Estate
|
| | | | 3,236 | | | | | | 34.1% | | | | | | 2,765 | | | | | | 30.8% | | | | | | 1,846 | | | | | | 29.2% | | | | | | 1,370 | | | | | | 26.6% | | | | | | 1,105 | | | | | | 25.0% | | |
Construction & Land Dev
|
| | | | 253 | | | | | | 5.6% | | | | | | 229 | | | | | | 4.5% | | | | | | 189 | | | | | | 5.1% | | | | | | 100 | | | | | | 3.2% | | | | | | 55 | | | | | | 2.2% | | |
農業房地產
|
| | | | 1,397 | | | | | | 16.2% | | | | | | 1,432 | | | | | | 15.4% | | | | | | 1,609 | | | | | | 18.1% | | | | | | 1,977 | | | | | | 19.8% | | | | | | 1,812 | | | | | | 22.4% | | |
Commercial
|
| | | | 1,062 | | | | | | 16.8% | | | | | | 1,169 | | | | | | 24.9% | | | | | | 934 | | | | | | 19.0% | | | | | | 1,134 | | | | | | 20.3% | | | | | | 873 | | | | | | 18.2% | | |
Agricultural
|
| | | | 718 | | | | | | 7.0% | | | | | | 757 | | | | | | 7.9% | | | | | | 1,005 | | | | | | 10.1% | | | | | | 1,280 | | | | | | 11.3% | | | | | | 1,297 | | | | | | 12.7% | | |
Consumer and other
|
| | | | 15 | | | | | | 1.9% | | | | | | 19 | | | | | | 2.1% | | | | | | 19 | | | | | | 2.3% | | | | | | 11 | | | | | | 1.9% | | | | | | 14 | | | | | | 2.6% | | |
Unallocated
|
| | | | 432 | | | | | | 0.0% | | | | | | 803 | | | | | | 0.0% | | | | | | 794 | | | | | | 0.0% | | | | | | 378 | | | | | | 0.0% | | | | | | 603 | | | | | | 0.0% | | |
Total Allowance
|
| | | $ | 7,741 | | | | | | 100.0% | | | | | $ | 7,668 | | | | | | 100.0% | | | | | $ | 6,891 | | | | | | 100.0% | | | | | $ | 6,787 | | | | | | 100.0% | | | | | $ | 6,258 | | | | | | 100.0% | | |
| | |
As of December 31,
(dollars in thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||||||||||||||||||||
住宅房地產
|
| | | $ | 88,372 | | | | | | 18.4% | | | | | $ | 68,705 | | | | | | 14.4% | | | | | $ | 71,068 | | | | | | 16.3% | | | | | $ | 71,153 | | | | | | 16.9% | | | | | $ | 63,237 | | | | | | 17.0% | | |
Commercial real estate
|
| | | | 163,457 | | | | | | 34.1 | | | | | | 146,985 | | | | | | 30.9 | | | | | | 126,936 | | | | | | 29.2 | | | | | | 112,106 | | | | | | 26.6 | | | | | | 92,944 | | | | | | 25.0 | | |
Construction & Land Dev
|
| | | | 26,679 | | | | | | 5.6 | | | | | | 21,352 | | | | | | 4.5 | | | | | | 21,990 | | | | | | 5.1 | | | | | | 13,252 | | | | | | 3.1 | | | | | | 8,022 | | | | | | 2.2 | | |
農業房地產
|
| | | | 77,849 | | | | | | 16.3 | | | | | | 73,349 | | | | | | 15.4 | | | | | | 78,874 | | | | | | 18.1 | | | | | | 83,207 | | | | | | 19.8 | | | | | | 83,447 | | | | | | 22.4 | | |
Commercial
|
| | | | 80,679 | | | | | | 16.8 | | | | | | 118,641 | | | | | | 24.9 | | | | | | 82,395 | | | | | | 19.0 | | | | | | 85,548 | | | | | | 20.3 | | | | | | 67,896 | | | | | | 18.2 | | |
Agricultural
|
| | | | 33,448 | | | | | | 7.0 | | | | | | 37,873 | | | | | | 8.0 | | | | | | 43,692 | | | | | | 10.0 | | | | | | 47,376 | | | | | | 11.3 | | | | | | 47,145 | | | | | | 12.7 | | |
| | |
As of December 31,
(dollars in thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||||||||||||||||||||
Consumer & other
|
| | | | 8,863 | | | | | | 1.9 | | | | | | 10,104 | | | | | | 2.1 | | | | | | 9,815 | | | | | | 2.3 | | | | | | 8,815 | | | | | | 1.9 | | | | | | 9,789 | | | | | | 2.6 | | |
Less: deferred fees
|
| | | | (290) | | | | | | (0.1) | | | | | | (1,056) | | | | | | (0.2) | | | | | | — | | | | | | 0.0 | | | | | | — | | | | | | 0.0 | | | | | | 0 | | | | | | 0.0 | | |
Total Loans
|
| | | $ | 479,057 | | | | | | 100.0% | | | | | $ | 475,953 | | | | | | 100.0% | | | | | $ | 434,770 | | | | | | 100.0% | | | | | $ | 420,827 | | | | | | 100.0% | | | | | $ | 372,480 | | | | | | 100.0% | | |
|
| | |
December 31,
(dollars in thousands) |
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Nonaccrual loans
|
| | | $ | 451 | | | | | $ | 539 | | | | | $ | 436 | | | | | $ | 669 | | | | | $ | 1,168 | | |
累計逾期90天或以上的貸款
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans past due 30 – 89 days
|
| | | $ | — | | | | | | 152 | | | | | | 188 | | | | | | 174 | | | | | | 517 | | |
重組貸款,應計
|
| | | $ | 2,097 | | | | | | 209 | | | | | | 237 | | | | | | 250 | | | | | | 571 | | |
| | |
Maturity
|
| | ||||||||||||||||||||||||||||||||
December 31, 2021 ($000s)
|
| |
1 yr or less
|
| |
After 1 yr
through 5 yrs |
| |
After 5 yrs
through 15 yrs |
| |
After 15 yrs
|
| |
Total
|
| |
% of Total
|
| ||||||||||||||||||
主要由
擔保的貸款
real estate: |
| | | | | | | ||||||||||||||||||||||||||||||
Residential(1)
|
| | | $ | 3,148 | | | | | $ | 34,452 | | | | | $ | 35,395 | | | | | $ | 15,496 | | | | | $ | 88,491 | | | | | | 18.47% | | |
施工
|
| | | | 8,958 | | | | | | 7,371 | | | | | | 10,349 | | | | | | — | | | | | | 26,678 | | | | | | 5.57% | | |
商業和農業
|
| | | | 33,934 | | | | | | 66,691 | | | | | | 13,211 | | | | | | — | | | | | | 113,836 | | | | | | 23.76% | | |
商業和農業生產
|
| | | | 25,647 | | | | | | 124,262 | | | | | | 79,213 | | | | | | 12,211 | | | | | | 241,333 | | | | | | 50.38% | | |
消費者和其他
|
| | | | 791 | | | | | | 7,564 | | | | | | 364 | | | | | | — | | | | | | 8,719 | | | | | | 1.82% | | |
Total
|
| | |
$
|
72,478
|
| | | |
$
|
240,340
|
| | | |
$
|
138,532
|
| | | |
$
|
27,707
|
| | | |
$
|
479,057
|
| | | |
|
100.00%
|
| |
Fixed Rate
|
| | | | 47,498 | | | | | | 228,447 | | | | | | 67,902 | | | | | | 5,130 | | | | | | 348,977 | | | | | | 72.85% | | |
可變費率
|
| | | | 24,980 | | | | | | 11,893 | | | | | | 70,630 | | | | | | 22,577 | | | | | | 130,080 | | | | | | 27.15% | | |
Total
|
| | |
$
|
72,478
|
| | | |
$
|
240,340
|
| | | |
$
|
138,532
|
| | | |
$
|
27,707
|
| | | |
$
|
479,057
|
| | | |
|
100.00%
|
| |
| | |
December 31,
(Dollar in thousands) |
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
可供出售的證券: | | | | | | | | | | | | | | | | | | | |
美國國債
|
| | | $ | 7,416 | | | | | $ | — | | | | | $ | — | | |
美國政府資助的機構MBS
|
| | | | 12,803 | | | | | | 11,255 | | | | | | 14,900 | | |
州和地方政府
|
| | | | 15,125 | | | | | | 18,052 | | | | | | 19,242 | | |
資產擔保證券
|
| | | | 814 | | | | | | 946 | | | | | | 1,085 | | |
Total AFS amortized cost
|
| | | $ | 36,158 | | | | | $ | 30,253 | | | | | $ | 35,227 | | |
公司股權證券
|
| | | $ | 3,725 | | | | | $ | 2,995 | | | | | $ | 3,111 | | |
AFS證券和股權證券的總賬面價值
|
| | | $ | 40,187 | | | | | $ | 34,325 | | | | | $ | 38,706 | | |
($000s)
|
| |
Amortized Cost
|
| |
Fair Value
|
| |
Wtd Ave
Yield |
| ||||||
AFS securities | | | | | | | | | | | | | | | | |
美國國債 | | | | | | | | | | | | | | | | |
一年後但在五年內
|
| | | $ | 3,972 | | | | | $ | 3,938 | | | | 1.04% | |
五年後十年內
|
| | | | 3,444 | | | | | | 3,395 | | | | 1.07% | |
美國國債總額
|
| | | $ | 7,416 | | | | | $ | 7,333 | | | | 1.05% | |
美國政府資助的機構MBS | | | | | | | | | | | | | | | | |
一年內
|
| | | $ | 131 | | | | | $ | 134 | | | | 2.22% | |
一年後但在五年內
|
| | | | 11,165 | | | | | | 11,237 | | | | 1.64% | |
五年後十年內
|
| | | | 1,172 | | | | | | 1,197 | | | | 2.68% | |
十年後
|
| | | | 335 | | | | | | 352 | | | | 3.33% | |
美國政府支持的機構MBS總數
|
| | | $ | 12,803 | | | | | $ | 12,920 | | | | 1.79% | |
州和地方政府 | | | | | | | | | | | | | | | | |
一年內
|
| | | $ | 2,625 | | | | | $ | 2,642 | | | | 2.46% | |
一年後但在五年內
|
| | | | 3,282 | | | | | | 3,327 | | | | 2.35% | |
五年後十年內
|
| | | | 9,218 | | | | | | 9,430 | | | | 2.69% | |
州和地方政府合計
|
| | | $ | 15,125 | | | | | $ | 15,399 | | | | 2.58% | |
資產擔保證券 | | | | | | | | | | | | | | | | |
五年後十年內
|
| | | $ | 814 | | | | | $ | 810 | | | | 0.90% | |
總資產擔保證券
|
| | | $ | 814 | | | | | $ | 810 | | | | 0.90% | |
AFS證券合計
|
| | | $ | 36,158 | | | | | $ | 36,462 | | | | 1.94% | |
Equity securities | | | | | | | | | | | | | | | | |
公允價值易於確定的股權證券
|
| | | $ | 416 | | | | | $ | 416 | | | | | |
公允價值不容易確定的股權證券
|
| | | | 3,309 | | | | | | 3,309 | | | | | |
總股本證券
|
| | | $ | 3,725 | | | | | $ | 3,725 | | | | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
% of Total
|
| |
Amount
|
| |
% of Total
|
| |
Amount
|
| |
% of Total
|
| ||||||||||||||||||
Demand Deposits
|
| | | | 155,292 | | | | | | 25.27% | | | | | | 135,668 | | | | | | 24.09% | | | | | | 94,872 | | | | | | 20.74% | | |
NOW accounts
|
| | | | 81,316 | | | | | | 13.23% | | | | | | 69,245 | | | | | | 12.29% | | | | | | 49,874 | | | | | | 10.90% | | |
Savings accounts
|
| | | | 95,004 | | | | | | 15.46% | | | | | | 79,263 | | | | | | 14.07% | | | | | | 48,603 | | | | | | 10.63% | | |
Money market accounts
|
| | | | 175,734 | | | | | | 28.60% | | | | | | 149,613 | | | | | | 26.56% | | | | | | 133,032 | | | | | | 29.08% | | |
Time deposit accounts
|
| | | | 107,151 | | | | | | 17.44% | | | | | | 129,486 | | | | | | 22.99% | | | | | | 131,054 | | | | | | 28.65% | | |
Total
|
| | | | 614,497 | | | | | | 100.00% | | | | | | 563,275 | | | | | | 100.00% | | | | | | 457,435 | | | | | | 100.00% | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||||||||
無息活期存款
|
| | | $ | 138,801 | | | | | | — % | | | | | $ | 110,143 | | | | | | — % | | | | | $ | 73,176 | | | | | | — % | | |
計息交易賬户
|
| | | | 73,529 | | | | | | 0.22% | | | | | | 58,952 | | | | | | 0.25% | | | | | | 46,826 | | | | | | 0.34% | | |
Savings and Money Market
|
| | | | 250,565 | | | | | | 0.11% | | | | | | 199,315 | | | | | | 0.24% | | | | | | 171,718 | | | | | | 0.49% | | |
Time deposits
|
| | | | 121,931 | | | | | | 1.31% | | | | | | 144,294 | | | | | | 1.79% | | | | | | 133,474 | | | | | | 1.95% | | |
Total average deposits
|
| | | | 584,826 | | | | | | 0.35% | | | | | | 512,704 | | | | | | 0.63% | | | | | | 425,194 | | | | | | 0.85% | | |
| Maturity: | | | | | | | |
|
Within 3 months
|
| | | $ | 2,673 | | |
|
3個月至6個月後
|
| | | | 1,661 | | |
|
After 6 months through 12 months
|
| | | | 2,031 | | |
|
After 12 months
|
| | | | 7,312 | | |
|
