|
Delaware
(公司或組織所在國家或其他司法管轄區)
|
| |
37-1117216
(國際税務局僱主識別號碼)
|
|
|
James M. Kane
Vedder Price P.C. 222 N. LaSalle Street Chicago, Illinois 60601 (312) 609-7500 |
| |
Bill Fay
Barack Ferrazzano Kirschbaum&Nagelberg LLP 200 W. Madison Street, Suite 3900, Chicago, Illinois 60606 (312) 984-3100 |
|
| Large accelerated filer ☐ | | | Accelerated filer | | | Non-accelerated filer ☐ | | |
Small reporting company
|
|
| | | | | | | | | |
Emerging growth company
|
|
| | |
Page
|
| |||
SUMMARY
|
| | | | 1 | | |
HBT精選合併財務數據
|
| | | | 11 | | |
精選城鄉合併財務數據
|
| | | | 13 | | |
未經審計的備考簡明合併財務信息
|
| | | | 15 | | |
比較歷史數據和未經審計的每股普通股備考數據
|
| | | | 20 | | |
有關前瞻性陳述的警示聲明
|
| | | | 21 | | |
RISK FACTORS
|
| | | | 23 | | |
THE MERGER
|
| | | | 32 | | |
BACKGROUND OF THE MERGER
|
| | | | 33 | | |
HBT’s Reasons for the Merger
|
| | | | 35 | | |
城鄉委員會合並和推薦的理由
|
| | | | 37 | | |
城鄉財務顧問意見
|
| | | | 39 | | |
合併對美國聯邦所得税的重大影響
|
| | | | 53 | | |
THE MERGER AGREEMENT
|
| | | | 60 | | |
Structure
|
| | | | 60 | | |
Merger Consideration
|
| | | | 60 | | |
股份轉換;股票交換;零碎股份
|
| | | | 61 | | |
Effective Time
|
| | | | 62 | | |
陳述和保修
|
| | | | 63 | | |
待合併的業務行為
|
| | | | 64 | | |
第三方的收購建議
|
| | | | 65 | | |
Other Agreements
|
| | | | 66 | | |
完成合並的條件
|
| | | | 69 | | |
合併協議終止
|
| | | | 70 | | |
放棄和修改合併協議
|
| | | | 71 | | |
合併和銀行合併需要監管部門的批准
|
| | | | 71 | | |
Dividends
|
| | | | 72 | | |
Stock Exchange Listing
|
| | | | 72 | | |
對附屬公司轉售的限制
|
| | | | 73 | | |
持不同政見者對城鄉普通股持有人的評估權利
|
| | | | 73 | | |
投票和支持協議
|
| | | | 76 | | |
限制性公約協議
|
| | | | 77 | | |
普通股和股息價格區間
|
| | | | 78 | | |
有關公司的信息
|
| | | | 80 | | |
HBT股本説明
|
| | | | 94 | | |
股權對比
|
| | | | 96 | | |
某些城鄉受益所有者和管理層的擔保所有權
|
| | | | 100 | | |
股東提案
|
| | | | 102 | | |
VALIDITY OF SECURITIES
|
| | | | 102 | | |
| | |
Page
|
| |||
EXPERTS
|
| | | | 102 | | |
OTHER MATTERS
|
| | | | 102 | | |
您可以在哪裏找到更多信息
|
| | | | 102 | | |
城鄉財務報表索引
|
| | | | F-1 | | |
附錄HBT Financial,Inc.、城鄉金融公司和HB-TC之間的合併協議和計劃
MERGER, INC |
| | | | A-1 | | |
附錄B城鄉財務顧問意見
|
| | | | B-1 | | |
附錄C特拉華州評估權法規
|
| | | | C-1 | | |
招股説明書中不要求提供第二部分信息
|
| | | | II-1 | | |
SIGNATURES
|
| | | | II-5 | | |
| | |
(Unaudited)
As of or for the six months ended June 30, |
| |
截至12月31日或截至12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||
| | |
(千美元,每股信息除外)
|
| |||||||||||||||||||||||||||||||||||||||
Operating Results | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 27,689 | | | | | $ | 28,962 | | | | | $ | 56,271 | | | | | $ | 36,845 | | | | | $ | 66,865 | | | | | $ | 63,799 | | | | | $ | 56,103 | | |
公司等值淨收入(1)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 53,372 | | | | | | 48,297 | | | | | | 37,294 | | |
共享和每股數據 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share – Diluted
|
| | | $ | 0.95 | | | | | $ | 1.05 | | | | | $ | 2.02 | | | | | $ | 1.34 | | | | | $ | 3.33 | | | | | $ | 3.54 | | | | | $ | 3.10 | | |
公司等值每股收益 - 稀釋後(1)
|
| | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 2.66 | | | | | | 2.68 | | | | | | 2.06 | | |
期末每股賬面價值
|
| | | | 12.97 | | | | | | 13.64 | | | | | | 14.21 | | | | | | 13.25 | | | | | | 12.12 | | | | | | 18.88 | | | | | | 17.92 | | |
期末收盤價
|
| | | | 17.87 | | | | | | 17.41 | | | | | | 18.73 | | | | | | 15.15 | | | | | | 18.99 | | | | | | 不適用 | | | | | | 不適用 | | |
已發行普通股末期股數
|
| | | | 28,831,197 | | | | | | 27,355,053 | | | | | | 28,986,061 | | | | | | 27,457,306 | | | | | | 27,457,306 | | | | | | 18,027,512 | | | | | | 18,070,692 | | |
普通股加權平均份額
stock outstanding |
| | | | 28,938,634 | | | | | | 27,396,557 | | | | | | 27,795,806 | | | | | | 27,457,306 | | | | | | 20,090,270 | | | | | | 18,047,332 | | | | | | 18,070,692 | | |
性能比率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin(2)
|
| | | | 3.21% | | | | | | 3.19% | | | | | | 3.18% | | | | | | 3.54% | | | | | | 4.31% | | | | | | 4.16% | | | | | | 3.83% | | |
Efficiency ratio
|
| | | | 55.96% | | | | | | 56.31% | | | | | | 56.46% | | | | | | 59.66% | | | | | | 53.80% | | | | | | 55.24% | | | | | | 59.77% | | |
Return on average assets(2)
|
| | | | 1.29% | | | | | | 1.52% | | | | | | 1.41% | | | | | | 1.07% | | | | | | 2.07% | | | | | | 1.96% | | | | | | 1.69% | | |
平均股東權益回報率(2)
|
| | | | 14.23% | | | | | | 16.03% | | | | | | 14.81% | | | | | | 10.51% | | | | | | 19.58% | | | | | | 19.32% | | | | | | 16.58% | | |
C公司平均等值回報
assets(1)(2) |
| | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 1.65% | | | | | | 1.49% | | | | | | 1.12% | | |
C公司平均等值回報
stockholders’ equity(1)(2) |
| | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 不適用 | | | | | | 15.63% | | | | | | 14.63% | | | | | | 11.02% | | |
資產負債表亮點 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 4,223,978 | | | | | $ | 3,953,677 | | | | | $ | 4,314,254 | | | | | $ | 3,666,567 | | | | | $ | 3,245,103 | | | | | $ | 3,249,569 | | | | | $ | 3,312,875 | | |
未計提貸款撥備前的貸款總額
losses |
| | | | 2,451,826 | | | | | | 2,152,119 | | | | | | 2,499,689 | | | | | | 2,247,006 | | | | | | 2,163,826 | | | | | | 2,144,257 | | | | | | 2,115,946 | | |
Total deposits
|
| | | | 3,701,986 | | | | | | 3,424,634 | | | | | | 3,738,185 | | | | | | 3,130,354 | | | | | | 2,776,855 | | | | | | 2,795,970 | | | | | | 2,855,685 | | |
Subordinated notes
|
| | | | 39,356 | | | | | | 39,277 | | | | | | 39,316 | | | | | | 39,238 | | | | | | — | | | | | | — | | | | | | — | | |
次級契約
|
| | | | 37,747 | | | | | | 37,681 | | | | | | 37,714 | | | | | | 37,648 | | | | | | 37,583 | | | | | | 37,517 | | | | | | 37,451 | | |
股東權益總額
|
| | | | 373,809 | | | | | | 373,194 | | | | | | 411,881 | | | | | | 363,917 | | | | | | 332,918 | | | | | | 340,396 | | | | | | 323,916 | | |
信用質量比率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備,未計提貸款損失準備
|
| | | | 1.01% | | | | | | 1.23% | | | | | | 0.96% | | | | | | 1.42% | | | | | | 1.03% | | | | | | 0.96% | | | | | | 0.93% | | |
未計提貸款損失準備前的非應計項目貸款
|
| | | | 0.13% | | | | | | 0.32% | | | | | | 0.11% | | | | | | 0.44% | | | | | | 0.88% | | | | | | 0.74% | | | | | | 1.04% | | |
未計提貸款損失準備前的不良貸款到貸款
|
| | | | 0.14% | | | | | | 0.34% | | | | | | 0.11% | | | | | | 0.44% | | | | | | 0.88% | | | | | | 0.74% | | | | | | 1.04% | | |
| | |
(Unaudited)
As of or for the six months ended June 30, |
| |
截至12月31日或截至12月31日的年度
|
| ||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||
| | |