Total time deposits of $250,000 or more
|
| | | $ | 13,677 | | |
| | |
December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Return on average assets
|
| | | | 0.98% | | | | | | 0.64% | | | | | | 0.96% | | |
Return on average equity
|
| | | | 9.63% | | | | | | 5.95% | | | | | | 7.81% | | |
Dividend payout ratio
|
| | | | 28.82% | | | | | | 47.95% | | | | | | 38.03% | | |
| | |
Amount
|
| |
Minimum For Capital
Adequacy Purposes: |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provision: |
| ||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股一級資本(相對於風險加權資產)
|
| | | $ | 60,434 | | | | | | 12.4% | | | | | $ | 21,952 | | | | | | ≥4.5% | | | | | $ | 31,708 | | | |
≥6.5%
|
|
總資本(相對於風險加權資產)
|
| | | $ | 66,552 | | | | | | 13.6% | | | | | $ | 39,025 | | | | | | ≥8.0% | | | | | $ | 48,782 | | | |
≥10.0%
|
|
一級資本(風險加權資產)
|
| | | $ | 60,434 | | | | | | 12.4% | | | | | $ | 29,269 | | | | | | ≥6.0% | | | | | $ | 39,025 | | | |
≥8.0%
|
|
一級資本(按平均資產計算)*
|
| | | $ | 60,434 | | | | | | 9.1% | | | | | $ | 26,660 | | | | | | ≥4.0% | | | | | $ | 33,325 | | | |
≥ 5.0%
|
|
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股一級資本(相對於風險加權資產)
|
| | | $ | 55,654 | | | | | | 12.0% | | | | | $ | 20,842 | | | | | | ≥4.5% | | | | | $ | 30,105 | | | |
≥6.5%
|
|
總資本(相對於風險加權資產)
|
| | | $ | 61,466 | | | | | | 13.3% | | | | | $ | 37,053 | | | | | | ≥8.0% | | | | | $ | 46,316 | | | |
≥10.0%
|
|
一級資本(風險加權資產)
|
| | | $ | 55,654 | | | | | | 12.0% | | | | | $ | 27,789 | | | | | | ≥6.0% | | | | | $ | 37,053 | | | |
≥8.0%
|
|
一級資本(按平均資產計算)*
|
| | | $ | 55,654 | | | | | | 8.7% | | | | | $ | 25,655 | | | | | | ≥4.0% | | | | | $ | 32,069 | | | |
≥5.0%
|
|
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
Corporate Governance
|
| |
Bank First是威斯康星州的一家公司。
Bank First股東的權利受威斯康星州法律、Bank First條款和Bank First附例管轄。
|
| |
丹麥是威斯康星州的一家公司。
丹麥股東的權利受威斯康星州法律、《丹麥條款》和《丹麥細則》管轄。
|
|
法定股本
|
| |
Bank First的法定股本包括2000萬股普通股,每股面值0.01美元,以及500萬股優先股,每股面值0.01美元。
Bank First章程授權Bank First董事會發行一個或多個系列的優先股,並確定每個系列中Bank First優先股的名稱、優先股、權利、資格、限制或限制。
As of [ ],有幾個[ ]發行在外的第一銀行普通股和沒有發行的第一銀行優先股。
|
| |
丹麥被授權發行11,000,000股,無面值,包括1,000,000,000股A類普通股和1,000,000,000股B類普通股。
As of [ ],2022年,有[ ]已發行和已發行的丹麥A類普通股和[ ]已發行和已發行的丹麥B類普通股。
|
|
Preemptive Rights
|
| | 《Bank First》條款規定,股東沒有優先購買權。 | | | 丹麥條款不向股東提供優先購買權。 | |
Voting Rights
|
| | 每名第一銀行普通股持有者有權就提交給第一銀行普通股持有者的所有問題對持有的每一股股份投一票,但任何直接或間接實益擁有董事選舉投票權超過20%的人應為 | | | 每股丹麥A類普通股對提交股東大會表決的每一事項有一票。每股丹麥B類普通股僅有權在威斯康星州法律規定的事項上投票。 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | |
限制為這些股份全部投票權的10%。
其他事項(威斯康星州法律或《銀行第一條款》要求有權投票的股份的特定部分的持有者必須投贊成票的事項除外),要求在出席會議並有權就該事項投票的股份中,在有法定人數出席的股東大會上就該事項進行表決的投票組內贊成該行動的票數超過反對該行動的票數。
|
| | 其他事項(威斯康星州法律或《丹麥章程》要求有權投票的股份的特定部分的持有人必須投贊成票的事項除外),在出席會議並有權就該事項投票的股份中,在有法定人數出席的股東大會上就該事項進行投票時,投票組內投票贊成該訴訟的票數超過反對該訴訟的票數。 | |
Cumulative Voting
|
| | 第一銀行普通股的持有者在董事選舉中沒有累計投票權。 | | | 丹麥A類普通股的持有者在董事選舉中沒有累計投票權,丹麥B類普通股的持有者無權在董事選舉中投票。 | |
董事會規模
|
| | 《Bank First章程》規定,董事會由不少於6名、不超過15名董事組成,由Bank First董事會決議不時確定。目前,Bank First董事會中有十二(12)名董事。 | | | 《丹麥章程》規定,公司的董事人數應為七(7)人,或董事會不時決定的其他人數;但董事人數不得少於三(3)人,也不得超過十二(12)人。目前,丹麥董事會中有八(8)名董事。 | |
獨立董事
|
| | 第一銀行董事會的多數成員必須由納斯達克上市規則中定義的獨立董事組成。 | | | 丹麥對獨立董事不作任何要求。 | |
董事任期和分類董事會
|
| | 《第一銀行章程》和《第一銀行章程》規定,董事分為三類,每類董事不少於兩名,不超過五名,每年選舉一級。在每次股東周年大會上,當選為接替任期屆滿的董事的董事將被選舉為董事,任期三年,每名董事的任期直至其繼任者當選並符合條件為止,或直至其先前辭職、去世或被免職為止。 | | | 《丹麥章程》和《丹麥細則》規定,董事應分為三(3)類,董事人數應儘可能相等。在每次股東周年大會上,當選為接替任期屆滿的董事的董事將被選舉為董事,任期三年,每名董事的任期直至其繼任者當選並符合條件為止,或直至其先前辭職、去世或被免職為止。 | |
Election of Directors
|
| | 銀行首任董事由出席法定人數的年度股東大會以多數票選出。 | | | 丹麥董事是在出席法定人數的股東年度會議上通過投票選出的。 | |
Removal of
|
| | 銀行第一篇文章規定,董事 | | | 《丹麥章程》規定, | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
Directors
|
| | 可由有權在該董事的選舉中投票的流通股的80%的持有人投贊成票罷免其職務。 | | | 董事可由(1)在董事選舉中有權投票的流通股80%的持有人投贊成票罷免,或(2)當董事會多數票贊成的情況下,有權投票罷免董事的股東在為此召開的股東特別會議上作為一個投票組一起投票,如果投票罷免董事的票數超過不罷免董事的票數,則可將其免職。 | |
填補董事空缺
|
| | 《Bank First章程》和《Bank First附例》規定,如果出現空缺,其餘董事可以填補董事會的空缺,包括因增加董事人數而產生的空缺。在其餘董事未採取行動的情況下,股東可根據《銀行第一章程》的規定,在特別會議或年度會議上填補空缺。當選填補空缺的董事將任職至其前任任期屆滿。因股東罷免董事而產生的任何空缺,可由有權在有關董事的選舉中投票的流通股的80%的贊成票取代。 | | |
《丹麥章程》規定,董事會中出現的任何空缺,只能由當時在任的董事投贊成票才能填補,儘管這些董事可能不足法定人數。如果空缺職位由股東投票小組選舉產生的董事擔任,如果空缺由董事填補,則只有由該投票小組選舉的剩餘董事才能投票填補空缺。如果當時沒有董事在任,股東有權填補董事會空缺。
因辭職在較晚日期生效而在特定較晚日期出現的空缺可以在空缺發生之前填補,但新董事可能要到空缺發生後才能上任。
|
|
董事資質
|
| | 第一銀行章程規定,年滿70歲的董事不得被提名為董事會成員;任何董事在擔任董事的任期內年滿70歲的,將任職至該生日後的第一次年會,屆時其任期將結束。 | | | 丹麥的章程規定,任何年滿70歲的董事不得被提名參加董事會選舉,任何董事在其任期內達到70歲的董事將任職至其當時的任期結束。儘管有上述規定,董事會或為提名或任命董事而委任的委員會的過半數成員可投票放棄年齡限制,但有關的董事須放棄投票。 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
對條款的修改
|
| |
《Bank First》條款規定,根據威斯康星州法律的180.1002條,董事會可以在不經股東批准的情況下修改條款。除威斯康星州法律180.1002條規定外,銀行第一條款只能由持有66-2/3%有權投票表決的所有已發行股票的持有者投贊成票。如對本銀行第一條款第五條(董事)、第七條(修正案)、第八條(合併所需的股東投票)、第九條(控制權股份收購)和第十條(賠償)進行修訂,將需要持有至少80%有權就該修訂投票的流通股的持有者投贊成票。儘管如上所述,有權對修正案進行表決的流通股過半數的贊成票足以通過當時在任的整個董事會多數決議批准的任何修正案,前提是該修正案是在股東就該事項進行表決的會議通知郵寄給股東之前通過的。
《銀行第一條款》規定,如果修改《銀行第一條款》的投票需要一個或多個類別的流通股投票,作為一個類別單獨投票,則《銀行第一條款》所要求的66-2/3%、80%或多數票也應適用於每個此類類別,作為一個類別單獨投票。
|
| | 丹麥條款可以根據威斯康星州的法律進行修改,這通常需要得到丹麥董事會和有權對修正案投下多數票的人的批准。 | |
Bylaw Amendments
|
| |
《第一銀行附例》可予修訂、更改或廢除,新的附則可由第一銀行董事會以出席或參與任何有法定人數出席的會議的多數董事的贊成票通過。股東通過的公司章程如有規定,董事會不得修改或廢止。
《第一銀行附例》規定,股東或董事會採取或授權的任何行動,如與當時有效的《第一銀行附例》相牴觸,但以不少於修訂《第一銀行附例》所需的股份數量或董事人數的贊成票採取或授權的,應具有與《附則》相同的效力。
|
| |
《丹麥章程》可由董事會修訂或廢除,除非股東在通過、修訂或廢除章程時明確規定董事會不得修改或廢除該章程。股東可以修改或廢除《丹麥公司章程》,即使該章程也可能被董事會修改或廢除。
《丹麥章程》規定,股東以有權投票的每個投票組的過半數股份持有人的贊成票或董事會以過半數董事的贊成票採取或授權的任何行動,應具有同等效力,如同章程已
|
|
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | | 被臨時修改或暫停,但僅限於允許如此採取或授權的特定行動所必需的範圍。 | | | 臨時修改,以允許採取或授權的特定行動 | |
合併、合併或出售幾乎所有資產;反收購條款
|
| | Bank First條款規定:(A)與一個或多個其他公司(不論是尚存的公司)的任何合併或合併,或(B)向或與一個或多個其他公司、個人或其他實體出售、租賃或交換Bank First的全部或幾乎所有財產和資產,需要有權就此事投票的股本中至少80%的流通股投贊成票。但是,如果上述交易在股東表決會議通知發出前獲得董事會過半數批准,則有權對該事項進行表決的股本過半數流通股的贊成票即足以批准該交易。如果威斯康星州法律或銀行第一條款要求一類或多類流通股的股東投票批准上述交易,則所需的80%或多數票也應適用於每一類流通股,分別投票。 | | | 根據威斯康星州法律,除某些例外情況外,合併或換股必須由董事會通過和批准,並在公司股東大會上提交給股東,供有權單獨就該計劃投票的每個投票組以該投票組有權對該計劃或換股所投的所有投票權的多數批准。 | |
股東年會
|
| | 《第一銀行章程》規定,股東年會每歷年召開一次,兩次年會相隔不少於9個月,不超過15個月。年度會議將在董事會決定的時間和地點舉行,並在通知中註明。 | | | 《丹麥章程》規定,丹麥年度股東大會將於每年4月的第四個星期二或董事會決定的其他時間舉行。如果董事選舉不在指定的年度會議日期舉行,董事會將在方便的情況下儘快在股東特別會議上舉行選舉。 | |
股東特別大會
|
| | 根據世行第一附則,董事會主席或公司祕書可應當時在任的董事會多數成員的書面要求,召開股東特別會議。 | | | 丹麥章程規定,除非威斯康星州法律另有規定,否則董事會、董事會主席、總裁或書面要求中指定的人可為任何目的或目的召開股東特別會議,持有至少10%投票權的人有權就擬在擬議特別會議上審議的任何問題投票。 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | | | | | 公司應在要求書送達公司之日起30天內通知召開此類特別會議。 | |
年度股東大會股東提名和股東業務提案預告規定
|
| |
美國證券交易委員會根據《交易法》頒佈的第14a-8條規則為擬納入上市公司委託書的股東提案制定了規則。規則14a-8適用於Bank First。根據該規則,股東提案必須在公司首次將上一年的委託書郵寄給股東的週年紀念日之前至少120天由目標公司收到。但是,如果年會日期從上一年的會議日期起更改了30天以上,或者對於特別會議,必須在主題公司開始印刷和郵寄其代理材料之前的合理時間內提交提案。
除根據規則14a-8提出的建議外,《銀行第一附則》還規定了企業股東在年度會議或特別會議上提出建議的預先程序。《Bank First章程》規定,對於與股東大會相關的任何股東提案,股東必須按照《Bank First章程》中的提前通知和資格要求,及時向Bank First的公司祕書發出書面通知。
為了及時,必須首先向銀行主要執行辦公室的公司祕書提供股東通知;(1)如屬股東周年大會,則不得早於上一年度週年大會一週年的第120天但不遲於上一年度週年大會一週年的第90天(如週年大會的活動日期早於該週年大會日期前30天或其後逾60天,則如通知不早於該週年大會日期前的第120天亦不遲於該週年大會日期的第90天,或如該週年大會的首次公佈日期少於該週年大會日期前100天,則屬適時通知,(2)股東特別大會(如為股東特別大會)。
|
| |
《交易法》第14a-8條規則不適用于丹麥。
根據《丹麥章程》,年度會議的股東提名或提議必須在該通知所適用的會議當年2月期間由丹麥祕書收到;但如股東周年大會的日期並非於任何一年的4月第四個星期二舉行,股東的通知必須不早於該年度大會前第90天的營業時間結束,但不得遲於該年度大會前第60天的較後日期的營業時間結束,或不遲于丹麥首次向股東公佈該年度會議日期的翌日。
如果董事會選舉的董事人數增加,並且丹麥在這一年的2月15日之前沒有提名董事的所有被提名人或具體説明增加的董事會規模向股東披露,股東通知將被視為及時,但只有關於因此而設立的任何新職位的被提名人,如果該通知在丹麥首次向股東披露信息的次日第10天營業時間結束前送達或郵寄給丹麥祕書並由丹麥祕書收到,則股東通知將被視為及時。
通知必須包含丹麥章程中規定的關於提出提名或提議的股東的詳細信息,以及適用的每個被提名人或提議的業務的詳細信息。未按照上述規定進行的提名可被排除。
|
|
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | |
為選舉董事的目的,不得早於該特別會議召開前120天,也不得遲於該特別會議召開前90天,或不遲於郵寄該特別會議日期通知或公開披露該特別會議日期之日後10天(以較早發生者為準)。
通知必須包含《銀行第一附則》中規定的有關作出提名或提議的股東的詳細信息,以及適用的每個被提名人或擬開展的業務的詳細信息。未按照上述規定作出的提名可由會議主席裁定為不符合議事程序。
|
| | 會議主席命令。 | |
股東大會通知
|
| | 銀行首先必須發出書面、電子傳輸或打印通知,如果這種形式的個人通知是不可行的,則必須就每次年度股東大會和特別股東大會的地點、日期和時間發出公告。就年會而言,上述通知必須在會議日期前不少於50天但不超過120天發出。對於特別會議,通知必須在會議日期前不少於20天但不超過120天。除非威斯康星州法律另有規定,否則年會通知不必包括對召開會議的目的的描述。 | | | 丹麥必須發出書面通知,説明任何股東大會的日期、時間和地點,如果是特別會議,召開會議的目的應在會議日期前不少於10天但不超過60天(除非威斯康星州法律或公司章程規定了不同的時間),由董事會主席、總裁或祕書或按照董事會主席、總裁或祕書的指示,親自或郵寄給有權在該會議上投票的每一位登記在冊的股東和威斯康星州法律規定的其他人。如果任何股東大會的目的是審議:(A)對丹麥章程的修正案,(B)合併或換股計劃,(C)出售、租賃、交換或以其他方式處置丹麥的全部或基本上所有財產,(D)丹麥的解散,或(E)董事的解散,通知必須如此説明,並必須附有一份副本或摘要;(I)修訂條款、(Ii)合併或換股計劃,或(Iii)處置丹麥所有財產的交易描述,並必須在會議前給予足夠的天數以符合威斯康星州的法律。如果擬議的行動產生了持不同政見者的權利,則通知必須説明股東是,或 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | | | | | 可能有權主張此類權利,並且必須附有威斯康星州法律第十三章的副本。 | |
董事和高級管理人員的責任和賠償
|
| |
Bank First章程和Bank First附例規定,Bank First應在威斯康星州法律允許的最大範圍內,對任何可能或曾在任何時間擔任董事或Bank First或其任何子公司高管,或應Bank First請求可能或曾擔任另一組織的董事、高管、合作伙伴、受託人、任何決策委員會成員、員工或代理人或與其類似身份的人進行賠償。支付與任何訴訟相關的一切合理費用,只要他或她在案情或其他方面取得了成功。威斯康星州法律規定,董事First應賠償因其是董事一方而在任何訴訟中完全勝訴的當事人,使其免受與訴訟相關的合理費用。
如果董事的高級職員在是非曲直或其他方面不成功,則銀行首先應賠償該董事或高級職員在該董事或高級職員是該董事或高級職員參與的訴訟中因其是董事或高級職員而招致的責任,除非董事因違反或未能履行其對第一銀行的義務而招致責任,而違反或未能履行責任構成下列任何一項:(1)在與董事或其管理人員有重大利益衝突的事項上故意未能公平對待第一銀行或其股東;(2)違反刑法,除非董事或人員有合理理由相信其行為合法,或無合理理由相信其行為非法;(3)董事或人員從交易中謀取不正當個人利益;或(4)故意行為不端。
以判決、命令、和解或定罪方式終止訴訟,或在不提出抗辯或同等抗辯的情況下終止訴訟,本身並不構成無需對董事或官員進行賠償的推定。
|
| | [br}丹麥章程規定,丹麥應在威斯康星州法律允許的最大範圍內,賠償任何可能或曾在任何時間擔任董事官員或僱員(如丹麥條款中定義的這些術語)的人,使其因是董事官員或僱員而參與任何訴訟而產生的所有合理費用。威斯康星州法律規定,董事或僱員在為其本人為丹麥董事成員的任何訴訟辯護時取得完全成功,丹麥應賠償其與訴訟相關的合理費用。 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | | [br]Bank First賠償包括支付在訴訟最終處置前就訴訟進行抗辯所產生的合理費用,或在收到被賠償人的(I)他或她沒有違反或未能履行其職責的善意信念的書面確認,以及(Ii)親自或代表其簽署的償還津貼的書面承諾,並在Bank First要求的情況下支付津貼的合理利息,但條件是最終確定不需要賠償,且法院沒有下令賠償。這項承諾應是董事或高級職員的無限一般義務,可在不考慮其償還津貼能力的情況下接受,可以是有擔保的也可以是無擔保的。 | | | | |
董事責任限制
|
| |
[br]《董事第一附例》規定,董事或其高管不對公司、其股東或代表公司或股東主張權利的任何人承擔損害賠償責任,或因違反或未能履行完全由於其董事身份而產生的任何義務而產生的任何其他金錢責任,除非主張責任的人證明違反或未能履行義務構成;(A)故意不在與董事或高管有重大利益衝突的事項上與法團或股東打交道;。(B)違反刑事法律,除非董事或高管有合理因由相信其行為合法,或無合理因由相信其行為非法;。(C)董事或高管從中獲取不正當個人利益的交易;或。(D)故意行為不當。
根據威斯康星州法律,董事和高級管理人員的責任限制不適用於不當宣佈股息、分配資產、公司購買自己的股份、在清算期間向股東分配資產或向高級管理人員或董事發放公司貸款。
|
| | [br]威斯康星州法律規定,董事不對公司、其股東或代表公司或其股東主張權利的任何人因違反或未能履行其董事身份而產生的任何責任而承擔損害賠償、和解、手續費罰款、罰款或其他金錢責任,除非主張責任的人證明違反或未能履行義務構成兩者之一;(A)在與董事有重大利益衝突的事項上故意未能公平對待公司或其股東;(B)違反刑法,除非董事有合理理由相信其行為合法,或無合理理由相信其行為非法;(C)董事從交易中獲取不正當個人利益;或(D)故意行為不當。 | |
Dividends
|
| | 威斯康星州法律禁止威斯康星州公司在生效後,在下列情況下向其股東進行任何分配:(1)公司在正常業務過程中到期時無法償還債務,或(2)公司總資產 | | | 威斯康星州法律的規定也適用於丹麥及其股東。 | |
| | |
銀行第一股東權利
(which will be the rights of 合併後公司的股東 following the merger) |
| |
丹麥股東的權利
|
|
| | | 將少於其總負債的總和,加上公司在分派時解散時為滿足股東解散時的優先權利而需要的金額,這些股東的優先權利高於接受分派的股東。 | | | | |
評估/異議者的權利
|
| |
根據威斯康星州法律,股東有權對某些公司行為持異議,並以現金形式獲得其股票的公允價值,這些行為包括一些合併、股票交換、出售或交換公司的全部或幾乎所有財產,但不包括在日常和正常的業務過程中,以及對公司公司章程的某些修訂。
根據威斯康星州法律,如果公司是與其90%持股的子公司合併的母公司,並且滿足某些其他要求,即保持合併前流通股的相同權利,不因合併而改變倖存公司的公司章程,以及緊接合並後的流通股數量加上合併後可發行的股票數量不超過緊接合並前母公司流通股數量的20%,則該公司的股東無權就合併提出異議。
此外,除公司章程另有規定外,持不同政見者的權利不適用於在全國證券交易所登記或在全國證券交易商協會自動報價系統上報價的股票的持有人。
|
| |
威斯康星州法律的規定也適用於丹麥及其股東。
丹麥股東享有持不同政見者的權利。
|
|
| | |
Page
|
| |||
Selected Financial Data
|
| | | | F-4 | | |
獨立審計師報告
|
| | | | F-5 | | |
截至2021年12月31日和2020年12月31日的合併資產負債表
|
| | | | F-7 | | |
截至2021年12月31日和2020年12月31日的年度合併損益表
|
| | | | F-8 | | |
截至2021年12月31日和2020年12月31日的合併全面收益表
|
| | | | F-9 | | |
截至2021年12月31日和2020年12月31日的年度股東權益變動合併報表
|
| | | | F-10 | | |
截至2021年12月31日和2020年12月31日的年度現金流量表合併報表
|
| | | | F-11 | | |
合併財務報表附註(已審計)
|
| | | | F-12 | | |
|
選定的財務數據
|
| | | | F-4 | | |
|
獨立審計師報告
|
| | | | F-5 | | |
|
合併財務報表
|
| | | | F-7 | | |
|
合併財務報表附註
|
| | | | F-12 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
損益表數據 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 22,866 | | | | | $ | 22,589 | | | | | $ | 22,681 | | | | | $ | 21,005 | | | | | $ | 18,467 | | |
Interest expense
|
| | | | 2,605 | | | | | | 4,554 | | | | | | 4,264 | | | | | | 2,813 | | | | | | 1,940 | | |
Net interest income
|
| | | $ | 20,261 | | | | | $ | 18,035 | | | | | $ | 18,417 | | | | | $ | 18,192 | | | | | $ | 16,527 | | |
減去:信貸損失準備金
|
| | | | 0 | | | | | | 735 | | | | | | 0 | | | | | | 375 | | | | | | 375 | | |
扣除信貸損失準備後的淨利息收入
|
| | | $ | 20,261 | | | | | $ | 17,300 | | | | | $ | 18,417 | | | | | $ | 17,817 | | | | | $ | 16,152 | | |
Plus: Noninterest income
|
| | | $ | 4,842 | | | | | $ | 4,431 | | | | | $ | 3,320 | | | | | $ | 2,071 | | | | | $ | 2,260 | | |
減去:非利息支出
|
| | | | 16,370 | | | | | | 16,563 | | | | | | 15,136 | | | | | | 14,233 | | | | | | 14,052 | | |
淨非利息支出
|
| | | $ | (11,528) | | | | | $ | (12,132) | | | | | $ | (11,816) | | | | | $ | (12,162) | | | | | $ | (11,792) | | |
所得税前收入
|
| | | $ | 8,733 | | | | | $ | 5,168 | | | | | $ | 6,601 | | | | | $ | 5,655 | | | | | $ | 4,360 | | |
Income tax expense
|
| | | | 2,235 | | | | | | 1,270 | | | | | | 1,649 | | | | | | 1,568 | | | | | | 1,560 | | |
Net income
|
| | | $ | 6,498 | | | | | $ | 3,898 | | | | | $ | 4,952 | | | | | $ | 4,087 | | | | | $ | 2,800 | | |
PER SHARE DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings
|
| | | $ | 2.07 | | | | | $ | 1.22 | | | | | $ | 1.54 | | | | | $ | 1.26 | | | | | $ | 0.86 | | |
宣佈的現金股利
|
| | | | 0.6000 | | | | | | 0.5900 | | | | | | 0.5850 | | | | | | 0.5475 | | | | | | 0.5250 | | |
Book value (year-end)
|
| | | | 21.99 | | | | | | 20.75 | | | | | | 20.02 | | | | | | 19.00 | | | | | | 18.41 | | |
BALANCE SHEET DATA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average balances: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 476,763 | | | | | $ | 470,019 | | | | | $ | 423,965 | | | | | $ | 403,631 | | | | | $ | 369,981 | | |
投資證券
|
| | | | 44,739 | | | | | | 35,410 | | | | | | 36,884 | | | | | | 51,096 | | | | | | 59,205 | | |
Assets
|
| | | | 660,319 | | | | | | 608,692 | | | | | | 517,272 | | | | | | 486,533 | | | | | | 462,567 | | |
Deposits
|
| | | | 584,827 | | | | | | 512,877 | | | | | | 425,194 | | | | | | 408,347 | | | | | | 385,242 | | |
Stockholders’ equity
|
| | | | 67,462 | | | | | | 65,549 | | | | | | 63,443 | | | | | | 61,041 | | | | | | 60,131 | | |
Year-end balances: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 479,057 | | | | | $ | 475,953 | | | | | $ | 434,770 | | | | | $ | 420,827 | | | | | $ | 372,480 | | |
貸款損失準備
|
| | | | 7,741 | | | | | | 7,668 | | | | | | 6,891 | | | | | | 6,787 | | | | | | 6,258 | | |
投資證券
|
| | | | 36,462 | | | | | | 31,329 | | | | | | 35,595 | | | | | | 42,066 | | | | | | 57,527 | | |
Assets
|
| | | | 687,644 | | | | | | 646,441 | | | | | | 552,594 | | | | | | 506,202 | | | | | | 474,520 | | |
Deposits
|
| | | | 614,497 | | | | | | 563,275 | | | | | | 457,435 | | | | | | 417,224 | | | | | | 396,690 | | |
Borrowings
|
| | | | 933 | | | | | | 14,067 | | | | | | 25,725 | | | | | | 23,991 | | | | | | 14,004 | | |
Stockholders’ equity
|
| | | | 68,026 | | | | | | 65,029 | | | | | | 63,993 | | | | | | 61,469 | | | | | | 59,714 | | |
FINANCIAL RATIOS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average equity
|
| | | | 9.63% | | | | | | 5.95% | | | | | | 7.81% | | | | | | 6.70% | | | | | | 4.66% | | |
Return on average assets
|
| | | | 0.98% | | | | | | 0.64% | | | | | | 0.96% | | | | | | 0.84% | | | | | | 0.61% | | |
淨息差(税額)
|
| | | | 3.15% | | | | | | 2.87% | | | | | | 3.47% | | | | | | 3.74% | | | | | | 3.61% | | |
Dividend payout ratio
|
| | | | 28.82% | | | | | | 47.95% | | | | | | 38.03% | | | | | | 43.54% | | | | | | 61.11% | | |
平均權益與平均資產之比
|
| | | | 10.22% | | | | | | 10.77% | | | | | | 12.26% | | | | | | 12.55% | | | | | | 13.00% | | |
貸款信貸損失撥備
|
| | | | 1.62% | | | | | | 1.61% | | | | | | 1.58% | | | | | | 1.61% | | | | | | 1.68% | | |
不良貸款計提信貸撥備
losses |
| | | | 5.82% | | | | | | 7.03% | | | | | | 6.33% | | | | | | 9.86% | | | | | | 18.66% | | |
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 38,490,134 | | | | | $ | 24,100,714 | | |
Federal funds sold
|
| | | | 112,665,088 | | | | | | 94,209,679 | | |
可供出售的公允價值投資證券
|
| | | | 36,462,450 | | | | | | 31,329,356 | | |
Loans
|
| | | | 479,056,630 | | | | | | 475,952,665 | | |
貸款損失準備
|
| | | | (7,741,069) | | | | | | (7,668,435) | | |
Net loans
|
| | | $ | 471,315,561 | | | | | $ | 468,284,230 | | |
Loans held for sale
|
| | | | 82,401 | | | | | | 1,404,587 | | |
房舍和設備,淨額
|
| | | | 5,578,294 | | | | | | 6,105,294 | | |
Other investments
|
| | | | 3,724,977 | | | | | | 2,995,438 | | |
應計應收利息
|
| | | | 1,304,890 | | | | | | 1,624,762 | | |
銀行擁有的人壽保險
|
| | | | 13,018,897 | | | | | | 12,667,909 | | |
Other assets
|
| | | | 5,000,879 | | | | | | 3,719,503 | | |
TOTAL ASSETS
|
| | | $ | 687,643,571 | | | | | $ | 646,441,472 | | |
Liabilities | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 155,292,023 | | | | | $ | 135,667,583 | | |
Interest-bearing
|
| | | | 459,205,230 | | | | | | 427,606,925 | | |
Total Deposits
|
| | | $ | 614,497,253 | | | | | $ | 563,274,508 | | |
應計應付利息
|
| | | | 166,199 | | | | | | 272,609 | | |
Other liabilities
|
| | | | 4,020,829 | | | | | | 3,798,254 | | |
Borrowings
|
| | | | 932,844 | | | | | | 14,066,975 | | |
Total Liabilities
|
| | | $ | 619,617,125 | | | | | $ | 581,412,346 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, no par value, authorized 10,000,000 Class A shares; outstanding 3,003,883 at 12/31/2021 and 3,042,302 at 12/31/2020
|
| | | $ | 18,009,891 | | | | | $ | 17,836,258 | | |
普通股,無面值,授權1,000,000股B類無投票權股份;截至2021年12月31日已發行89,285股,2020年12/31已發行91,815股
|
| | | | 614,035 | | | | | | 614,035 | | |
庫存股,按成本價(588,392股A類股和30,895股B類股
at 12/31/2021 and 532,700 Class A and 28,365 Class B shares at 12/31/2020) |
| | | | (12,980,652) | | | | | | (11,528,855) | | |
Paid in capital
|
| | | | 1,562,939 | | | | | | 1,309,054 | | |
Retained earnings
|
| | | | 60,828,648 | | | | | | 56,203,275 | | |
累計其他綜合收益
|
| | | | 222,341 | | | | | | 786,074 | | |
延期股票薪酬
|
| | | | (230,756) | | | | | | (190,715) | | |
股東權益合計
|
| | | $ | 68,026,446 | | | | | $ | 65,029,126 | | |
總負債和股東權益
|
| | | $ | 687,643,571 | | | | | $ | 646,441,472 | | |
| | |
2021
|
| |
2020
|
| ||||||
Interest Income | | | | | | | | | | | | | |
Loans including fees
|
| | | $ | 22,083,591 | | | | | $ | 21,559,807 | | |
Investment securities:
|
| | | | | | | | | | | | |
Taxable
|
| | | | 419,414 | | | | | | 550,280 | | |
Tax-exempt
|
| | | | 195,659 | | | | | | 205,475 | | |
Federal funds sold
|
| | | | 83,868 | | | | | | 168,004 | | |
Other interest income
|
| | | | 82,978 | | | | | | 105,727 | | |
| | | | $ | 22,865,510 | | | | | $ | 22,589,293 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,036,052 | | | | | $ | 3,205,033 | | |
Borrowings
|
| | | | 568,602 | | | | | | 1,348,677 | | |
| | | | $ | 2,604,654 | | | | | $ | 4,553,710 | | |
Net interest income
|
| | | $ | 20,260,856 | | | | | $ | 18,035,583 | | |
計提信貸損失準備金
|
| | | | 0 | | | | | | 735,000 | | |
扣除信貸損失準備後的淨利息收入
|
| | | $ | 20,260,856 | | | | | $ | 17,300,583 | | |
Other Income | | | | | | | | | | | | | |
服務費和佣金
|
| | | $ | 1,200,643 | | | | | $ | 708,724 | | |
Other investment gains
|
| | | | 34,478 | | | | | | 65,081 | | |
Loan sale gains
|
| | | | 2,190,179 | | | | | | 2,457,821 | | |
銀行擁有的人壽保險
|
| | | | 350,987 | | | | | | 345,298 | | |
Other
|
| | | | 1,066,171 | | | | | | 854,153 | | |
| | | | $ | 4,842,458 | | | | | $ | 4,431,077 | | |
Other Expense | | | | | | | | | | | | | |
工資和員工福利
|
| | | $ | 10,940,344 | | | | | $ | 11,121,461 | | |
數據處理費用
|
| | | | 1,779,003 | | | | | | 1,640,018 | | |
Occupancy expenses
|
| | | | 1,470,978 | | | | | | 1,534,601 | | |
Professional fees
|
| | | | 519,729 | | | | | | 618,580 | | |
Marketing expenses
|
| | | | 348,357 | | | | | | 373,554 | | |