(千美元,每股信息除外)
|
| |||||||||||||||||||||||||||||||||||||||
未計提貸款損失和喪失抵押品贖回權的資產之前的不良資產與貸款的比率
|
| | | | 0.26% | | | | | | 0.70% | | | | | | 0.24% | | | | | | 0.63% | | | | | | 1.11% | | | | | | 1.18% | | | | | | 1.81% | | |
扣除貸款損失準備前的平均貸款淨額沖銷(2)
|
| | | | (0.10)% | | | | | | (0.02)% | | | | | | (0.01)% | | | | | | 0.04% | | | | | | 0.07% | | | | | | 0.23% | | | | | | 0.15% | | |
監管資本比率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本與風險加權資產之比
|
| | | | 16.76% | | | | | | 18.55% | | | | | | 16.88% | | | | | | 17.40% | | | | | | 14.54% | | | | | | 14.99% | | | | | | 14.40% | | |
一級資本與風險加權資產的比例
|
| | | | 14.59% | | | | | | 15.79% | | | | | | 14.66% | | | | | | 14.55% | | | | | | 13.64% | | | | | | 14.17% | | | | | | 13.58% | | |
普通股1級(“CET1”)至風險加權資產
|
| | | | 13.36% | | | | | | 14.25% | | | | | | 13.37% | | | | | | 13.06% | | | | | | 12.15% | | | | | | 12.71% | | | | | | 12.09% | | |
一級資本與平均資產的比例
|
| | | | 10.05% | | | | | | 9.67% | | | | | | 9.84% | | | | | | 9.94% | | | | | | 10.38% | | | | | | 10.80% | | | | | | 9.94% | | |
| | |
As of and for
the six months ended June 30, |
| |
As of and for
the year ended December 31, 2021 |
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | ||||||
| | |
(千美元,每股數據除外)
|
| |||||||||||||||
選定的期末資產負債表數據: | | | | | | | | | | | | | | | | | | | |
可供出售的證券
|
| | | $ | 176,407 | | | | | $ | 132,828 | | | | | $ | 151,703 | | |
待售貸款
|
| | | | 2,648 | | | | | | 6,116 | | | | | | 2,840 | | |
Total loans, net
|
| | | | 615,834 | | | | | | 605,275 | | | | | | 621,637 | | |
貸款和租賃損失準備
|
| | | | 9,433 | | | | | | 10,815 | | | | | | 10,183 | | |
Total assets
|
| | | | 876,215 | | | | | | 877,624 | | | | | | 907,027 | | |
Total deposits
|
| | | | 737,945 | | | | | | 747,139 | | | | | | 780,014 | | |
Borrowings
|
| | | | 38,608 | | | | | | 28,848 | | | | | | 21,903 | | |
股東權益總額
|
| | | | 79,457 | | | | | | 80,990 | | | | | | 85,072 | | |
選定的期末損益表數據: | | | | | | | | | | | | | | | | | | | |
利息和股息收入合計
|
| | | | 14,397 | | | | | | 14,881 | | | | | | 29,772 | | |
利息支出總額
|
| | | | 840 | | | | | | 1,240 | | | | | | 2,115 | | |
淨利息收入
|
| | | | 13,558 | | | | | | 13,641 | | | | | | 27,657 | | |
貸款損失準備金
|
| | | | (750) | | | | | | 600 | | | | | | — | | |
計提貸款損失準備後的淨利息收入
|
| | | | 14,308 | | | | | | 13,041 | | | | | | 27,657 | | |
非利息收入總額
|
| | | | 7,987 | | | | | | 8,848 | | | | | | 16,668 | | |
非利息支出總額
|
| | | | 13,482 | | | | | | 14,354 | | | | | | 29,242 | | |
所得税前收入支出
|
| | | | 8,812 | | | | | | 7,535 | | | | | | 15,083 | | |
所得税費用
|
| | | | 2,279 | | | | | | 1,913 | | | | | | 3,852 | | |
Net income
|
| | | | 6,533 | | | | | | 5,622 | | | | | | 11,231 | | |
選定的共享和每股數據: | | | | | | | | | | | | | | | | | | | |
普通股每股收益
|
| | | $ | 2.30 | | | | | $ | 1.98 | | | | | $ | 3.95 | | |
每股賬面價值
|
| | | $ | 27.95 | | | | | $ | 28.47 | | | | | $ | 29.93 | | |
每股有形賬面價值
|
| | | $ | 25.67 | | | | | $ | 26.10 | | | | | $ | 27.60 | | |
加權平均已發行普通股
|
| | | | 2,842,789 | | | | | | 2,844,483 | | | | | | 2,843,645 | | |
期末流通股
|
| | | | 2,842,789 | | | | | | 2,844,483 | | | | | | 2,842,789 | | |
| | |
As of and for
the six months ended June 30, |
| |
As of and for
the year ended December 31, 2021 |
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | | | | | ||||||
| | |
(千美元,每股數據除外)
|
| |||||||||||||||
選定的性能比率: | | | | | | | | | | | | | | | | | | | |
平均資產回報率(1)
|
| | | | 1.47% | | | | | | 1.27% | | | | | | 1.25% | | |
平均普通股權益回報率(1)
|
| | | | 15.61% | | | | | | 14.56% | | | | | | 13.95% | | |
Net interest margin(1)(2)
|
| | | | 3.35% | | | | | | 3.38% | | | | | | 3.30% | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | |
不良貸款佔總貸款的比例
|
| | | | 0.71% | | | | | | 1.07% | | | | | | 0.78% | | |
淨貸款(回收)沖銷平均貸款
|
| | | | 0.00% | | | | | | -0.02% | | | | | | -0.01% | | |
貸款損失撥備佔貸款總額的比例
|
| | | | 1.51% | | | | | | 1.74% | | | | | | 1.61% | | |
| | |
June 30, 2022
|
| |||||||||||||||||||||||||||
| | |
HBT
|
| |
Town and
Country |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 160,031 | | | | | $ | 13,638 | | | | | $ | (38,000) | | | | |
|
A
|
| | | | $ | 135,669 | | |
可供出售的債務證券
|
| | | | 924,706 | | | | | | 176,407 | | | | | | (790) | | | | |
|
B
|
| | | | | 1,100,323 | | |
持有至到期的債務證券
|
| | | | 548,236 | | | | | | — | | | | | | — | | | | | | | | | | | | 548,236 | | |
Loans held for sale
|
| | | | 5,312 | | | | | | 2,648 | | | | | | — | | | | | | | | | | | | 7,960 | | |
貸款撥備前的貸款
losses |
| | | | 2,451,826 | | | | | | 625,267 | | | | | | (18,946) | | | | |
|
C
|
| | | | | 3,058,147 | | |
貸款損失準備
|
| | | | (24,734) | | | | | | (9,433) | | | | | | 9,433 | | | | |
|
D
|
| | | | | (24,734) | | |
貸款,扣除貸款撥備後的淨額
losses |
| | | | 2,427,092 | | | | | | 615,834 | | | | | | (9,513) | | | | | | | | | | | | 3,033,413 | | |
銀行擁有的人壽保險
|
| | | | 7,474 | | | | | | 15,951 | | | | | | — | | | | | | | | | | | | 23,425 | | |
銀行房舍和設備
|
| | | | 51,752 | | | | | | 19,803 | | | | | | (2,300) | | | | |
|
E
|
| | | | | 69,255 | | |
Foreclosed assets
|
| | | | 2,891 | | | | | | 450 | | | | | | — | | | | | | | | | | | | 3,341 | | |
Goodwill
|
| | | | 29,322 | | | | | | 6,318 | | | | | | 27,162 | | | | |
|
F
|
| | | | | 62,802 | | |
核心存款無形資產淨額
|
| | | | 1,453 | | | | | | 175 | | | | | | 6,045 | | | | |
|
G
|
| | | | | 7,673 | | |
抵押償還權
|
| | | | 10,089 | | | | | | 9,951 | | | | | | — | | | | | | | | | | | | 20,040 | | |
Other assets
|
| | | | 55,620 | | | | | | 15,040 | | | | | | 4,578 | | | | |
|
H
|
| | | | | 75,238 | | |
Total assets
|
| | | $ | 4,223,978 | | | | | $ | 876,215 | | | | | $ | (12,818) | | | | | | | | | | | $ | 5,087,375 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 1,028,790 | | | | | $ | 365,953 | | | | | $ | — | | | | | | | | | | | $ | 1,394,743 | | |
Interest-bearing
|
| | | | 2,673,196 | | | | | | 371,992 | | | | | | 100 | | | | |
|
I
|
| | | | | 3,045,288 | | |
Total deposits
|
| | | | 3,701,986 | | | | | | 737,945 | | | | | | 100 | | | | | | | | | | | | 4,440,031 | | |
根據回購協議出售的證券
|
| | | | 51,091 | | | | | | — | | | | | | — | | | | | | | | | | | | 51,091 | | |
Other borrowings
|
| | | | — | | | | | | 38,608 | | | | | | (171) | | | | |
|
J
|
| | | | | 38,437 | | |
Subordinated notes
|
| | | | 39,356 | | | | | | — | | | | | | — | | | | | | | | | | | | 39,356 | | |
次級債券
|
| | | | 37,747 | | | | | | 14,163 | | | | | | (1,656) | | | | |