Printing and supplies
|
| | | | 110,877 | | | | | | 175,066 | | |
Directors’ fees
|
| | | | 193,940 | | | | | | 171,320 | | |
FDIC保險費
|
| | | | 250,000 | | | | | | 134,185 | | |
其他運營費用
|
| | | | 756,672 | | | | | | 794,768 | | |
| | | | $ | 16,369,900 | | | | | $ | 16,563,553 | | |
所得税前收入
|
| | | $ | 8,733,414 | | | | | $ | 5,168,107 | | |
Income tax expense
|
| | | | 2,235,311 | | | | | | 1,270,159 | | |
NET INCOME
|
| | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
普通股每股收益
|
| | | $ | 2.07 | | | | | $ | 1.22 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net income
|
| | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
其他綜合(虧損)收入,税後淨額
|
| | | | | | | | | | | | |
期間產生的未實現持有(虧損)收益
|
| | | | (772,236) | | | | | | 708,773 | | |
與其他綜合收益項目相關的所得税優惠(費用)
|
| | | | 208,503 | | | | | | (191,369) | | |
其他綜合(虧損)收入,税後淨額
|
| | | $ | (563,733) | | | | | $ | 517,404 | | |
Comprehensive income
|
| | | $ | 5,934,370 | | | | | $ | 4,415,352 | | |
| | |
Common Stock
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
Class A
|
| |
Class B
|
| |
Treasury
Shares |
| |
Paid in
Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (loss) |
| |
Deferred
Stock-Based Compensation |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Amount
|
| |
Amount
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||
BALANCE, DECEMBER 31, 2019
|
| | | $ | 17,687,411 | | | | | $ | 614,035 | | | | | $ | (9,677,244) | | | | | $ | 1,115,603 | | | | | $ | 54,174,470 | | | | | $ | 268,670 | | | | | $ | (190,283) | | | | | $ | 63,992,662 | | |
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 3,897,948 | | | | | | | | | | | | | | | | | | 3,897,948 | | |
其他綜合收益,税後淨額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 517,404 | | | | | | | | | | | | 517,404 | | |
發行A類受限普通股
|
| | | | | | | | | | | | | | | | | | | | | $ | 174,158 | | | | | | | | | | | | | | | | | $ | (174,158) | | | | | | 0 | | |
發行A類普通股
|
| | | $ | 148,847 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 148,847 | | |
基於股票的薪酬費用
|
| | | | | | | | | | | | | | | | | | | | | $ | 19,293 | | | | | | | | | | | | | | | | | $ | 173,726 | | | | | | 193,019 | | |
收購國庫股
|
| | | | | | | | | | | | | | | $ | (1,851,611) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,851,611) | | |
宣佈現金股利,每股0.59美元
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1,869,143) | | | | | | | | | | | | | | | | | | (1,869,143) | | |
BALANCE, DECEMBER 31, 2020
|
| | | $ | 17,836,258 | | | | | $ | 614,035 | | | | | $ | (11,528,855) | | | | | $ | 1,309,054 | | | | | $ | 56,203,275 | | | | | $ | 786,074 | | | | | $ | (190,715) | | | | | $ | 65,029,126 | | |
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,498,103 | | | | | | | | | | | | | | | | | | 6,498,103 | | |
其他綜合虧損,税後淨額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (563,733) | | | | | | | | | | | | (563,733) | | |
發行A類受限普通股
|
| | | | | | | | | | | | | | | | | | | | | | 234,581 | | | | | | | | | | | | | | | | | | (234,581) | | | | | | 0 | | |
發行A類普通股
|
| | | | 173,634 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173,634 | | |
基於股票的薪酬費用
|
| | | | | | | | | | | | | | | | | | | | | | 19,304 | | | | | | | | | | | | | | | | | | 194,540 | | | | | | 213,844 | | |
收購國庫股
|
| | | | | | | | | | | | | | | | (1,451,797) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,451,797) | | |
宣佈現金股利,每股0.60美元
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,872,731) | | | | | | | | | | | | | | | | | | (1,872,731) | | |
BALANCE, DECEMBER 31, 2021
|
| | | $ | 18,009,891 | | | | | $ | 614,035 | | | | | $ | (12,980,652) | | | | | $ | 1,562,939 | | | | | $ | 60,828,648 | | | | | $ | 222,341 | | | | | $ | (230,756) | | | | | $ | 68,026,446 | | |
| | |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net income
|
| | | $ | 6,498,103 | | | | | $ | 3,897,948 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 696,216 | | | | | | 737,399 | | |
信貸損失準備金
|
| | | | 0 | | | | | | 735,000 | | |
Gains on sales of loans
|
| | | | (2,190,179) | | | | | | (2,457,821) | | |
其他房地產和其他資產的銷售損失
|
| | | | 35,555 | | | | | | 7,418 | | |
出售其他投資的收益
|
| | | | (34,478) | | | | | | (65,081) | | |
債券溢價攤銷
|
| | | | 178,005 | | | | | | 209,194 | | |
債券折扣增加
|
| | | | (28,071) | | | | | | (2,403) | | |
股權證券公允價值增加
|
| | | | (215,768) | | | | | | (142,309) | | |
用於銷售的抵押貸款
|
| | | | (59,114,871) | | | | | | (92,655,877) | | |
出售抵押貸款的收益
|
| | | | 62,631,149 | | | | | | 93,778,111 | | |
股票薪酬
|
| | | | 213,844 | | | | | | 193,019 | | |
Income from BOLI
|
| | | | (350,987) | | | | | | (345,298) | | |
應收利息減少(增加)
|
| | | | 319,872 | | | | | | (235,203) | | |
應付利息減少
|
| | | | (106,410) | | | | | | (140,080) | | |
遞延税金的好處
|
| | | | (163,006) | | | | | | (159,652) | | |
Other, net
|
| | | | (690,680) | | | | | | (424,334) | | |
經營活動提供的淨現金
|
| | | $ | 7,678,294 | | | | | $ | 2,930,031 | | |
投資活動現金流: | | | | | | | | | | | | | |
AFS證券的到期日、還款、催繳和銷售
|
| | | | 8,030,621 | | | | | | 10,125,742 | | |
購買AFS證券
|
| | | | (14,085,885) | | | | | | (5,358,390) | | |
購買其他投資
|
| | | | (749,970) | | | | | | (239,324) | | |
贖回或出售其他投資的收益
|
| | | | 270,678 | | | | | | 562,001 | | |
Federal funds sold, net
|
| | | | (18,455,409) | | | | | | (47,223,512) | | |
出售喪失抵押品贖回權的資產的收益
|
| | | | 0 | | | | | | 113,593 | | |
發放給客户的貸款淨增長
|
| | | | (3,035,244) | | | | | | (41,251,133) | | |
購置房舍和設備
|
| | | | (204,771) | | | | | | (1,259,117) | | |
用於投資活動的淨現金
|
| | | $ | (28,229,980) | | | | | $ | (84,530,140) | | |
融資活動的現金流: | | | | | | | | | | | | | |
Net increase in deposits
|
| | | $ | 51,222,745 | | | | | $ | 105,839,818 | | |
購買庫存股
|
| | | | (1,451,797) | | | | | | (1,851,611) | | |
Issuance of common stock
|
| | | | 173,634 | | | | | | 148,847 | | |
Dividends paid
|
| | | | (1,869,345) | | | | | | (1,888,677) | | |
Debt proceeds
|
| | | | 0 | | | | | | 6,705,719 | | |
Debt repayments
|
| | | | (13,134,131) | | | | | | (19,230,831) | | |
融資活動提供的淨現金
|
| | | $ | 34,941,106 | | | | | $ | 89,723,265 | | |
現金和銀行到期淨增
|
| | | $ | 14,389,420 | | | | | $ | 8,123,156 | | |
銀行的現金和到期,從
開始
|
| | | | 24,100,714 | | | | | | 15,977,558 | | |
現金和銀行到期,截止日期
|
| | | $ | 38,490,134 | | | | | $ | 24,100,714 | | |
非現金投資活動: | | | | | | | | | | | | | |
轉至其他房產的貸款
|
| | | $ | 0 | | | | | $ | 110,819 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
美國國債
|
| | | $ | 7,416,322 | | | | | $ | 0 | | | | | $ | (83,100) | | | | | $ | 7,333,222 | | |
美國政府資助的機構MBS
|
| | | | 12,803,479 | | | | | | 191,591 | | | | | | (75,015) | | | | | | 12,920,055 | | |
州和地方政府
|
| | | | 15,124,564 | | | | | | 323,345 | | | | | | (48,894) | | | | | | 15,399,015 | | |
資產擔保證券
|
| | | | 813,508 | | | | | | 615 | | | | | | (3,965) | | | | | | 810,158 | | |
| | | | $ | 36,157,873 | | | | | $ | 515,551 | | | | | $ | (210,974) | | | | | $ | 36,462,450 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
美國政府資助的機構MBS
|
| | | $ | 11,254,909 | | | | | $ | 444,630 | | | | | $ | (1,016) | | | | | $ | 11,698,523 | | |
州和地方政府
|
| | | | 18,051,916 | | | | | | 635,530 | | | | | | 0 | | | | | | 18,687,446 | | |
資產擔保證券
|
| | | | 945,718 | | | | | | 0 | | | | | | (2,331) | | | | | | 943,387 | | |
| | | | $ | 30,252,543 | | | | | $ | 1,080,160 | | | | | $ | (3,347) | | | | | $ | 31,329,356 | | |
| | |
可供出售的債務證券
|
| |||||||||
Amounts Maturing
|
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
Within one year
|
| | | $ | 2,624,472 | | | | | $ | 2,641,434 | | |
從一年到五年
|
| | | | 7,253,860 | | | | | | 7,265,374 | | |
五年至十年
|
| | | | 12,662,554 | | | | | | 12,825,429 | | |
After ten years
|
| | | | 0 | | | | | | 0 | | |
Subtotal
|
| | | $ | 22,540,886 | | | | | $ | 22,732,237 | | |
抵押貸款和資產擔保證券
|
| | | $ | 13,616,987 | | | | | $ | 13,730,213 | | |
Total
|
| | | $ | 36,157,873 | | | | | $ | 36,462,450 | | |
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
December 31, 2021
可供出售的債務證券 |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
美國政府國債
|
| | | $ | 83,100 | | | | | $ | 7,333,222 | | | | | $ | 0 | | | | | $ | 0 | | |
美國政府資助的機構MBS
|
| | | | 74,426 | | | | | | 5,845,638 | | | | | | 589 | | | | | | 114,604 | | |
州和地方政府
|
| | | | 48,894 | | | | | | 1,726,107 | | | | | | 0 | | | | | | 0 | | |
資產擔保證券
|
| | | | 3,965 | | | | | | 584,417 | | | | | | 0 | | | | | | 0 | | |
可供出售的證券總額
|
| | | $ | 210,385 | | | | | $ | 15,489,384 | | | | | $ | 589 | | | | | $ | 114,604 | | |
| | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
December 31, 2020
可供出售的債務證券 |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| ||||||||||||
美國政府資助的機構MBS
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 1,016 | | | | | $ | 143,844 | | |
資產擔保證券
|
| | | | 0 | | | | | | 0 | | | | | | 2,331 | | | | | | 943,387 | | |
可供出售的證券總額
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 3,347 | | | | | $ | 1,087,231 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Real Estate: | | | | | | | | | | | | | |
Residential
|
| | | $ | 88,372,489 | | | | | $ | 68,705,548 | | |
Commercial
|
| | | | 163,456,468 | | | | | | 146,984,921 | | |
Construction
|
| | | | 26,678,745 | | | | | | 21,352,112 | | |
Agricultural
|
| | | | 77,848,753 | | | | | | 73,348,676 | | |
| | | | | 356,356,455 | | | | | | 310,391,257 | | |
Commercial
|
| | | | 80,678,804 | | | | | | 118,640,622 | | |
Agricultural
|
| | | | 33,447,807 | | | | | | 37,873,555 | | |
Consumer and other
|
| | | | 8,612,216 | | | | | | 9,874,302 | | |
Unsecured loans
|
| | | | 251,115 | | | | | | 229,262 | | |
Total Loans Receivable
|
| | | $ | 479,346,397 | | | | | $ | 477,008,998 | | |
貸款損失準備
|
| | | | (7,741,069) | | | | | | (7,668,435) | | |