|
K
|
| | | | | 50,254 | | |
Other liabilities
|
| | | | 19,989 | | | | | | 6,042 | | | | | | 13,539 | | | | |
|
L
|
| | | | | 39,570 | | |
Total liabilities
|
| | | | 3,850,169 | | | | | | 796,758 | | | | | | 11,812 | | | | | | | | | | | | 4,658,739 | | |
普通股股東權益
|
| | | | 373,809 | | | | | | 79,457 | | | | | | (24,630) | | | | |
|
M
|
| | | | | 428,636 | | |
總負債和股東權益
|
| | | $ | 4,223,978 | | | | | $ | 876,215 | | | | | $ | (12,818) | | | | | | | | | | | $ | 5,087,375 | | |
每股普通股賬面價值
|
| | | $ | 12.97 | | | | | $ | 27.95 | | | | | | | | | | | | | | | | | $ | 13.31 | | |
已發行普通股
|
| | | | 28,831,197 | | | | | | 2,842,789 | | | | | | 535,866 | | | | | | | | | | | | 32,209,852 | | |
| | |
Six Months Ended June 30, 2022
|
| |||||||||||||||||||||||||||
| | |
HBT
|
| |
Town and
Country |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Interest income
|
| | | $ | 69,092 | | | | | $ | 14,397 | | | | | $ | 2,643 | | | | |
|
N
|
| | | | $ | 86,132 | | |
Interest expense
|
| | | | 2,791 | | | | | | 839 | | | | | | 95 | | | | |
|
O
|
| | | | | 3,725 | | |
Net interest income
|
| | | | 66,301 | | | | | | 13,558 | | | | | | 2,548 | | | | | | | | | | | | 82,407 | | |
貸款損失準備金
|
| | | | (439) | | | | | | (750) | | | | | | — | | | | | | | | | | | | (1,189) | | |
扣除撥備後的淨利息收入
loan losses |
| | | | 66,740 | | | | | | 14,308 | | | | | | 2,548 | | | | | | | | | | | | 83,596 | | |
Noninterest income
|
| | | | 18,594 | | | | | | 7,986 | | | | | | — | | | | | | | | | | | | 26,580 | | |
Noninterest expense
|
| | | | 47,999 | | | | | | 13,482 | | | | | | 219 | | | | |
|
P
|
| | | | | 61,700 | | |
所得税前收入支出
|
| | | | 37,335 | | | | | | 8,812 | | | | | | 2,329 | | | | | | | | | | | | 48,476 | | |
Income tax expense
|
| | | | 9,646 | | | | | | 2,279 | | | | | | 659 | | | | |
|
Q
|
| | | | | 12,584 | | |
Net income
|
| | | $ | 27,689 | | | | | $ | 6,533 | | | | | $ | 1,670 | | | | | | | | | | | $ | 35,892 | | |
Earnings per share – Basic
|
| | | $ | 0.96 | | | | | $ | 2.30 | | | | | | | | | | | | | | | | | $ | 1.11 | | |
Earnings per share – Diluted
|
| | | $ | 0.95 | | | | | $ | 2.30 | | | | | | | | | | | | | | | | | $ | 1.11 | | |
加權平均流通股數量
basic earnings per share |
| | | | 28,938,634 | | | | | | 2,842,789 | | | | | | 535,866 | | | | | | | | | | | | 32,317,289 | | |
加權平均流通股數量
稀釋後每股收益 |
| | | | 28,987,322 | | | | | | 2,842,789 | | | | | | 535,866 | | | | | | | | | | | | 32,365,977 | | |
| | |
Year Ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
HBT
|
| |
Town and
Country |
| |
Pro Forma
Adjustments |
| |
Reference
|
| |
Pro Forma
Combined |
| |||||||||||||||
Interest income
|
| | | $ | 128,223 | | | | | $ | 29,772 | | | | | $ | 8,715 | | | | |
|
N
|
| | | | $ | 166,710 | | |
Interest expense
|
| | | | 5,820 | | | | | | 2,115 | | | | | | 206 | | | | |
|
O
|
| | | | | 8,141 | | |
Net interest income
|
| | | | 122,403 | | | | | | 27,657 | | | | | | 8,509 | | | | | | | | | | | | 158,569 | | |
貸款損失準備金
|
| | | | (8,077) | | | | | | — | | | | | | — | | | | | | | | | | | | (8,077) | | |
扣除撥備後的淨利息收入
loan losses |
| | | | 130,480 | | | | | | 27,657 | | | | | | 8,509 | | | | | | | | | | | | 166,646 | | |
Noninterest income
|
| | | | 37,328 | | | | | | 16,668 | | | | | | — | | | | | | | | | | | | 53,996 | | |
Noninterest expense
|
| | | | 91,246 | | | | | | 29,242 | | | | | | 450 | | | | |
|
P
|
| | | | | 120,938 | | |
所得税前收入支出
|
| | | | 76,562 | | | | | | 15,083 | | | | | | 8,059 | | | | | | | | | | | | 99,704 | | |
Income tax expense
|
| | | | 20,291 | | | | | | 3,852 | | | | | | 2,281 | | | | |
|
Q
|
| | | | | 26,424 | | |
Net income
|
| | | $ | 56,271 | | | | | $ | 11,231 | | | | | $ | 5,778 | | | | | | | | | | | $ | 73,280 | | |
Earnings per share – Basic
|
| | | $ | 2.02 | | | | | $ | 3.95 | | | | | | | | | | | | | | | | | $ | 2.35 | | |
Earnings per share – Diluted
|
| | | $ | 2.02 | | | | | $ | 3.95 | | | | | | | | | | | | | | | | | $ | 2.35 | | |
加權平均流通股數量
basic earnings per share |
| | | | 27,795,806 | | | | | | 2,843,645 | | | | | | 535,866 | | | | | | | | | | | | 31,175,317 | | |
加權平均流通股數量
稀釋後每股收益 |
| | | | 27,811,293 | | | | | | 2,843,645 | | | | | | 535,866 | | | | | | | | | | | | 31,190,804 | | |
| 採購價格分配 | | | | | | | |
|
Cash
|
| | | $ | 38,000 | | |
|
HBT普通股(根據2022年10月11日18.47美元的收盤價)
|
| | | | 62,404 | | |
|
Pro forma purchase price
|
| | | | 100,404 | | |
| Allocated to: | | | | | | | |
|
城鄉資產負債歷史賬面價值
|
| | | | 79,457 | | |
|
取消城鄉貸款損失撥備
|
| | | | 9,433 | | |
|
消除城鄉商譽
|
| | | | (6,318) | | |
|
消除城鄉核心存款無形資產
|
| | | | (175) | | |
|
城鄉支付的交易費用
|
| | | | (3,523) | | |
|
Fair value adjustments:
|
| | | | | | |
|
Debt securities
|
| | | | (790) | | |
|
Loans
|
| | | | (18,946) | | |
|
銀行房舍和設備
|
| | | | (2,300) | | |
|
核心存款無形資產
|
| | | | 6,220 | | |
|
Time deposits
|
| | | | (100) | | |
|
FHLB advances
|
| | | | 171 | | |
|
次級債券
|
| | | | 1,656 | | |
|
Deferred taxes
|
| | | | 2,139 | | |
|
初步形式商譽
|
| | | $ | 33,480 | | |
| | |
HBT
Historical |
| |
Town and Country
Historical |
| |
Pro Forma
Combined |
| |
Equivalent
Pro Forma Town and Country(1) |
| ||||||||||||
Book value per share | | | | | | | | | | | | | | | | | | | | | | | | | |
June 30, 2022
|
| | | $ | 12.97 | | | | | $ | 27.95 | | | | | $ | 13.31 | | | | | $ | 25.30 | | |
每股現金股息(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Six months ended June 30, 2022
|
| | | | 0.32 | | | | | | 0.28 | | | | | | 0.32 | | | | | | 0.61 | | |
Year ended December 31, 2021
|
| | | | 0.60 | | | | | | 0.44 | | | | | | 0.60 | | | | | | 1.14 | | |
Earnings per share – Basic | | | | | | | | | | | | | | | | | | | | | | | | | |
Six months ended June 30, 2022
|
| | | | 0.96 | | | | | | 2.30 | | | | | | 1.11 | | | | | | 2.11 | | |
Year ended December 31, 2021
|
| | | | 2.02 | | | | | | 3.95 | | | | | | 2.35 | | | | | | 4.47 | | |
Earnings per share – Diluted | | | | | | | | | | | | | | | | | | | | | | | | | |
Six months ended June 30, 2022
|
| | | | 0.95 | | | | | | 2.30 | | | | | | 1.11 | | | | | | 2.11 | | |
Year ended December 31, 2021
|
| | | | 2.02 | | | | | | 3.95 | | | | | | 2.35 | | | | | | 4.47 | | |
|
1895 Bancorp of Wisconsin, Inc.
First Capital, Inc. HMN Financial, Inc. IF Bancorp, Inc. Landmark Bancorp, Inc. Limestone Bancorp, Inc. |
| |
Middlefield Banc Corp.
Ohio Valley Banc Corp. 裏士滿互助銀行股份有限公司 SB Financial Group, Inc. United Bancorp, Inc. 聯合銀行股份有限公司 |
|
| | |
Town and
Country |
| |
Selected Companies
|
| ||||||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| ||||||||||||||||||
MRQ核心平均税前撥備前回報。Assets(1)
|
| | | | 1.70%(4) | | | | | | 1.14% | | | | | | 1.19% | | | | | | 0.99% | | | | | | 1.32% | | |
MRQ Core Return on Avg. Assets(2)
|
| | | | 1.33%(4) | | | | | | 0.90% | | | | | | 0.92% | | | | | | 0.77% | | | | | | 1.11% | | |
MRQ核心平均退貨。有形普通股權益(2)
|
| | | | 13.9%(4) | | | | | | 10.5% | | | | | | 11.7% | | | | | | 7.7% | | | | | | 13.7% | | |
MRQ Net Interest Margin
|
| | | | 3.47% | | | | | | 3.25% | | | | | | 3.31% | | | | | | 2.99% | | | | | | 3.51% | | |
MRQ Fee Income / Revenue Ratio(3)
|
| | | | 29.5% | | | | | | 19.8% | | | | | | 20.3% | | | | | | 15.7% | | | | | | 21.9% | | |
MRQ Efficiency Ratio
|
| | | | 66.3% | | | | | | 69.9% | | | | | | 68.8% | | | | | | 75.5% | | | | | | 63.2% | | |
| | |
Town and
Country |
| |
Selected Companies
|
| ||||||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| ||||||||||||||||||
有形普通股權益/有形資產
|
| | | | 8.39% | | | | | | 8.98% | | | | | | 8.57% | | | | | | 7.91% | | | | | | 9.99% | | |
Total Capital Ratio
|
| | | | 15.2% | | | | | | 15.8% | | | | | | 16.3% | | | | | | 14.5% | | | | | | 16.7% | | |
Loans / Deposits
|
| | | | 84.8% | | | | | | 76.5% | | | | | | 76.4% | | | | | | 68.4% | | | | | | 86.9% | | |
貸款損失準備金/總貸款
|
| | | | 1.50% | | | | | | 1.20% | | | | | | 1.27% | | | | | | 1.10% | | | | | | 1.42% | | |
不良資產/貸款和OREO
|
| | | | 0.44% | | | | | | 0.65% | | | | | | 0.63% | | | | | | 0.95% | | | | | | 0.34% | | |
淨沖銷/平均貸款
|
| | | | 0.00% | | | | | | 0.05% | | | | | | 0.02% | | | | | | 0.03% | | | | | | (0.00)% | | |
| | |
Town and
Country |
| |
Selected Companies
|
| |||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| |||||||||||||||
一年股價變動
|
| |
7.7%
|
| | | | (2.7)% | | | | | | (0.8)% | | | | | | (9.4)% | | | | | | 8.6% | | |
One-Year Total Return
|
| |
8.6%
|
| | | | (1.0)% | | | | | | 1.2% | | | | | | (9.2)% | | | | | | 10.4% | | |
年初至今股價變動
|
| |
2.9%
|
| | | | (9.0)% | | | | | | (8.3)% | | | | | | (14.2)% | | | | | | (0.8)% | | |
每股股價/有形賬面價值
Share |
| |
1.09x
|
| | | | 1.20x | | | | | | 1.23x | | | | | | 1.14x | | | | | | 1.31x | | |
Stock Price / LTM EPS
|
| |
6.5x / 7.8x(1)
|
| | | | 10.0x | | | | | | 9.9x | | | | | | 9.2x | | | | | | 10.6x | | |
Stock Price / 2022 Estimated EPS
|
| |
7.0x / 8.5x(1)
|
| | | | 10.3x | | | | | | 9.7x | | | | | | 9.6x | | | | | | 10.7x | | |
Stock Price / 2023 Estimated EPS
|
| |
8.0x
|
| | | | 9.2x | | | | | | 9.0x | | | | | | 8.5x | | | | | | 9.7x | | |
Dividend Yield
|
| |
2.0%
|
| | | | 2.5% | | | | | | 2.6% | | | | | | 1.6% | | | | | | 3.3% | | |
LTM Dividend Payout
|
| |
13.1%
|
| | | | 23.8% | | | | | | 25.4% | | | | | | 17.1% | | | | | | 32.6% | | |
|
富力金融公司
CBB Bancorp, Inc. 社區遺產金融公司 自由金融控股公司 HMN Financial, Inc. Landmark Bancorp, Inc. |
| |
太平洋金融公司
Pinnacle Bank 第一太平戴維斯金融公司 三縣金融集團股份有限公司 U & I Financial Corp. |
|
| | |
Town and
Country |
| |
Selected Companies
|
| ||||||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| ||||||||||||||||||
MRQ核心平均税前撥備前回報。Assets(1)
|
| | | | 1.70%(5) | | | | | | 1.40% | | | | | | 1.27% | | | | | | 1.10% | | | | | | 1.52% | | |
MRQ Core Return on Avg. Assets(2)
|
| | | | 1.33%(5) | | | | | | 1.03% | | | | | | 0.96% | | | | | | 0.75% | | | | | | 1.09% | | |
MRQ核心平均退貨。有形普通股權益(2)
|
| | | | 13.9%(5) | | | | | | 11.7% | | | | | | 11.4% | | | | | | 8.8% | | | | | | 14.9% | | |
MRQ Net Interest Margin
|
| | | | 3.47% | | | | | | 3.64% | | | | | | 3.64% | | | | | | 3.18% | | | | | | 4.00% | | |
MRQ Fee Income / Revenue Ratio(3)
|
| | | | 29.5% | | | | | | 20.0% | | | | | | 20.0% | | | | | | 16.7% | | | | | | 22.7% | | |
MRQ Efficiency Ratio
|
| | | | 66.3% | | | | | | 67.5% | | | | | | 68.1% | | | | | | 71.7% | | | | | | 64.7% | | |
MRQ淨服務費/收入(4)
|
| | | | 8.4% | | | | | | 1.2% | | | | | | 0.8% | | | | | | 1.5% | | | | | | 0.2% | | |
2021 Gain on Sale of Loans / Revenue
|
| | | | 18.1% | | | | | | 17.2% | | | | | | 17.3% | | | | | | 18.2% | | | | | | 15.9% | | |
| | |
Town and
Country |
| |
Selected Companies
|
| ||||||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| ||||||||||||||||||
有形普通股權益/有形資產
|
| | | | 8.39% | | | | | | 8.55% | | | | | | 8.25% | | | | | | 7.61% | | | | | | 8.72% | | |
Total Capital Ratio
|
| | | | 15.2% | | | | | | 14.8% | | | | | | 14.8% | | | | | | 13.6% | | | | | | 16.2% | | |
Loans / Deposits
|
| | | | 84.8% | | | | | | 77.2% | | | | | | 80.0% | | | | | | 68.2% | | | | | | 85.5% | | |
貸款損失準備金/總貸款
|
| | | | 1.50% | | | | | | 1.34% | | | | | | 1.23% | | | | | | 1.08% | | | | | | 1.38% | | |
不良資產/貸款和OREO
|
| | | | 0.44% | | | | | | 0.53% | | | | | | 0.49% | | | | | | 0.64% | | | | | | 0.30% | | |
淨沖銷/平均貸款
|
| | | | 0.00% | | | | | | (0.01)% | | | | | | (0.00)% | | | | | | 0.00% | | | | | | (0.02)% | | |
| | |
Town and
Country |
| |
Selected Companies
|
| |||||||||||||||||||||
| | |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| |||||||||||||||
一年股價變動
|
| |
7.7%
|
| | | | (1.0)% | | | | | | (1.7)% | | | | | | (6.5)% | | | | | | 1.1% | | |
One-Year Total Return
|
| |
8.6%
|
| | | | 0.4% | | | | | | (0.9)% | | | | | | (6.0)% | | | | | | 3.6% | | |
年初至今股價變動
|
| |
2.9%
|
| | | | (2.6)% | | | | | | (2.2)% | | | | | | (7.1)% | | | | | | (1.2)% | | |
每股股價/有形賬面價值
Share |
| |
1.09x
|
| | | | 1.05x | | | | | | 1.00x | | | | | | 0.99x | | | | | | 1.18x | | |
Stock Price / LTM EPS
|
| |
6.5x / 7.8x(1)
|
| | | | 9.5x | | | | | | 9.8x | | | | | | 6.9x | | | | | | 11.0x | | |
Dividend Yield
|
| |
2.0%
|
| | | | 1.9% | | | | | | 1.7% | | | | | | 0.4% | | | | | | 3.2% | | |
LTM Dividend Payout
|
| |
13.1%
|
| | | | 17.3% | | | | | | 11.3% | | | | | | 2.4% | | | | | | 22.7% | | |
|
Alerus金融公司
Bridgewater BancShares,Inc. Civista BancShares,Inc. 社區信託銀行股份有限公司 CrossFirst BankShares,Inc. Equity Bancshares, Inc. Farmers National Banc Corp. |
| |
第一金融公司
First Internet Bancorp Great Southern Bancorp,Inc. 獨立銀行公司 商業銀行公司 南密蘇裏州銀行股份有限公司 West Bancorporation,Inc. |
|
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HBT
|
| |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| |||||||||||||||
MRQ核心平均税前撥備前回報。Assets(1)
|
| | | | 1.82% | | | | | | 1.69% | | | | | | 1.69% | | | | | | 1.49% | | | | | | 1.90% | | |
MRQ Core Return on Avg. Assets(2)
|
| | | | 1.35% | | | | | | 1.29% | | | | | | 1.30% | | | | | | 1.10% | | | | | | 1.43% | | |
MRQ核心平均退貨。有形普通股權益(2)
|
| | | | 16.6% | | | | | | 16.1% | | | | | | 15.5% | | | | | | 13.5% | | | | | | 17.1% | | |
MRQ Net Interest Margin
|
| | | | 3.38% | | | | | | 3.29% | | | | | | 3.32% | | | | | | 3.03% | | | | | | 3.50% | | |
MRQ Fee Income / Revenue Ratio(3)
|
| | | | 20.3% | | | | | | 19.9% | | | | | | 18.7% | | | | | | 14.4% | | | | | | 22.4% | | |
MRQ Efficiency Ratio
|
| | | | 53.9% | | | | | | 55.8% | | | | | | 54.4% | | | | | | 62.8% | | | | | | 50.1% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HBT
|
| |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| |||||||||||||||
有形普通股權益/有形資產
|
| | | | 8.18% | | | | | | 8.02% | | | | | | 7.71% | | | | | | 7.36% | | | | | | 8.95% | | |
Total Capital Ratio
|
| | | | 16.8% | | | | | | 15.0% | | | | | | 14.0% | | | | | | 13.6% | | | | | | 16.7% | | |
Loans / Deposits
|
| | | | 66.2% | | | | | | 85.1% | | | | | | 87.3% | | | | | | 75.3% | | | | | | 96.5% | | |
貸款損失準備金/總貸款
|
| | | | 1.01% | | | | | | 1.27% | | | | | | 1.28% | | | | | | 1.16% | | | | | | 1.42% | | |
不良資產/貸款和OREO
|
| | | | 0.39% | | | | | | 0.61% | | | | | | 0.41% | | | | | | 0.82% | | | | | | 0.19% | | |
淨沖銷/平均貸款
|
| | | | (0.01)% | | | | | | 0.02% | | | | | | 0.01% | | | | | | 0.03% | | | | | | (0.00)% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
HBT
|
| |
Average
|
| |
Median
|
| |
25th Percentile
|
| |
75th Percentile
|
| |||||||||||||||
一年股價變動
|
| | | | 19.2% | | | | | | 7.0% | | | | | | 6.5% | | | | | | (3.4)% | | | | | | 17.4% | | |
One-Year Total Return
|
| | | | 23.3% | | | | | | 9.4% | | | | | | 8.6% | | | | | | (1.1)% | | | | | | 18.8% | | |
年初至今股價變動
|
| | | | 0.2% | | | | | | (6.3)% | | | | | | (6.7)% | | | | | | (14.9)% | | | | | | 3.0% | | |
股價/每股有形賬面價值
|
| | | | 1.58x | | | | | | 1.55x | | | | | | 1.49x | | | | | | 1.42x | | | | | | 1.66x | | |
股價/LTM預估每股收益
|
| | | | 9.7x | | | | | | 9.7x | | | | | | 9.7x | | | | | | 8.7x | | | | | | 10.3x | | |
Stock Price / 2022 Estimated EPS
|
| | | | 9.4x | | | | | | 9.6x | | | | | | 9.5x | | | | | | 8.9x | | | | | | 10.4x | | |
Stock Price / 2023 Estimated EPS
|
| | | | 9.1x | | | | | | 9.1x | | | | | | 9.3x | | | | | | 8.4x | | | | | | 9.8x | | |
Dividend Yield
|
| | | | 3.4% | | | | | | 2.4% | | | | | | 2.6% | | | | | | 1.1% | | | | | | 3.8% | | |
LTM Dividend Payout
|
| | | | 33.2% | | | | | | 22.7% | | | | | | 25.5% | | | | | | 11.3% | | | | | | 33.0% | | |
Acquiror
|
| |
Acquired Company
|
|
Bank First Corporation
Middlefield Banc Corp. Bank First Corporation Civista BancShares,Inc. Arbor Bancorp, Inc. First Mid BancShares,Inc. Finward Bancorp Farmers National Banc Corp. Equity Bancshares, Inc. 農民和商人Bancorp,Inc. 第一商貿公司 First Mid BancShares,Inc. |
| |
Hometown Bancorp, Ltd.