Deferred loan fees
|
| | | | (289,767) | | | | | | (1,056,333) | | |
Total Loans, Net
|
| | | $ | 471,315,561 | | | | | $ | 468,284,230 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Ending
Balance |
| |
Ending Balance
Individually Evaluated for Impairment |
| |
Ending
Balance |
| |
Ending Balance
Individually Evaluated for Impairment |
| ||||||||||||
住宅房地產
|
| | | $ | 88,372,489 | | | | | $ | 288,881 | | | | | $ | 68,705,548 | | | | | $ | 66,032 | | |
Commercial Real Estate
|
| | | | 163,456,468 | | | | | | 0 | | | | | | 146,984,921 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 26,678,745 | | | | | | 0 | | | | | | 21,352,112 | | | | | | 205,799 | | |
農業房地產
|
| | | | 77,848,753 | | | | | | 2,214,013 | | | | | | 73,348,676 | | | | | | 366,029 | | |
Commercial
|
| | | | 80,678,804 | | | | | | 0 | | | | | | 118,640,622 | | | | | | 15,516 | | |
Agricultural
|
| | | | 33,447,807 | | | | | | 44,085 | | | | | | 37,873,555 | | | | | | 210,537 | | |
Consumer and other
|
| | | | 8,863,331 | | | | | | 200 | | | | | | 10,103,564 | | | | | | 0 | | |
Total
|
| | | $ | 479,346,397 | | | | | $ | 2,547,179 | | | | | $ | 477,008,998 | | | | | $ | 863,913 | | |
2021
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
無相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 288,881 | | | | | $ | 352,567 | | | | | $ | 0 | | | | | $ | 380,540 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
農業房地產
|
| | | | 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 | | |
相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
農業房地產
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Commercial
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
2021
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
Agricultural
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Consumer and other
|
| | | | 200 | | | | | | 243 | | | | | | 200 | | | | | | 1,049 | | | | | | 0 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 288,881 | | | | | $ | 352,567 | | | | | $ | 0 | | | | | $ | 380,540 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
農業房地產
|
| | | | 2,214,013 | | | | | | 2,262,632 | | | | | | 0 | | | | | | 2,475,384 | | | | | | 70,395 | | |
Commercial
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural
|
| | | | 44,085 | | | | | | 44,085 | | | | | | 0 | | | | | | 56,187 | | | | | | 3,371 | | |
Consumer and other
|
| | | | 200 | | | | | | 243 | | | | | | 200 | | | | | | 1,049 | | | | | | 0 | | |
Total
|
| | | $ | 2,547,179 | | | | | $ | 2,659,527 | | | | | $ | 200 | | | | | $ | 2,913,160 | | | | | $ | 73,766 | | |
|
2020
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
無相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 66,032 | | | | | $ | 130,055 | | | | | $ | 0 | | | | | $ | 146,609 | | | | | $ | 1,048 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 205,800 | | | | | | 205,800 | | | | | | 0 | | | | | | 209,634 | | | | | | 0 | | |
農業房地產
|
| | | | 366,029 | | | | | | 404,055 | | | | | | 0 | | | | | | 412,672 | | | | | | 7,891 | | |
Commercial
|
| | | | 15,516 | | | | | | 16,907 | | | | | | 0 | | | | | | 22,063 | | | | | | 0 | | |
Agricultural
|
| | | | 78,289 | | | | | | 85,811 | | | | | | 0 | | | | | | 108,411 | | | | | | 4,754 | | |
Consumer and other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
相關津貼: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
農業房地產
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Commercial
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Agricultural
|
| | | | 132,247 | | | | | | 132,247 | | | | | | 23,209 | | | | | | 141,632 | | | | | | 7,212 | | |
Consumer and other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
住宅房地產
|
| | | $ | 66,032 | | | | | $ | 130,055 | | | | | $ | 0 | | | | | $ | 146,609 | | | | | $ | 1,048 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 205,799 | | | | | | 205,800 | | | | | | 0 | | | | | | 209,634 | | | | | | 0 | | |
農業房地產
|
| | | | 366,029 | | | | | | 404,055 | | | | | | 0 | | | | | | 412,672 | | | | | | 7,891 | | |
Commercial
|
| | | | 15,516 | | | | | | 16,907 | | | | | | 0 | | | | | | 22,063 | | | | | | 0 | | |
Agricultural
|
| | | | 210,537 | | | | | | 218,058 | | | | | | 23,209 | | | | | | 250,043 | | | | | | 11,966 | | |
Consumer and other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Total
|
| | | $ | 863,913 | | | | | $ | 974,875 | | | | | $ | 23,209 | | | | | $ | 1,041,021 | | | | | $ | 20,905 | | |
2021
|
| |
Beginning
Balance 1/1/2021 |
| |
Charge-offs
|
| |
Recoveries
|
| |
Provision
|
| |
Ending
Balance 12/31/2021 |
| |
Ending Balance
Individually Evaluated for Impairment |
| ||||||||||||||||||
住宅房地產
|
| | | $ | 494,346 | | | | | $ | 0 | | | | | $ | 33,894 | | | | | $ | 99,337 | | | | | $ | 627,577 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 2,764,964 | | | | | | 0 | | | | | | 0 | | | | | | 471,010 | | | | | | 3,235,974 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 228,880 | | | | | | 0 | | | | | | 0 | | | | | | 24,087 | | | | | | 252,967 | | | | | | 0 | | |
農業房地產
|
| | | | 1,432,239 | | | | | | 0 | | | | | | 0 | | | | | | (34,605) | | | | | | 1,397,634 | | | | | | 0 | | |
Commercial
|
| | | | 1,169,473 | | | | | | 0 | | | | | | 4,039 | | | | | | (111,412) | | | | | | 1,062,100 | | | | | | 0 | | |
Agricultural
|
| | | | 756,559 | | | | | | 0 | | | | | | 33,255 | | | | | | (71,996) | | | | | | 717,818 | | | | | | 0 | | |
Consumer and other
|
| | | | 18,826 | | | | | | (1,857) | | | | | | 3,303 | | | | | | (5,236) | | | | | | 15,036 | | | | | | 200 | | |
Unallocated
|
| | | | 803,148 | | | | | | 0 | | | | | | 0 | | | | | | (371,185) | | | | | | 431,963 | | | | | | 0 | | |
Total
|
| | | $ | 7,668,435 | | | | | $ | (1,857) | | | | | $ | 74,491 | | | | | $ | 0 | | | | | $ | 7,741,069 | | | | | $ | 200 | | |
2020
|
| |
Beginning
Balance 1/1/2020 |
| |
Charge-offs
|
| |
Recoveries
|
| |
Provision
|
| |
Ending
Balance 12/31/2020 |
| |
Ending Balance
Individually Evaluated for Impairment |
| ||||||||||||||||||
住宅房地產
|
| | | $ | 495,092 | | | | | $ | (30,889) | | | | | $ | 41,861 | | | | | $ | (11,718) | | | | | $ | 494,346 | | | | | $ | 0 | | |
Commercial Real Estate
|
| | | | 1,846,168 | | | | | | 0 | | | | | | 0 | | | | | | 918,796 | | | | | | 2,764,964 | | | | | | 0 | | |
Construction & Land Dev
|
| | | | 189,214 | | | | | | 0 | | | | | | 34,034 | | | | | | 5,632 | | | | | | 228,880 | | | | | | 0 | | |
農業房地產
|
| | | | 1,608,848 | | | | | | 0 | | | | | | 0 | | | | | | (176,609) | | | | | | 1,432,239 | | | | | | 0 | | |
Commercial
|
| | | | 934,341 | | | | | | (43,135) | | | | | | 3,900 | | | | | | 274,367 | | | | | | 1,169,473 | | | | | | 0 | | |
Agricultural
|
| | | | 1,004,654 | | | | | | 0 | | | | | | 33,255 | | | | | | (281,350) | | | | | | 756,559 | | | | | | 23,209 | | |
Consumer and other
|
| | | | 18,401 | | | | | | (3,987) | | | | | | 7,515 | | | | | | (3,103) | | | | | | 18,826 | | | | | | 0 | | |
Unallocated
|
| | | | 794,163 | | | | | | 0 | | | | | | 0 | | | | | | 8,985 | | | | | | 803,148 | | | | | | 0 | | |
Total
|
| | | $ | 6,890,881 | | | | | $ | (78,011) | | | | | $ | 120,565 | | | | | $ | 735,000 | | | | | $ | 7,668,435 | | | | | $ | 23,209 | | |
December 31, 2021
|
| |
30-89 Days
Past Due |
| |
90 Days
& Over |
| |
Total
Past Due |
| |
Current
|
| |
Total Loans
|
| |||||||||||||||
住宅房地產
|
| | | $ | 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 | | |
農業房地產
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 77,848,753 | | | | | | 77,848,753 | | |
Commercial
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 80,678,804 | | | | | | 80,678,804 | | |
Agricultural
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 33,447,807 | | | | | | 33,447,807 | | |
Consumer and other
|
| | | | 0 | | | | | | 200 | | | | | | 200 | | | | | | 8,863,131 | | | | | | 8,863,331 | | |
Total
|
| | | $ | 0 | | | | | $ | 66,799 | | | | | $ | 66,799 | | | | | $ | 479,279,598 | | | | | $ | 479,346,397 | | |
December 31, 2020
|
| |
30-89 Days
Past Due |
| |
90 Days
& Over |
| |
Total
Past Due |
| |
Current
|
| |
Total Loans
|
| |||||||||||||||
住宅房地產
|
| | | $ | 151,937 | | | | | $ | 0 | | | | | $ | 151,937 | | | | | $ | 68,553,611 | | | | | $ | 68,705,548 | | |
Commercial Real Estate
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 146,984,921 | | | | | | 146,984,921 | | |
Construction & Land Dev
|
| | | | 0 | | | | | | 205,800 | | | | | | 205,800 | | | | | | 21,146,312 | | | | | | 21,352,112 | | |
農業房地產
|
| | | | 0 | | | | | | 142,727 | | | | | | 142,727 | | | | | | 73,205,949 | | | | | | 73,348,676 | | |
Commercial
|
| | | | 0 | | | | | | 15,516 | | | | | | 15,516 | | | | | | 118,625,106 | | | | | | 118,640,622 | | |
Agricultural
|
| | | | 0 | | | | | | 35,404 | | | | | | 35,404 | | | | | | 37,838,151 | | | | | | 37,873,555 | | |
Consumer and other
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 10,103,564 | | | | | | 10,103,564 | | |
Total
|
| | | $ | 151,937 | | | | | $ | 399,447 | | | | | $ | 551,384 | | | | | $ | 476,457,614 | | | | | $ | 477,008,998 | | |
December 31, 2021
|
| |
Non-Classified
|
| |
Special Mention
|
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
住宅房地產
|
| | | $ | 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 | | |
農業房地產
|
| | | | 57,594,628 | | | | | | 14,791,550 | | | | | | 5,389,329 | | | | | | 73,246 | | | | | | 77,848,753 | | |
Commercial
|
| | | | 68,883,170 | | | | | | 7,212,506 | | | | | | 4,583,128 | | | | | | 0 | | | | | | 80,678,804 | | |
Agricultural
|
| | | | 28,514,669 | | | | | | 3,789,582 | | | | | | 1,143,556 | | | | | | 0 | | | | | | 33,447,807 | | |