Liberty BancShares,Inc.(俄亥俄州阿達市) 丹麥銀行股份有限公司 Comunibanc Corp. FNBH Bancorp Inc. Delta BancShares公司 Royal Financial, Inc. Cortland Bancorp 美國國家銀行股份有限公司 永久聯邦儲蓄銀行 Cummins-American Corp. LINCO Bancshares, Inc. |
|
| | | | | |
所選交易記錄
|
| |||||||||||||||||||||
| | |
HBT /
城鎮與鄉村 |
| |
25th Percentile
|
| |
Median
|
| |
Average
|
| |
75th Percentile
|
| ||||||||||||
Price / Tangible Book Value
|
| |
1.39x
|
| | | | 1.13x | | | | | | 1.36x | | | | | | 1.42x | | | | | | 1.59x | | |
Core Deposit Premium
|
| |
4.2%
|
| | | | 2.1% | | | | | | 6.9% | | | | | | 6.2% | | | | | | 8.7% | | |
Price / LTM EPS
|
| |
8.3x / 10.0x(1)
|
| | | | 13.9x | | | | | | 17.5x | | | | | | 17.7x | | | | | | 21.3x | | |
One-Day Market Premium
|
| |
27.4%
|
| | | | 8.6% | | | | | | 38.7% | | | | | | 30.6% | | | | | | 48.4% | | |
| | |
HBT
as a % of Total |
| |
Town and
Country as a % of Total |
| ||||||
Pro Forma Ownership | | | | | | | | | | | | | |
基於總股票對價的所有權
|
| | | | 89.5% | | | | | | 10.5% | | |
假設100%股票對價為1.9010倍的説明性所有權
|
| | | | 84.2% | | | | | | 15.8% | | |
Balance Sheet | | | | | | | | | | | | | |
Assets
|
| | | | 82.8% | | | | | | 17.2% | | |
為投資持有的總貸款
|
| | | | 79.7% | | | | | | 20.3% | | |
Deposits
|
| | | | 83.4% | | | | | | 16.6% | | |
Tangible Common Equity
|
| | | | 82.5% | | | | | | 17.5% | | |
Income Statement | | | | | | | | | | | | | |
2022 Estimated Net Income
|
| | | | 83.5% | | | | | | 16.5% | | |
2022 Estimated Net Income (Adjusted)(1)
|
| | | | 85.9% | | | | | | 14.1% | | |
2023 Estimated Net Income
|
| | | | 85.6% | | | | | | 14.4% | | |
市場信息 | | | | | | | | | | | | | |
交易前市值
|
| | | | 87.2% | | | | | | 12.8% | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||
| | |
YTD Average
Balance |
| |
Interest and
Dividends |
| |
Yield/Cost
|
| |
YTD Average
Balance |
| |
Interest and
Dividends |
| |
Yield/Cost
|
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earning assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券
|
| | | $ | 182,020 | | | | | $ | 1,913 | | | | | | 2.12% | | | | | $ | 124,419 | | | | | $ | 1,362 | | | | | | 2.21% | | |
Interest bearing deposits
|
| | | | 17,342 | | | | | | 47 | | | | | | 0.55% | | | | | | 52,045 | | | | | | 45 | | | | | | 0.18% | | |
Gross Loans(1)
|
| | | | 617,680 | | | | | | 12,437 | | | | | | 4.06% | | | | | | 636,515 | | | | | | 13,474 | | | | | | 4.27% | | |
生息資產總額
|
| | | $ | 817,042 | | | | | $ | 14,397 | | | | | | 3.52% | | | | | $ | 812,979 | | | | | $ | 14,881 | | | | | | 3.66% | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits
|
| | | $ | 544,019 | | | | | $ | 368 | | | | | | 0.14% | | | | | $ | 532,041 | | | | | $ | 567 | | | | | | 0.21% | | |
Borrowed funds
|
| | | | 40,004 | | | | | | 472 | | | | | | 2.38% | | | | | | 62,390 | | | | | | 673 | | | | | | 2.18% | | |
有息負債總額
|
| | | $ | 584,023 | | | | | $ | 840 | | | | | | 0.29% | | | | | $ | 594,431 | | | | | $ | 1,240 | | | | | | 0.42% | | |
淨利息收入/利差(2)
|
| | | | | | | | | $ | 13,558 | | | | | | 3.24% | | | | | | | | | | | $ | 13,641 | | | | | | 3.24% | | |
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 3.35% | | | | | | | | | | | | | | | | | | 3.38% | | |
生息資產與計息負債之比
|
| | | | | | | | | | | | | | | | 139.90% | | | | | | | | | | | | | | | | | | 136.77% | | |
| | |
Six Months Ended June 30, 2022
|
| |||||||||||||||
| | |
Volume
|
| |
Due to Rate
|
| |
Net
|
| |||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | |
可供出售的證券
|
| | | $ | 635 | | | | | $ | (101) | | | | | $ | 551 | | |
Other investments
|
| | | | (31) | | | | | | 33 | | | | | | 2 | | |
Gross loans receivable
|
| | | | (402) | | | | | | (636) | | | | | | (1,038) | | |
生息資產總額
|
| | | $ | 203 | | | | | $ | (704) | | | | | $ | (484) | | |
計息負債: | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits
|
| | | $ | 13 | | | | | | (212) | | | | | $ | (199) | | |
Borrowed funds
|
| | | | (244) | | | | | | 42 | | | | | | (202) | | |
有息負債總額
|
| | | $ | (231) | | | | | $ | (170) | | | | | $ | (401) | | |
淨利息收入變化
|
| | | $ | 434 | | | | | $ | (534) | | | | | $ | (84) | | |
| | |
Six Months Ended June 30,
|
| |
$ Increase
(Decrease) |
| |
% Increase
(Decrease) |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
Noninterest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Fiduciary activities
|
| | | $ | 442 | | | | | $ | 473 | | | | | $ | (31) | | | | | | -6.57% | | |
Customer service fees
|
| | | | 748 | | | | | | 623 | | | | | | 125 | | | | | | 19.98% | | |
其他服務費和手續費
|
| | | | 1,278 | | | | | | 1,201 | | | | | | 76 | | | | | | 6.36% | | |
抵押銀行業務收入,淨額
|
| | | | 5,290 | | | | | | 6,261 | | | | | | (972) | | | | | | -15.52% | | |
Other
|
| | | | 230 | | | | | | 290 | | | | | | (60) | | | | | | -20.58% | | |
非利息收入總額
|
| | | $ | 7,987 | | | | | $ | 8,848 | | | | | $ | (861) | | | | | | -9.73% | | |
| | |
Six Months Ended June 30,
|
| |
$ Increase
(Decrease) |
| |
% Increase
(Decrease) |
| |||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | |
工資和員工福利
|
| | | $ | 8,485 | | | | | $ | 8,998 | | | | | $ | (513) | | | | | | -5.70% | | |
Net occupancy expense
|
| | | | 686 | | | | | | 794 | | | | | | (108) | | | | | | -13.64% | | |
Equipment expense
|
| | | | 395 | | | | | | 434 | | | | | | (38) | | | | | | -8.85% | | |
Other
|
| | | | 3,916 | | | | | | 4,129 | | | | | | (213) | | | | | | -5.15% | | |
非利息支出總額
|
| | | $ | 13,482 | | | | | $ | 14,354 | | | | | $ | (872) | | | | | | -6.08% | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Fair Value
|
| |
Percentage of
Total |
| |
Fair Value
|
| |
Percentage
of Total |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
可出售證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 52,859 | | | | | | 29.96% | | | | | $ | 25,722 | | | | | | 16.96% | | |
抵押貸款支持證券
|
| | | | 78,911 | | | | | | 44.73% | | | | | | 77,468 | | | | | | 51.07% | | |
國家和政治分支機構
|
| | | | 39,331 | | | | | | 22.30% | | | | | | 43,230 | | | | | | 28.49% | | |
信託優先證券
|
| | | | 5,306 | | | | | | 3.01% | | | | | | 5,283 | | | | | | 3.48% | | |
可供出售的證券合計
|
| | | $ | 176,407 | | | | | | 100.00% | | | | | $ | 151,703 | | | | | | 100.00% | | |
| | |
June 30, 2022
|
| |||||||||||||||||||||||||||
| | |
1 Year
Or Less |
| |
1 – 5
Years |
| |
5 – 10
Years |
| |
After 10
Years |
| |
Total
|
| |||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
可出售證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 1,692 | | | | | $ | 46,235 | | | | | $ | 4,931 | | | | | $ | — | | | | | $ | 52,858 | | |
抵押貸款支持證券
|
| | | | 66 | | | | | | 8,071 | | | | | | 5,216 | | | | | | 65,558 | | | | | | 78,911 | | |
國家和政治分支機構
|
| | | | 432 | | | | | | 8,799 | | | | | | 7,271 | | | | | | 22,830 | | | | | | 39,332 | | |
信託優先證券
|
| | | | — | | | | | | — | | | | | | 84 | | | | | | 5,222 | | | | | | 5,306 | | |
Total
|
| | | $ | 2,190 | | | | | $ | 63,105 | | | | | $ | 17,502 | | | | | $ | 93,610 | | | | | $ | 176,407 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Total |
| |
Amount
|
| |
Percentage of
Total |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
1 – 4 family(1)
|
| | | $ | 140,958 | | | | | | 22.54% | | | | | $ | 140,015 | | | | | | 22.15% | | |
Commercial real estate
|
| | | | 342,546 | | | | | | 54.78% | | | | | | 345,850 | | | | | | 54.72% | | |
建設和土地開發
|
| | | | 40,485 | | | | | | 6.47% | | | | | | 41,297 | | | | | | 6.53% | | |
Farm Loans
|
| | | | 8,631 | | | | | | 1.38% | | | | | | 9,002 | | | | | | 1.42% | | |
商業和工業貸款
|
| | | | 82,070 | | | | | | 13.13% | | | | | | 85,603 | | | | | | 13.54% | | |
Ag production loans
|
| | | | 7,858 | | | | | | 1.26% | | | | | | 7,680 | | | | | | 1.22% | | |
Consumer loans
|
| | | | 2,729 | | | | | | 0.44% | | | | | | 2,632 | | | | | | 0.42% | | |
Total Loans
|
| | | | 625,277 | | | | | | 100.00% | | | | | | 632,079 | | | | | | 100.00% | | |
Less | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備
|
| | | | 9,433 | | | | | | | | | | | | 10,183 | | | | | | | | |
Deferred loan fees
|
| | | | 11 | | | | | | | | | | | | 259 | | | | | | | | |
Total loans, net
|
| | | $ | 615,833 | | | | | | | | | | | $ | 621,637 | | | | | | | | |
| | |
June 30, 2022
(Dollars in Thousands) |
| |||
3 months or less
|
| | | $ | 82,040 | | |
Over 3 months to 12 months
|
| | | | 32,164 | | |
Over 1 year to 3 years
|
| | | | 125,397 | | |
Over 3 years to 5 years
|
| | | | 133,639 | | |
Over 5 years to 15 years
|
| | | | 202,552 | | |
Over 15 years
|
| | | | 49,485 | | |
Total | | | | $ | 625,277 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
ALL Balance
|
| |
%
|
| |
Recorded
Investment |
| |
ALL Balance
|
| |
%
|
| ||||||||||||||||||
Nonimpaired loans
|
| | | $ | 618,322 | | | | | $ | 9,399 | | | | | | 1.52% | | | | | $ | 624,646 | | | | | $ | 10,142 | | | | | | 1.62% | | |
Impaired loans
|
| | | | 6,955 | | | | | | 34 | | | | | | 0.49% | | | | | | 7,433 | | | | | | 41 | | | | | | 0.55% | | |
Total Loans
|
| | | $ | 625,277 | | | | | $ | 9,433 | | | | | | 1.51% | | | | | $ | 632,079 | | | | | $ | 10,183 | | | | | | 1.61% | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Allowance to Total Allowance |
| |
Loan
Category to Total Loans |
| |
Amount
|
| |
Percentage of
Allowance to Total Allowance |
| |
Loan
Category to Total Loans |
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
建設和土地開發
|
| | | $ | 411 | | | | | | 4.36% | | | | | | 6.48% | | | | | $ | 518 | | | | | | 5.09% | | | | | | 6.53% | | |
Farm Loans
|
| | | | 32 | | | | | | 0.34% | | | | | | 1.38% | | | | | | 30 | | | | | | 0.30% | | | | | | 1.42% | | |
1 – 4 family
|
| | | | 2,284 | | | | | | 24.21% | | | | | | 22.54% | | | | | | 2,882 | | | | | | 28.30% | | | | | | 22.15% | | |
Multifamily
|
| | | | 800 | | | | | | 8.48% | | | | | | 14.37% | | | | | | 890 | | | | | | 8.74% | | | | | | 14.14% | | |
Commercial real estate
|
| | | | 4,100 | | | | | | 43.47% | | | | | | 40.41% | | | | | | 4,135 | | | | | | 40.61% | | | | | | 40.58% | | |
Ag production
|
| | | | 54 | | | | | | 0.57% | | | | | | 1.26% | | | | | | 110 | | | | | | 1.08% | | | | | | 1.22% | | |
Consumer loans
|
| | | | 33 | | | | | | 0.35% | | | | | | 0.38% | | | | | | 33 | | | | | | 0.32% | | | | | | 0.40% | | |
商業和工業貸款
|
| | | | 631 | | | | | | 6.69% | | | | | | 13.18% | | | | | | 660 | | | | | | 6.48% | | | | | | 13.56% | | |
Unallocated
|
| | | | 1,088 | | | | | | 11.53% | | | | | | — | | | | | | 925 | | | | | | 9.08% | | | | | | — | | |
Total loans
|
| | | $ | 9,433 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 10,183 | | | | | | 100.00% | | | | | | 100.00% | | |
| | |
Six months ended
|
| |||||||||
| | |
June 30, 2022
|
| |
June 30, 2021
|
| ||||||
| | |
(Dollars in Thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 10,183 | | | | | $ | 10,115 | | |
Provision for loan loss
|
| | | | (750) | | | | | | 600 | | |
Loans charged-off | | | | | | | | | | | | | |
1 – 4 family
|
| | | | (47) | | | | | | (19) | | |
Commercial real estate
|
| | | | — | | | | | | (6) | | |
Consumer loans
|
| | | | (6) | | | | | | (7) | | |
Other loans
|
| | | | (47) | | | | | | (26) | | |
商業和工業貸款
|
| | | | — | | | | | | (21) | | |
Total loan charge-offs
|
| | | | (100) | | | | | | (79) | | |
Recoveries | | | | | | | | | | | | | |
建設和土地開發
|
| | | | 6 | | | | | | 6 | | |
Farm Loans
|
| | | | 3 | | | | | | 7 | | |
1 – 4 family
|
| | | | 2 | | | | | | 107 | | |
Consumer loans
|
| | | | 4 | | | | | | 8 | | |
Other loans
|
| | | | 32 | | | | | | 44 | | |
商業和工業貸款
|
| | | | 53 | | | | | | 7 | | |
Total loan recoveries
|
| | | | 100 | | | | | | 179 | | |
收回淨貸款(已註銷)
|
| | | | — | | | | | | 100 | | |
Ending Balance
|
| | | $ | 9,433 | | | | | $ | 10,815 | | |
淨貸款(回收)沖銷平均貸款
|
| | | | 0.00% | | | | | | -0.02% | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Dollars in Thousands)
|
| |||||||||
不良資產 | | | | | | | | | | | | | |
Nonaccrual
|
| | | $ | 1,959 | | | | | $ | 2,052 | | |
逾期90天或更長時間,仍在累計
|
| | | | 2,460 | | | | | | 2,885 | | |
不良貸款總額
|
| | | | 4,419 | | | | | | 4,937 | | |
Foreclosed assets
|
| | | | 450 | | | | | | 545 | | |
不良資產總額
|
| | | | 4,869 | | | | | | 5,482 | | |
貸款損失準備
|
| | | | 9,433 | | | | | | 10,183 | | |