Consumer and other
|
| | | | 8,825,929 | | | | | | 37,202 | | | | | | 0 | | | | | | 200 | | | | | | 8,863,331 | | |
Total
|
| | | $ | 428,127,541 | | | | | $ | 33,813,665 | | | | | $ | 17,308,686 | | | | | $ | 96,505 | | | | | $ | 479,346,397 | | |
December 31, 2020
|
| |
Non-Classified
|
| |
Special Mention
|
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
住宅房地產
|
| | | $ | 66,836,261 | | | | | $ | 1,112,712 | | | | | $ | 690,544 | | | | | $ | 66,031 | | | | | $ | 68,705,548 | | |
Commercial Real Estate
|
| | | | 142,559,524 | | | | | | 3,778,826 | | | | | | 646,571 | | | | | | 0 | | | | | | 146,984,921 | | |
Construction & Land Dev
|
| | | | 19,540,491 | | | | | | 0 | | | | | | 1,811,621 | | | | | | 0 | | | | | | 21,352,112 | | |
農業房地產
|
| | | | 58,769,266 | | | | | | 7,102,308 | | | | | | 7,296,631 | | | | | | 180,471 | | | | | | 73,348,676 | | |
Commercial
|
| | | | 106,584,728 | | | | | | 7,228,570 | | | | | | 4,811,808 | | | | | | 15,516 | | | | | | 118,640,622 | | |
Agricultural
|
| | | | 34,670,706 | | | | | | 793,645 | | | | | | 2,309,357 | | | | | | 99,847 | | | | | | 37,873,555 | | |
Consumer and other
|
| | | | 10,074,961 | | | | | | 12,998 | | | | | | 15,605 | | | | | | 0 | | | | | | 10,103,564 | | |
Total
|
| | | $ | 439,035,937 | | | | | $ | 20,029,059 | | | | | $ | 17,582,137 | | | | | $ | 361,865 | | | | | $ | 477,008,998 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
FHLB Stock
|
| | | $ | 656,978 | | | | | $ | 656,978 | | |
私人持股銀行股
|
| | | | 2,380,219 | | | | | | 1,593,080 | | |
Other
|
| | | | 687,780 | | | | | | 745,380 | | |
Total
|
| | | $ | 3,724,977 | | | | | $ | 2,995,438 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 1,121,783 | | | | | $ | 1,121,783 | | |
建築和改善
|
| | | | 8,393,768 | | | | | | 8,387,078 | | |
Furniture and fixtures
|
| | | | 5,727,180 | | | | | | 5,849,136 | | |
| | | | $ | 15,242,731 | | | | | $ | 15,357,997 | | |
減去:累計折舊
|
| | | $ | (9,853,245) | | | | | $ | (9,258,114) | | |
Net depreciated value
|
| | | $ | 5,389,486 | | | | | $ | 6,099,883 | | |
施工中
|
| | | | 188,808 | | | | | | 5,411 | | |
房舍和設備,淨額
|
| | | $ | 5,578,294 | | | | | $ | 6,105,294 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Operating lease cost
|
| | | $ | 113,131 | | | | | $ | 148,131 | | |
Short-term lease cost
|
| | | | 45,000 | | | | | | 28,974 | | |
Total lease cost
|
| | | $ | 158,131 | | | | | $ | 177,105 | | |
Years Ending December 31,
|
| |
Operating Leases
|
| |||
2022
|
| | | $ | 113,761 | | |
2023
|
| | | | 115,022 | | |
2024
|
| | | | 115,022 | | |
2025
|
| | | | 115,022 | | |
2026
|
| | | | 115,022 | | |
Thereafter
|
| | | | 38,341 | | |
Total
|
| | | $ | 612,190 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
經營性租賃使用權資產
|
| | | $ | 560,051 | | | | | $ | 708,422 | | |
經營性租賃負債
|
| | | $ | 568,876 | | | | | $ | 715,356 | | |
經營租賃加權平均剩餘租賃年限(年)
|
| | | | 5.30 | | | | | | 5.98 | | |
經營租賃加權平均貼現率
|
| | | | 2.74% | | | | | | 2.67% | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
抵押償還權,期初
|
| | | $ | 828,720 | | | | | $ | 480,322 | | |
來自原始服務的附加服務
|
| | | | 506,086 | | | | | | 744,931 | | |
Amortization expense
|
| | | | (461,247) | | | | | | (227,688) | | |
估值免税額變動
|
| | | | 209,581 | | | | | | (168,845) | | |
抵押償還權,期末
|
| | | $ | 1,083,140 | | | | | $ | 828,720 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
NOW accounts
|
| | | $ | 81,316,405 | | | | | $ | 69,244,709 | | |
Savings accounts
|
| | | | 95,003,768 | | | | | | 79,262,713 | | |
Money market accounts
|
| | | | 175,734,361 | | | | | | 149,613,460 | | |
Time deposit accounts
|
| | | | 107,150,696 | | | | | | 129,486,043 | | |
Total
|
| | | $ | 459,205,230 | | | | | $ | 427,606,925 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Within one year
|
| | | $ | 56,635,496 | | | | | $ | 72,723,715 | | |
One to two years
|
| | | | 30,111,680 | | | | | | 34,527,310 | | |
Two to three years
|
| | | | 7,561,560 | | | | | | 8,680,964 | | |
Three to four years
|
| | | | 6,715,959 | | | | | | 5,438,250 | | |
Over four years
|
| | | | 6,126,001 | | | | | | 8,115,804 | | |
Total
|
| | | $ | 107,150,696 | | | | | $ | 129,486,043 | | |
| | |
For the Years Ended December 31,
|
| | | | ||||||||||||||||||
| | |
2021
|
| |
2020
|
| | | | |||||||||||||||
Federal Home Loan Bank:
|
| |
Rates
|
| |
Amount
|
| |
Rates
|
| |
Amount
|
| | | | |||||||||
Fixed rate advances
|
| | | | 1.79% | | | | | $ | 932,844 | | | |
1.38% – 3.06%
|
| | | $ | 14,066,975 | | | | | |
Total
|
| | | | | | | | | $ | 932,844 | | | | | | | | $ | 14,066,975 | | | | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current: Federal
|
| | | $ | 1,691,152 | | | | | $ | 991,092 | | | | | $ | 1,008,382 | | |
State
|
| | | | 707,165 | | | | | | 438,720 | | | | | | 382,071 | | |
| | | | $ | 2,398,317 | | | | | $ | 1,429,812 | | | | | $ | 1,390,453 | | |
Deferred: Federal
|
| | | $ | (130,445) | | | | | $ | (115,324) | | | | | $ | 131,080 | | |
State
|
| | | | (32,561) | | | | | | (44,329) | | | | | | 127,386 | | |
| | | | $ | (163,006) | | | | | $ | (159,653) | | | | | $ | 258,466 | | |
所得税撥備總額
|
| | | $ | 2,235,311 | | | | | $ | 1,270,159 | | | | | $ | 1,648,919 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||
按法定聯邦所得税率徵税
|
| | | $ | 1,834,017 | | | | | | 21% | | | | | $ | 1,085,302 | | | | | | 21% | | |
因以下原因增加(減少)的税收: | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax-exempt interest
|
| | | | (66,795) | | | | | | (1) | | | | | | (66,079) | | | | | | (1) | | |
扣除聯邦税收優惠後的州所得税
|
| | | | 532,442 | | | | | | 6 | | | | | | 311,637 | | | | | | 6 | | |
銀行擁有的人壽保險
|
| | | | (73,707) | | | | | | (1) | | | | | | (72,513) | | | | | | (1) | | |
Other, net
|
| | | | 9,354 | | | | | | 0 | | | | | | 11,812 | | | | | | 0 | | |
適用所得税
|
| | | $ | 2,235,311 | | | | | | 26% | | | | | $ | 1,270,159 | | | | | | 25% | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
信貸損失準備
|
| | | $ | 1,938,896 | | | | | $ | 1,780,717 | | |
國税淨營業虧損結轉
|
| | | | 86,326 | | | | | | 95,627 | | |
延期補償
|
| | | | 62,683 | | | | | | 49,491 | | |
Other
|
| | | | 0 | | | | | | 0 | | |
遞延税金資產總額
|
| | | $ | 2,087,905 | | | | | $ | 1,925,835 | | |
遞延納税義務: | | | | | | | | | | | | | |
固定資產累計折舊
|
| | | $ | 296,581 | | | | | $ | 433,191 | | |
Security accretion
|
| | | | 4,549 | | | | | | 3,428 | | |
抵押償還權
|
| | | | 297,086 | | | | | | 227,303 | | |
收到的股票股息
|
| | | | 66,986 | | | | | | 66,986 | | |
股權證券增值
|
| | | | 314,219 | | | | | | 275,280 | | |
可供出售證券的未實現收益
|
| | | | 82,236 | | | | | | 290,740 | | |
Other
|
| | | | 43,254 | | | | | | 17,423 | | |
遞延納税負債總額
|
| | | $ | 1,104,911 | | | | | $ | 1,314,351 | | |
Net deferred tax asset
|
| | | $ | 982,994 | | | | | $ | 611,484 | | |
Nonvested Shares
|
| |
Shares
|
| |
Weighted-
Average Grant- Date Fair Value |
| ||||||
Nonvested at January 1, 2021
|
| | | | 20,598 | | | | | $ | 23.16 | | |
Granted
|
| | | | 9,478 | | | | | | 24.75 | | |
Vested
|
| | | | (6,688) | | | | | | 23.10 | | |
Nonvested at December 31, 2021
|
| | | | 23,388 | | | | | $ | 24.07 | | |
| | |
Contract or
Notional Amount December 31, 2021 |
| |
Secured
Portion |
| ||||||
合同金額代表信用風險的金融工具: | | | | | | | | | | | | | |
承諾展期信貸
|
| | | $ | 121,732,704 | | | | | $ | 120,836,384 | | |
開具的備用信用證和財務擔保
|
| | | | 890,670 | | | | | | 890,670 | | |
| | |
Contract or
Notional Amount December 31, 2020 |
| |
Secured
Portion |
| ||||||
合同金額代表信用風險的金融工具: | | | | | | | | | | | | | |
承諾展期信貸
|
| | | $ | 123,290,700 | | | | | $ | 122,379,076 | | |
開具的備用信用證和財務擔保
|
| | | | 1,742,641 | | | | | | 1,742,641 | | |
$(000)s
|
| |
12/31/2020
Beginning Balance |
| |
New
Loans |
| |
Payments
|
| |
Other
Changes |
| |
12/31/2021
Ending Balance |
| |||||||||||||||
彙總關聯方貸款
|
| | | $ | 2,797 | | | | | $ | 2,635 | | | | | $ | 2,988 | | | | | $ | 0 | | | | | $ | 2,444 | | |
$(000)s
|
| |
12/31/2019
Beginning Balance |
| |
New
Loans |
| |
Payments
|
| |
Other
Changes(1) |
| |
12/31/2020
Ending Balance |
| |||||||||||||||
彙總關聯方貸款
|
| | | $ | 1,606 | | | | | $ | 2,079 | | | | | $ | 385 | | | | | $ | (503) | | | | | $ | 2,797 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
使用
計量公允價值
|
| | | | | | | |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Fair Value
|
| ||||||||||||
美國國債
|
| | | $ | 0 | | | | | $ | 7,333,222 | | | | | $ | 0 | | | | | $ | 7,333,222 | | |
美國政府資助的機構MBS
|
| | | | 0 | | | | | | 12,920,055 | | | | | | 0 | | | | | | 12,920,055 | | |
州和地方政府
|
| | | | 0 | | | | | | 15,399,015 | | | | | | 0 | | | | | | 15,399,015 | | |
資產擔保證券
|
| | | | 0 | | | | | | 810,158 | | | | | | 0 | | | | | | 810,158 | | |
可供出售的證券總額
|
| | | $ | 0 | | | | | $ | 36,462,450 | | | | | $ | 0 | | | | | $ | 36,462,450 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
使用
計量公允價值
|
| | | | | | | |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Fair Value
|
| ||||||||||||
美國政府資助的機構MBS
|
| | | $ | 0 | | | | | $ | 11,698,523 | | | | | $ | 0 | | | | | $ | 11,698,523 | | |
州和地方政府
|
| | | | 0 | | | | | | 18,687,446 | | | | | | 0 | | | | | | 18,687,446 | | |
資產擔保證券
|
| | | | 0 | | | | | | 943,387 | | | | | | 0 | | | | | | 943,387 | | |
可供出售的證券總額
|
| | | $ | 0 | | | | | $ | 31,329,356 | | | | | $ | 0 | | | | | $ | 31,329,356 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
使用
計量公允價值
|
| | | | | | | |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Fair Value
|
| ||||||||||||
Other investments
|
| | | $ | 416,249 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 416,249 | | |
Impaired loans
|
| | | | 0 | | | | | | 0 | | | | | | 200 | | | | | | 200 | | |
Total Assets
|
| | | $ | 416,249 | | | | | $ | 0 | | | | | $ | 200 | | | | | $ | 416,449 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
使用
計量公允價值
|
| | | | | | | |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Fair Value
|
| ||||||||||||
Other investments
|
| | | $ | 275,280 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 275,280 | | |
Impaired loans
|
| | | | 0 | | | | | | 0 | | | | | | 109,038 | | | | | | 109,038 | | |
Total Assets
|
| | | $ | 275,280 | | | | | $ | 0 | | | | | $ | 109,038 | | | | | $ | 384,318 | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
公允價值層次結構級別
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售現金和聯邦基金
|
| | | $ | 151,155,222 | | | | | $ | 151,155,222 | | | | | $ | 151,155,222 | | | | | $ | 0 | | | | | $ | 0 | | |
投資證券
|
| | | | 36,462,450 | | | | | | 36,462,450 | | | | | | 0 | | | | | | 36,462,450 | | | | | | 0 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 471,315,561 | | | | | | 471,310,578 | | | | | | 0 | | | | | | 0 | | | | | | 471,310,578 | | |
Loans held for sale
|
| | | | 82,401 | | | | | | 84,960 | | | | | | 0 | | | | | | 84,960 | | | | | | 0 | | |
抵押償還權
|
| | | | 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 | | |
應計應收利息
|
| | | | 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 | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 614,497,253 | | | | | $ | 615,925,949 | | | | | $ | 507,346,558 | | | | | $ | 108,579,391 | | | | | $ | 0 | | |
Borrowings
|
| | | | 932,844 | | | | | | 963,151 | | | | | | 0 | | | | | | 963,151 | | | | | | 0 | | |
應計應付利息
|
| | | | 161,199 | | | | | | 161,199 | | | | | | 0 | | | | | | 161,199 | | | | | | 0 | | |
TOTAL
|
| | | $ | 615,591,296 | | | | | $ | 617,050,299 | | | | | $ | 507,346,558 | | | | | $ | 109,703,741 | | | | | $ | 0 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
公允價值層次結構級別
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||
Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
出售現金和聯邦基金
|
| | | $ | 118,310,394 | | | | | $ | 118,310,394 | | | | | $ | 118,310,394 | | | | | $ | 0 | | | | | $ | 0 | | |
投資證券
|
| | | | 31,329,356 | | | | | | 31,329,356 | | | | | | 0 | | | | | | 31,329,356 | | | | | | 0 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 468,284,230 | | | | | | 473,648,020 | | | | | | 0 | | | | | | 0 | | | | | | 473,648,020 | | |
Loans held for sale
|
| | | | 1,404,587 | | | | | | 1,433,418 | | | | | | 0 | | | | | | 1,433,418 | | | | | | 0 | | |
抵押償還權
|
| | | | 828,720 | | | | | | 828,720 | | | | | | 0 | | | | | | 0 | | | | | | 828,720 | | |
Other investments
|
| | | | 2,995,438 | | | | | | 2,995,438 | | | | | | 275,280 | | | | | | 0 | | | | | | 2,720,158 | | |
應計應收利息
|
| | | | 1,624,762 | | | | | | 1,624,762 | | | | | | 0 | | | | | | 1,624,762 | | | | | | 0 | | |
TOTAL
|
| | | $ | 624,777,487 | | | | | $ | 630,170,108 | | | | | $ | 118,585,674 | | | | | $ | 34,387,536 | | | | | $ | 477,196,898 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
公允價值層次結構級別
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 563,274,508 | | | | | $ | 565,911,465 | | | | | $ | 433,788,465 | | | | | $ | 132,123,000 | | | | | $ | 0 | | |
Borrowings
|
| | | | 14,066,975 | | | | | | 14,660,147 | | | | | | 0 | | | | | | 14,660,147 | | | | | | 0 | | |
應計應付利息
|
| | | | 272,609 | | | | | | 272,609 | | | | | | 0 | | | | | | 272,609 | | | | | | 0 | | |
TOTAL
|
| | | $ | 577,614,092 | | | | | $ | 580,844,221 | | | | | $ | 433,788,465 | | | | | $ | 147,055,756 | | | | | $ | 0 | | |
|
| | |
Amount
|
| |
Minimum For Capital
Adequacy Purposes: |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provision: |
| |||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
丹麥銀行股份有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 74,162,766 | | | | | | 14.6% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
一級資本(風險加權資產)
|
| | | $ | 67,804,105 | | | | | | 13.4% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
一級資本(按平均資產計算)*
|
| | | $ | 67,804,105 | | | | | | 10.2% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
Denmark State Bank | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股一級資本(相對於風險加權資產)
|
| | | $ | 60,433,556 | | | | | | 12.4% | | | |
$21,951,716
|
| |
≥4.5%
|
| |
$31,708,035
|
| |
≥6.5%
|
|
總資本(相對於風險加權資產)
|
| | | $ | 66,551,543 | | | | | | 13.6% | | | |
$39,025,273
|
| |
≥8.0%
|
| |
$48,781,592
|
| |
≥10.0%
|
|
一級資本(風險加權資產)
|
| | | $ | 60,433,556 | | | | | | 12.4% | | | |
$29,268,955
|
| |
≥6.0%
|
| |
$39,025,273
|
| |
≥8.0%
|
|
一級資本(按平均資產計算)*
|
| | | $ | 60,433,556 | | | | | | 9.1% | | | |
$26,659,975
|
| |
≥4.0%
|
| |
$33,324,969
|
| |
≥5.0%
|
|
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
丹麥銀行股份有限公司 | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 70,274,205 | | | | | | 14.6% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
一級資本(風險加權資產)
|
| | | $ | 64,243,052 | | | | | | 13.4% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
一級資本(按平均資產計算)*
|
| | | $ | 64,243,052 | | | | | | 9.9% | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
|
Denmark State Bank | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股一級資本(相對於風險加權資產)
|
| | | $ | 55,653,663 | | | | | | 12.0% | | | |
$20,842,086
|
| |
≥4.5%
|
| |
$30,105,235
|
| |
≥6.5%
|
|
總資本(相對於風險加權資產)
|
| | | $ | 61,466,328 | | | | | | 13.3% | | | |
$37,052,597
|
| |
≥8.0%
|
| |
$46,315,747
|
| |
≥10.0%
|
|
一級資本(風險加權資產)
|
| | | $ | 55,653,663 | | | | | | 12.0% | | | |
$27,789,448
|
| |
≥6.0%
|
| |
$37,052,597
|
| |
≥8.0%
|
|
一級資本(按平均資產計算)*
|
| | | $ | 55,653,663 | | | | | | 8.7% | | | |
$25,655,250
|
| |
≥4.0%
|
| |
$32,069,063
|
| |
≥5.0%
|
|
| | |
December 31,
|
| |||||||||
$(000)s
|
| |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash in banks
|
| | | $ | 4,905 | | | | | $ | 7,037 | | |
Investment
|
| | | | | | | | | | | | |
Banking subsidiary
|
| | | | 60,656 | | | | | | 56,440 | | |
非銀行子公司
|
| | | | 2,511 | | | | | | 2,501 | | |
固定資產(扣除折舊後的淨額)
of $0 and $5,132, respectively) |
| | | | 0 | | | | | | 0 | | |
可供出售的樓盤
|
| | | | 0 | | | | | | 0 | | |
Other assets
|
| | | | 2,177 | | | | | | 813 | | |
TOTAL ASSETS
|
| | | $ | 70,249 | | | | | $ | 66,791 | | |
Liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 528 | | | | | $ | 269 | | |
Dividends payable
|
| | | | 928 | | | | | | 925 | | |
Other liabilities
|
| | | | 231 | | | | | | 17 | | |
Note payable – unrelated bank
|
| | | | 0 | | | | | | 0 | | |
Total liabilities
|
| | | $ | 1,687 | | | | | $ | 1,211 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Common stock, no par value, authorized 10,000,000 Class A shares; outstanding 3,003,883 at 12/31/2021 and 3,042,302 at 12/31/2020
|
| | | $ | 18,010 | | | | | $ | 17,836 | | |
普通股,無面值,授權1,000,000股B類無投票權股份;截至2021年12月31日已發行89,285股,2020年12/31已發行91,815股
|
| | | $ | 614 | | | | | $ | 614 | | |
按成本價計算的庫存股(2021年12月31日時為588,392股A類股和30,895股B類股;2020年12月31日時為532,700股A類股和28,365股B類股)
|
| | | $ | (12,981) | | | | | $ | (11,529) | | |
Paid in capital
|
| | | $ | 1,563 | | | | | $ | 1,309 | | |
Retained earnings
|
| | | | 61,365 | | | | | | 56,755 | | |
累計其他綜合收益
|
| | | | 222 | | | | | | 786 | | |
延期股票薪酬
|
| | | | (231) | | | | | | (191) | | |
股東權益總額
|
| | | $ | 68,562 | | | | | $ | 65,580 | | |
總負債和股東權益
|
| | | $ | 70,249 | | | | | $ | 66,791 | | |
$(000)s
|
| |
2021
|
| |
2020
|
| ||||||
Income | | | | | | | | | | | | | |
銀行子公司的股息收入
|
| | | | 1,755 | | | | | | 1,755 | | |
非銀行子公司的股息收入
|
| | | | 0 | | | | | | 5,625 | | |
股權證券的公允價值調整
|
| | | | 79 | | | | | | 81 | | |
賣出證券的收益
|
| | | | 25 | | | | | | 65 | | |
Other income
|
| | | | 30 | | | | | | 8 | | |
Total income
|
| | | $ | 1,889 | | | | | $ | 7,534 | | |
Expenses | | | | | | | | | | | | | |
銀行子公司管理費
|
| | | $ | 77 | | | | | $ | 75 | | |
其他運營費用
|
| | | | 143 | | | | | | 204 | | |
Total expenses
|
| | | $ | 220 | | | | | $ | 279 | | |
子公司所得税前收益和未分配收益
|
| | | $ | 1,669 | | | | | $ | 7,255 | | |
Income tax benefit
|
| | | | (23) | | | | | | (34) | | |
子公司未分配收入前收益
|
| | | $ | 1,692 | | | | | $ | 7,289 | | |
子公司未分配收入中的權益 | | | | | | | | | | | | | |
Banking subsidiary
|
| | | | 4,780 | | | | | | 2,060 | | |
Nonbank subsidiaries
|
| | | | 10 | | | | | | (5,467) | | |
NET INCOME
|
| | | $ | 6,482 | | | | | $ | 3,882 | | |
$(000)s
|
| |
2021
|
| |
2020
|
| ||||||
經營活動現金流: | | | | | | | | | | | | | |
Net Income
|
| | | $ | 6,482 | | | | | $ | 3,882 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
銀行子公司權益收益
|
| | | | (6,535) | | | | | | (3,815) | | |
非銀行子公司權益收益
|
| | | | (10) | | | | | | (158) | | |
銀行子公司分紅
|
| | | | 1,755 | | | | | | 1,755 | | |
非銀行子公司分紅
|
| | | | 0 | | | | | | 5,625 | | |
出售其他投資的收益
|
| | | | (25) | | | | | | (65) | | |
股權證券公允價值增加
|
| | | | (79) | | | | | | (81) | | |
股票薪酬
|
| | | | 214 | | | | | | 193 | | |
Increase in other assets
|
| | | | (715) | | | | | | (562) | | |
其他負債增加
|
| | | | 473 | | | | | | 96 | | |
經營活動提供的淨現金
|
| | | $ | 1,560 | | | | | $ | 6,870 | | |
投資活動現金流: | | | | | | | | | | | | | |
購買其他投資
|
| | | $ | (749) | | | | | $ | (149) | | |
贖回或出售其他投資的收益
|
| | | | 204 | | | | | | 562 | | |
投資活動提供的淨現金(用於)
|
| | | $ | (545) | | | | | $ | 413 | | |
融資活動的現金流: | | | | | | | | | | | | | |
Common stock issuance
|
| | | | 174 | | | | | | 149 | | |
購買國庫股
|
| | | | (1,452) | | | | | | (1,852) | | |
Dividends paid
|
| | | | (1,869) | | | | | | (1,889) | | |
融資活動中使用的淨現金
|
| | | $ | (3,147) | | | | | $ | (3,592) | | |
現金淨(減)增
|
| | | $ | (2,132) | | | | | $ | 3,691 | | |
Cash, beginning
|
| | | | 7,037 | | | | | | 3,346 | | |
CASH, ENDING
|
| | | $ | 4,905 | | | | | $ | 7,037 | | |
|
Section 1.01 The Merger.