未計提貸款損失準備的貸款
|
| | | | 625,277 | | | | | | 632,079 | | |
信用質量比率 | | | | | | | | | | | | | |
貸款損失準備,未計提貸款損失準備
|
| | | | 1.51% | | | | | | 1.61% | | |
為非權責發生制貸款計提貸款損失準備
|
| | | | 481.52% | | | | | | 496.25% | | |
不良貸款損失撥備
|
| | | | 213.46% | | | | | | 206.26% | | |
未計提貸款損失準備前的非應計項目貸款
|
| | | | 0.31% | | | | | | 0.32% | | |
未計提貸款損失準備前的不良貸款到貸款
|
| | | | 0.71% | | | | | | 0.78% | | |
不良資產佔總資產的比例
|
| | | | 0.56% | | | | | | 0.60% | | |
| | |
Total Troubled
Debt Restructuring |
| |
問題債務重組
按照 執行 modified terms |
| ||||||||||||
June 30, 2022:
|
| |
Accruing
|
| |
Nonaccrual
|
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 251 | | | | | $ | 240 | | | | | $ | 11 | | |
Commercial
|
| | | | 144 | | | | | | 144 | | | | | | — | | |
Total
|
| | | $ | 395 | | | | | $ | 384 | | | | | $ | 11 | | |
| | |
Total Troubled
Debt Restructuring |
| |
問題債務重組
按照 執行 modified terms |
| ||||||||||||
December 31, 2021:
|
| |
Accruing
|
| |
Nonaccrual
|
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 262 | | | | | $ | 251 | | | | | $ | 11 | | |
Commercial
|
| | | | 152 | | | | | | 152 | | | | | | — | | |
Total
|
| | | $ | 414 | | | | | $ | 403 | | | | | $ | 11 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
| | |
(Dollars in Thousands)
|
| |||||||||
Non time deposits
|
| | | $ | 640,276 | | | | | $ | 688,091 | | |
Time deposits
|
| | | $ | 97,669 | | | | | | 91,923 | | |
Total deposits
|
| | | $ | 737,945 | | | | | $ | 780,014 | | |
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Total |
| |
Amount
|
| |
Percentage of
Total |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
Noninterest-bearing
|
| | | $ | 214,814 | | | | | | 29.11% | | | | | $ | 214,324 | | | | | | 27.48% | | |
Interest bearing
|
| | | | 425,462 | | | | | | 57.65% | | | | | | 473,767 | | | | | | 60.74% | | |
Time deposits
|
| | | | 97,669 | | | | | | 13.24% | | | | | | 91,923 | | | | | | 11.78% | | |
Total deposits
|
| | | $ | 737,945 | | | | | | 100.00% | | | | | $ | 780,014 | | | | | | 100.00% | | |
| | |
Balance
$250,000 and greater (Dollars in thousands) |
| |||
3 months or less
|
| | | $ | 4,265 | | |
Over 3 months to 12 months
|
| | | | 4,591 | | |
Over 1 year to 3 years
|
| | | | 837 | | |
Over 3 years
|
| | | | 500 | | |
Total | | | | $ | 10,193 | | |
| | |
Actual
|
| |
Minimum Required for
資本充足率目標 |
| |
Excess
Amount |
| |||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| | | | | | | ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
As of June 30, 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一級資本與平均資產的比例
|
| | | $ | 95,208 | | | | | | 10.8% | | | | | $ | 34,730 | | | | | | 4.0% | | | | | $ | 60,478 | | |
一級資本與風險加權資產的比例
|
| | | | 95,208 | | | | | | 13.6% | | | | | | 41,991 | | | | | | 6.0% | | | | | | 53,217 | | |
總資本與風險加權資產之比
|
| | | | 103,956 | | | | | | 14.9% | | | | | | 55,988 | | | | | | 8.0% | | | | | | 47,968 | | |
普通股1級至風險加權資產
|
| | | | 95,208 | | | | | | 13.6% | | | | | | 31,209 | | | | | | 4.5% | | | | | | 63,999 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
一級資本與平均資產的比例
|
| | | $ | 90,418 | | | | | | 10.0% | | | | | $ | 36,046 | | | | | | 4.0% | | | | | $ | 54,372 | | |
一級資本與風險加權資產的比例
|
| | | | 90,418 | | | | | | 13.4% | | | | | | 40,487 | | | | | | 6.0% | | | | | | 49,931 | | |
總資本與風險加權資產之比
|
| | | | 98,853 | | | | | | 14.7% | | | | | | 53,983 | | | | | | 8.0% | | | | | | 44,870 | | |
普通股1級至風險加權資產
|
| | | | 90,418 | | | | | | 13.4% | | | | | | 30,081 | | | | | | 4.5% | | | | | | 60,337 | | |
| | |
HBT
|
| |
Town and Country
|
|
法定股本
|
| | HBT的證書規定,HBT的法定股本由150,000,000股組成,其中125,000,000股為普通股,25,000,000股為優先股。 | | | 《城鄉合同證》規定,城鄉法定股本為600萬股,其中普通股500萬股,優先股100萬股。 | |
董事會規模
|
| |
HBT的證書規定,HBT的董事會由HBT的章程決定。
HBT的章程規定,HBT董事會最初由八名董事組成,之後由董事會決議決定。HBT董事會目前有九名董事。
|
| | 《城鄉規章制度》規定,城鄉董事會至少由五名但不超過二十五名董事組成。城鄉委員會目前有七名董事。 | |
Classes of Directors
|
| | HBT的章程規定,HBT的董事會由一類董事組成,每年選舉一次。 | | | 《城鄉規章制度》規定,城鄉董事會由一級董事組成,每年選舉一次。 | |
Removal of Directors
|
| | 根據HBT的章程,任何HBT董事都可以通過當時有權在董事選舉中投票的至少多數股份的持有者的贊成票,在有理由或無理由的情況下被移除。 | | | 根據《城鎮和鄉村公司章程》,任何城鎮和鄉村董事可由當時有權在董事選舉中投票的至少多數股份的持有者投贊成票,在有理由或無理由的情況下被移除。 | |
填補董事會空缺
|
| | 根據HBT的章程,HBT董事會中出現的任何空缺均可由其餘董事的多數票填補,儘管不足法定人數。 | | | 根據城鄉董事會的章程,董事會中出現的任何空缺均可由其餘董事的多數票(儘管不足法定人數)或由唯一剩餘的董事填補。 | |
股東提名董事候選人
|
| | HBT的章程規定,任何提名董事候選人蔘選的股東必須(I)在發出提名通知時和在年會上都是登記在冊的股東,(Ii)有權在年會和 | | | 城鎮和鄉村的證書和章程沒有明確規定股東在提名城鎮和鄉村董事會成員時必須遵循的具體程序。然而,《城鄉規章制度》規定,股東提案必須遵守某些慣例通知 | |
| | |
HBT
|
| |
Town and Country
|
|
| | | (Iii)遵守某些習慣通知程序。 | | |
程序,包括不遲於年度股東大會召開前7天但不遲於10天向祕書遞交關於此項提議目的的通知。
此外,任何人在年滿70歲後都沒有資格參加選舉、連任、任命或重新任命為董事會成員,除非該人在2000年10月25日擔任董事,在這種情況下,該人在年滿75歲之前都有資格參加選舉、連任、任命或連任。
|
|
召開股東特別大會
|
| | HBT的證書規定,股東特別會議只能由HBT董事長或HBT董事會多數成員以贊成票通過的書面決議召開。 | | | 城鄉章程規定,(I)總裁或(Ii)總裁或祕書應書面要求或經董事過半數表決,或(Iii)總裁或祕書應持有已發行股本多數且有權投票的登記在冊股東的書面要求,可隨時召開股東特別會議。 | |
股東提案
|
| | HBT的章程規定,股東提案必須遵守某些慣例通知程序,包括不遲於上一年股東年會一週年前九十(90)天至不超過一百二十(120)天交付。 | | | 城市和國家的章程規定,股東提案必須遵守某些習慣通知程序,包括不遲於股東年會召開前7天且不超過10天向祕書遞交關於該提案目的的通知。 | |
股東大會通知
|
| | HBT的章程規定,HBT必須在任何股東大會之前10至60天通知股東會議的地點、日期和時間,如果是特別會議,則通知召開會議的一個或多個目的。 | | | 城鎮和鄉村的章程規定,城鎮和鄉村必須在任何股東大會之前10至60天通知股東會議的地點、日期和時間,如果是特別會議,則通知召開會議的一個或多個目的。 | |
董事和高級管理人員的賠償
|
| | HBT的證書和章程規定,HBT將在特拉華州法律允許的最大範圍內,對作為HBT或其他企業的董事、高管、員工或代理而應HBT要求提供服務的每個人進行賠償。 | | | 城鄉公司的證書規定,對於董事公司違反受託責任的行為,董事公司及其股東不承擔任何個人責任;但董事應在 規定的範圍內承擔責任。 | |
| | |
HBT
|
| |
Town and Country
|
|
| | | | | |
(Br)特拉華州法律:(I)違反董事的忠實義務;(Ii)不誠實信用的行為或不作為,或涉及故意不當行為或明知違法;(Iii)根據《董事條例》第174條;以及(Iv)董事從中獲得不正當個人利益的任何交易。
城鄉公司的章程進一步規定,任何曾經或現在是城鎮和國家的董事的一方或被威脅成為任何受到威脅、待決或競爭的訴訟、訴訟或法律程序的一方的人,無論是民事、刑事、行政還是調查(由城鄉公司或根據城鄉公司的權利提起的訴訟除外),只要是或曾經是城鄉公司的董事人員,或者是或曾經是城鄉公司的董事人員或作為另一公司、合夥企業的高管、僱員或代理人服務於董事的人員,合資企業、信託或其他企業,如果該人真誠行事,並以其合理地相信符合或不反對城市和國家的最佳利益的方式行事,並且就任何刑事訴訟或法律程序而言,沒有合理理由相信其行為是非法的。
城鄉公司章程還規定,任何曾經或曾經是城鄉公司的董事人員,或現在或曾經是城鄉公司要求的董事人員,或作為另一公司、合夥企業、合資企業、信託或其他企業的董事的高管、僱員或代理人,而成為或可能成為由城鄉公司或憑其權利受到威脅、待決或完成的訴訟或訴訟的一方,以獲得有利於其的判決的人,應城鄉公司的章程予以賠償。如果該人真誠行事,並以其有理由相信是
的方式行事
|
|
| | |
HBT
|
| |
Town and Country
|
|
| | | | | |
符合或不反對城市和國家的最大利益,但不得就該人被判決對城市和國家負有法律責任的任何申索、問題或事項作出賠償,除非且僅限於特拉華州衡平法院或提起該訴訟或訴訟的法院應申請作出的裁定,即儘管已裁定責任,但考慮到案件的所有情況,該人公平和合理地有權獲得賠償,以支付特拉華州衡平法院或其他法院認為適當的費用。