|
| | | | A-1 | | |
|
第1.02節公司章程和章程;高級職員和董事。
|
| | | | A-1 | | |
|
Section 1.03 Bank Merger.
|
| | | | A-2 | | |
|
Section 1.04 Effective Time; Closing.
|
| | | | A-2 | | |
|
Section 1.05 Additional Actions.
|
| | | | A-2 | | |
|
第1.06節保留修改結構的權利。
|
| | | | A-3 | | |
|
Section 2.01 Merger Consideration.
|
| | | | A-3 | | |
|
第2.02節有形股權資本合併對價調整。
|
| | | | A-4 | | |
|
Section 2.03 Election Procedures.
|
| | | | A-6 | | |
|
Section 2.04 Proration.
|
| | | | A-6 | | |
|
Section 2.05 DBI Stock-Based Awards.
|
| | | | A-7 | | |
|
第2.06節股東權利;股票轉讓。
|
| | | | A-7 | | |
|
Section 2.07 Fractional Shares.
|
| | | | A-7 | | |
|
Section 2.08 Plan of Reorganization.
|
| | | | A-7 | | |
|
Section 2.09 Exchange Procedures.
|
| | | | A-8 | | |
|
第2.10節合併對價的繳存和交付。
|
| | | | A-8 | | |
|
第2.11節證書持有者在生效時間後的權利。
|
| | | | A-9 | | |
|
Section 2.12 DBI ESPP.
|
| | | | A-9 | | |
|
第2.13節反稀釋條款。
|
| | | | A-9 | | |
|
第3.01節組織和地位。
|
| | | | A-10 | | |
|
Section 3.02 Capital Stock.
|
| | | | A-10 | | |
|
Section 3.03 Subsidiaries.
|
| | | | A-11 | | |
|
第3.04節企業權力;會議紀要。
|
| | | | A-11 | | |
|
Section 3.05 Corporate Authority.
|
| | | | A-12 | | |
|
第3.06節監管審批;無默認設置。
|
| | | | A-12 | | |
|
第3.07節財務報表;內部控制。
|
| | | | A-13 | | |
|
Section 3.08 Regulatory Reports.
|
| | | | A-14 | | |
|
第3.09節未發生某些更改或事件。
|
| | | | A-14 | | |
|
Section 3.10 Legal Proceedings.
|
| | | | A-14 | | |
|
Section 3.11 Compliance with Laws.
|
| | | | A-15 | | |
|
第3.12節DBI材料合同;默認。
|
| | | | A-15 | | |
|
第3.13節與監管機構的協議。
|
| | | | A-16 | | |
|
第3.14節經紀人;公平意見。
|
| | | | A-16 | | |
|
Section 3.15 Employee Benefit Plans.
|
| | | | A-16 | | |
|
Section 3.16 Labor Matters.
|
| | | | A-18 | | |
|
第3.17節環境事項。
|
| | | | A-19 | | |
|
Section 3.18 Tax Matters.
|
| | | | A-19 | | |
|
3.19節投資證券。
|
| | | | A-21 | | |
|
第3.20節衍生產品交易。
|
| | | | A-21 | | |
|
第3.21節監管資本化。
|
| | | | A-21 | | |
|
第3.22節貸款;不良資產和分類資產。
|
| | | | A-22 | | |
|
第3.23節貸款和租賃損失撥備。
|
| | | | A-23 | | |
|
3.24節信託業務;受託賬户管理。
|
| | | | A-23 | | |
|
第3.25節投資管理及相關活動。
|
| | | | A-23 | | |
|
第3.26節回購協議。
|
| | | | A-23 | | |
|
Section 3.27 Deposit Insurance.
|
| | | | A-23 | | |
|
Section 3.28
《社區再投資法案》、反洗錢和客户信息安全。
|
| | | | A-23 | | |
|
第3.29節與關聯公司的交易。
|
| | | | A-24 | | |
|
第3.30節有形財產和資產。
|
| | | | A-24 | | |
|
第3.31節知識產權。
|
| | | | A-25 | | |
|
Section 3.32 Insurance.
|
| | | | A-25 | | |
|
第3.33節反收購條款。
|
| | | | A-25 | | |
|
Section 3.34 DBI Information.
|
| | | | A-25 | | |
|
Section 3.35 Transaction Costs.
|
| | | | A-26 | | |
|
Section 3.36 Bank Holding Company.
|
| | | | A-26 | | |
|
第3.37節CARE法案和PPP合規性。
|
| | | | A-26 | | |
|
第4.01節組織和常設。
|
| | | | A-26 | | |
|
Section 4.02 Capital Stock.
|
| | | | A-26 | | |
|
Section 4.03 Corporate Power.
|
| | | | A-27 | | |
|
Section 4.04 Corporate Authority.
|
| | | | A-27 | | |
|
4.05節美國證券交易委員會文件;財務報表。
|
| | | | A-27 | | |
|
Section 4.06 Regulatory Reports.
|
| | | | A-28 | | |
|
第4.07節監管審批;無默認設置。
|
| | | | A-28 | | |
|
Section 4.08 BFC Information.
|
| | | | A-29 | | |
|
第4.09節未發生某些更改或事件。
|
| | | | A-29 | | |
|
Section 4.10 Compliance with Laws.
|
| | | | A-29 | | |
|
Section 4.11 BFC Regulatory Matters.
|
| | | | A-30 | | |
|
Section 4.12 Brokers.
|
| | | | A-30 | | |
|
Section 4.13 Legal Proceedings.
|
| | | | A-30 | | |
|
Section 4.14 Tax Matters.
|
| | | | A-31 | | |
|
第4.15節監管資本化。
|
| | | | A-31 | | |
|
Section 4.16 No Financing.
|
| | | | A-31 | | |
|
Section 5.01 Covenants of DBI.
|
| | | | A-31 | | |
|
Section 5.02 Covenants of BFC.
|
| | | | A-35 | | |
|
第5.03節商業上合理的努力。
|
| | | | A-35 | | |
|
第5.04節股東批准。
|
| | | | A-35 | | |
|
第5.05節註冊聲明;聯合委託書-招股説明書;納斯達克上市。
|
| | | | A-36 | | |
|
第5.06節監管備案;異議。
|
| | | | A-37 | | |
|
Section 5.07 Publicity.
|
| | | | A-38 | | |
|
第5.08節訪問;最新信息。
|
| | | | A-38 | | |
|
第5.09節DBI不進行招標;更高的建議書。
|
| | | | A-39 | | |
|
Section 5.10 Indemnification.
|
| | | | A-41 | | |
|
第5.11節員工;福利計劃。
|
| | | | A-42 | | |
|
第5.12節某些更改的通知。
|
| | | | A-44 | | |
|
第5.13節過渡;信息系統轉換。
|
| | | | A-44 | | |
|
第5.14節合同終止。
|
| | | | A-44 | | |
|
第5.15節不控制對方的業務。
|
| | | | A-44 | | |
|
Section 5.16 Certain Litigation.
|
| | | | A-44 | | |
|
第5.17節董事辭職。
|
| | | | A-45 | | |
|
第5.18節競業禁止和保密協議。
|
| | | | A-45 | | |
|
Section 5.19 Claims Letters.
|
| | | | A-45 | | |
|
Section 5.20 Coordination.
|
| | | | A-45 | | |
|
第5.21節交易費用。
|
| | | | A-46 | | |
|
Section 5.22 Confidentiality.
|
| | | | A-46 | | |
|
Section 5.23 Tax Matters.
|
| | | | A-46 | | |
|
Section 5.24 FINRA Compliance.
|
| | | | A-46 | | |
|
第5.25節非銀行子公司的解散。
|
| | | | A-46 | | |
|
第6.01節對雙方實施合併的義務的條件。
|
| | | | A-47 | | |
|
第6.02節DBI義務的條件。
|
| | | | A-47 | | |
|
第6.03節關於BFC義務的條件。
|
| | | | A-48 | | |
|
第6.04節關閉條件受挫。
|
| | | | A-49 | | |
|
Section 7.01 Termination.
|
| | | | A-49 | | |
|
Section 7.02 Termination Fee.
|
| | | | A-50 | | |
|
Section 7.03 Effect of Termination.
|
| | | | A-50 | | |
|
Section 8.01 Definitions.
|
| | | | A-51 | | |
|
Section 9.01 Survival.
|
| | | | A-59 | | |
|
Section 9.02 Waiver; Amendment.
|
| | | | A-59 | | |
|
適用法律第9.03節;管轄權;放棄由陪審團審判的權利。
|
| | | | A-59 | | |
|
Section 9.04 Expenses.
|
| | | | A-59 | | |
|
Section 9.05 Notices.
|
| | | | A-59 | | |
|
9.06節完全理解;無第三方受益人。
|
| | | | A-60 | | |
|
Section 9.07 Severability.
|
| | | | A-60 | | |
|
第9.08節協議的執行。
|
| | | | A-61 | | |
|
Section 9.09 Interpretation.
|
| | | | A-61 | | |
|
Section 9.10 Assignment.
|
| | | | A-61 | | |
|
Section 9.11 Counterparts.
|
| | | | A-62 | | |
| 展示 - 形式的DBI投票協議 | | | | |
| BFC投票協議表B - 表 | | | | |
| 併購協議銀行計劃書附件C - 表 | | | | |
| 董事競業禁止與保密協議附件D - 表 | | | | |
| 附件E - 格式的索賠信函 | | | | |
Exhibit No.
|
| |
Description
|
|
2.1 | | | 由Bank First Corporation和丹麥BancShares,Inc.於2022年1月18日簽署的合併協議和計劃(作為本註冊聲明中所載聯合委託書/招股説明書的附件A附在附件A中)。 | |
3.1 | | | 重述第一銀行公司章程(2018年10月17日向美國證券交易委員會提交的第一銀行註冊説明書附件3.1(文件編號001-38676),作為第一銀行註冊説明書的附件3.1提交,通過引用併入本文)。 | |
3.2 | | | 《第一銀行重述公司章程修正案》(作為第一銀行於2019年6月26日向美國證券交易委員會提交的當前8-K表格報告的證據3.1提交,並通過引用併入本文)。 | |
3.3 | | | 修訂和重新修訂《第一銀行公司章程》(作為第一銀行於2019年6月26日向美國證券交易委員會提交的當前8-K表格報告的附件3.2提交,並通過引用併入本文)。 | |
4.1 | | | 第一銀行普通股證書格式(2018年9月24日在美國證券交易委員會備案的第一銀行登記説明書附件4.1(文件編號001-38676),通過引用併入本文)。 | |
4.2 | | | 註冊證券描述(作為截至2021年12月31日的10-K表格年度報告的附件4.2提交,於2022年3月16日提交給美國證券交易委員會,並通過引用併入本文)。 | |
5.1 | | | Alston&Bird LLP對所登記證券的合法性的意見。* | |
8.1 | | | Alston&Bird LLP對某些美國聯邦所得税事宜的意見。* | |
8.2 | | | Godfrey&Kahn,S.C.對某些美國聯邦所得税事宜的意見。* | |
21.1 | | | Bank First Corporation的子公司(作為Bank First截至2021年12月31日的年度報告10-K表的附件21提交,於2022年3月16日向美國證券交易委員會提交,並通過引用併入本文)。 | |
23.1 | | |
Dixon Hughes Goodman,LLP同意(關於Bank First Corporation)。
|
|
23.2 | | |
Plante&Moran,PLLC同意(關於丹麥BancShares,Inc.)。
|
|
23.3 | | | Alston&Bird LLP同意(包括在上文附件5.1和8.1中提到的意見中)。* | |
23.4 | | | Godfrey&Kahn,S.C.同意(包含在上文附件8.2中提到的意見中)。* | |
24 | | |
授權書(包括在本協議的簽名頁上)。
|
|
99.1 | | |
Consent of Piper Sandler & Co.
|
|
99.2 | | |
Hovde Group,LLC同意
|
|
99.3 | | | 丹麥BancShares,Inc.委託書表格* | |
99.3 | | | 第一銀行公司委託書表格* | |
107 | | | Filing Fee Table | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael G. Ansay
Michael G. Ansay
|
| | 董事;董事局主席 | | |
March 25, 2022
|
|
|
/s/ Michael B. Molepske
Michael B. Molepske
|
| |
董事總裁兼首席執行官
幹事(首席執行官)
|
| |
March 25, 2022
|
|
|
/s/ Kevin M. LeMahieu
Kevin M. LeMahieu
|
| | 首席財務官(首席財務官和首席會計官) | | |
March 25, 2022
|
|
|
/s/ Mary-Kay H. Bourbulas
Mary-Kay H. Bourbulas
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Donald R. Brisch
Donald R. Brisch
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Michael P. Demspey
Michael P. Demspey
|
| | Director | | |
March 25, 2022
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Robert D. Gregorski
Robert D. Gregorski
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Judy L. Heun
Judy L. Heun
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Robert W. Holmes
Robert W. Holmes
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Stephen E. Johnson
Stephen E. Johnson
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Phillip R. Maples
Phillip R. Maples
|
| | Director | | |
March 25, 2022
|
|
|
/s/ David R. Sachse
David R. Sachse
|
| | Director | | |
March 25, 2022
|
|
|
/s/ Peter J. Van Sistine
Peter J. Van Sistine
|
| | Director | | |
March 25, 2022
|
|