城鄉規章制度還規定,城鄉可以在特拉華州法律允許的範圍內,對城鄉的僱員或代理人進行賠償,其範圍和效力與給予董事和高級管理人員的賠償保護相同。
|
|
《公司註冊證書》和《章程》修訂
|
| | HBT的證書可由當時有權投票的至少多數股份的持有人投贊成票來修改;但普通股持有人無權就更改、修改或改變任何優先股的權力或權利的任何修改或更改投票,如果該股票的持有人有權投票。HBT的章程規定,HBT的章程可被更改、修訂或廢除,新的章程可由HBT董事會通過,或當時有權投票的至少多數股份的持有人投贊成票。 | | |
根據DGCL的規定,有權投票的已發行普通股的大多數需要投贊成票才能更改、修改或廢除城鄉證書的大部分條款。
城鄉規章制度規定,城鄉規章制度可被修訂、更改或廢除,新的規章制度可由城鎮及鄉村董事會或當時有權投票的至少多數股份持有人的贊成票通過,但須符合城鎮及鄉村的證書和DGCL的條款。
|
|
論壇選擇條款
|
| | HBT的章程規定在特拉華州設立獨家論壇,除非HBT以書面形式同意選擇替代論壇。 | | | 城市和鄉村在其證書或章程中沒有論壇選擇條款。 | |
Name of Beneficial Owner
|
| |
Position
|
| |
Shares of Town and
Country common stock beneficially owned |
| |
Percent of Town and
Country common stock |
| ||||||
David E. Kirschner(1)
|
| | Executive Chairman | | | | | 1,515,891 | | | | | | 53.32% | | |
Micah R. Bartlett(2)
|
| |
董事首席執行官總裁
|
| | | | 129,917 | | | | | | 4.57% | | |
Louis H. Dixon(3)
|
| | Director | | | | | 73,350 | | | | | | 2.58% | | |
Grant Franklin(4)
|
| | 行政領導力 | | | | | 12,955 | | | | | | * | | |
Wendy Kernan(5)
|
| | 行政領導力 | | | | | 3,460 | | | | | | * | | |
Shelly Dowell(6)
|
| | 行政領導力 | | | | | 3,588 | | | | | | * | | |
Jennifer M. Wagner
|
| | Director | | | | | 1,175 | | | | | | * | | |
Cass R. Wolfenberger(7)
|
| | 行政領導力 | | | | | 1,228 | | | | | | * | | |
Donald H. Evans(8)
|
| | Director | | | | | 180,500 | | | | | | 6.35% | | |
Scott E. Garwood
|
| | Director | | | | | 100 | | | | | | * | | |
Marc Perry
|
| | Director | | | | | 0 | | | | | | * | | |
所有董事和高管
as a group (11 in number) |
| | | | | | | 1,922,164 | | | | | | 67.62% | | |
|
城鄉金融公司及其子公司 - 截至2022年6月30日和2021年6月30日的六個月未經審計的合併財務報表
|
| | | | | | |
|
截至2022年6月30日的未經審計的合併資產負債表
|
| | | | F-2 | | |
|
截至2022年6月30日和2021年6月30日的六個月未經審計的綜合收益表
|
| | | | F-3 | | |
|
截至2022年6月30日和2021年6月30日的六個月未經審計的綜合全面收益(虧損)報表
|
| | | | F-4 | | |
|
截至2022年6月30日的6個月未經審計的股東權益合併報表
and 2021 |
| | | | F-5 | | |
|
截至2022年6月30日和2021年6月30日的六個月未經審計的現金流量合併報表
|
| | | | F-6 | | |
|
未經審計的合併財務報表附註
|
| | | | F-7 | | |
|
城鄉金融公司及其子公司 - 截至2021年12月31日的年度經審計的合併財務報表
|
| | | | | | |
|
獨立審計師報告
|
| | | | F-40 | | |
|
截至2021年12月31日的合併資產負債表
|
| | | | F-42 | | |
|
截至2021年12月31日的年度合併損益表
|
| | | | F-43 | | |
|
截至2021年12月31日的年度綜合全面收益表
|
| | | | F-44 | | |
|
截至2021年12月31日的年度股東權益變動表
|
| | | | F-45 | | |
|
截至2021年12月31日的年度合併現金流量表
|
| | | | F-46 | | |
|
經審計的合併財務報表附註
|
| | | | F-47 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 9,664,440 | | | | | $ | 8,347,742 | | |
有息活期存款
|
| | | | 3,973,427 | | | | | | 61,558,098 | | |
現金和現金等價物
|
| | | | 13,637,867 | | | | | | 69,905,840 | | |
銀行有息定期存款
|
| | | | 249,000 | | | | | | 249,000 | | |
可供出售的證券
|
| | | | 176,406,705 | | | | | | 151,703,226 | | |
Loans held for sale
|
| | | | 2,648,345 | | | | | | 2,840,208 | | |
截至2022年6月30日和2021年12月31日的貸款,扣除貸款損失準備後的淨額分別為9,432,816美元和10,183,297美元
|
| | | | 615,833,695 | | | | | | 621,637,393 | | |
房舍和設備,2022年6月30日和2021年12月31日分別扣除15,579,288美元和15,779,943美元的累計折舊後的淨額
|
| | | | 19,803,081 | | | | | | 20,066,094 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | 2,822,160 | | |
持有待售止贖資產,淨額
|
| | | | 449,691 | | | | | | 544,764 | | |
人壽保險現金退保額
|
| | | | 15,950,709 | | | | | | 15,752,239 | | |
抵押償還權
|
| | | | 9,951,011 | | | | | | 7,550,906 | | |
Goodwill
|
| | | | 6,317,994 | | | | | | 6,317,994 | | |
核心存款無形資產
|
| | | | 174,897 | | | | | | 306,071 | | |
Other
|
| | | | 11,970,167 | | | | | | 7,331,446 | | |
Total assets
|
| | | $ | 876,215,322 | | | | | $ | 907,027,341 | | |
負債和股東權益 | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Demand
|
| | | $ | 365,953,240 | | | | | $ | 392,483,038 | | |
Savings and money market
|
| | | | 274,322,584 | | | | | | 295,608,028 | | |
Time
|
| | | | 97,668,749 | | | | | | 91,923,305 | | |
Total deposits
|
| | | | 737,944,573 | | | | | | 780,014,371 | | |
購買的聯邦基金
|
| | | | 6,000,000 | | | | | | — | | |
Other borrowings
|
| | | | 32,608,241 | | | | | | 21,903,136 | | |
欠未合併各方的次級債務
|
| | | | 14,162,804 | | | | | | 14,136,451 | | |
Other liabilities
|
| | | | 6,042,466 | | | | | | 5,901,105 | | |
Total liabilities
|
| | | | 796,758,084 | | | | | | 821,955,063 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
優先股,無面值;1,000美元清算價值;授權1,000,000股;已發行和已發行0股
|
| | | | — | | | | | | — | | |
普通股,無面值;授權500萬股;已發行2,983,608股
shares; outstanding 2,842,789 shares at June 30, 2022 and December 31, 2021 |
| | | | 1,657,560 | | | | | | 1,657,560 | | |
新增實收資本
|
| | | | 10,729,180 | | | | | | 10,685,197 | | |
Retained earnings
|
| | | | 78,935,571 | | | | | | 73,198,918 | | |
累計其他綜合收益
|
| | | | (10,192,581) | | | | | | 1,203,095 | | |
| | | | | 81,129,730 | | | | | | 86,744,770 | | |
Treasury stock, at cost | | | | | | | | | | | | | |
Common 140,819 shares at June 30, 2022 and December 31, 2021
|
| | | | 1,672,492 | | | | | | 1,672,492 | | |
股東權益總額
|
| | | | 79,457,238 | | | | | | 85,072,278 | | |
總負債和股東權益
|
| | | $ | 876,215,322 | | | | | $ | 907,027,341 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
利息和股息收入 | | | | | | | | | | | | | |
Loans
|
| | | $ | 12,436,925 | | | | | $ | 13,474,450 | | |
Securities
|
| | | | | | | | | | | | |
Taxable
|
| | | | 1,331,990 | | | | | | 747,748 | | |
Tax-exempt
|
| | | | 473,937 | | | | | | 503,602 | | |
Other
|
| | | | 52,195 | | | | | | 42,577 | | |
聯邦住房貸款和聯邦儲備銀行股票的股息
|
| | | | 54,652 | | | | | | 67,455 | | |
在金融機構的存款
|
| | | | 47,463 | | | | | | 45,471 | | |
利息和股息收入合計
|
| | | | 14,397,162 | | | | | | 14,881,303 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | | 367,915 | | | | | | 566,730 | | |
Other borrowings
|
| | | | 471,602 | | | | | | 673,288 | | |
Total interest expense
|
| | | | 839,517 | | | | | | 1,240,018 | | |
Net Interest Income
|
| | | | 13,557,645 | | | | | | 13,641,285 | | |
貸款損失準備金
|
| | | | (750,000) | | | | | | 600,000 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 14,307,645 | | | | | | 13,041,285 | | |
非利息收入 | | | | | | | | | | | | | |
Fiduciary activities
|
| | | | 441,533 | | | | | | 472,562 | | |
Customer service fees
|
| | | | 747,863 | | | | | | 623,319 | | |
其他服務費和手續費
|
| | | | 1,277,526 | | | | | | 1,201,133 | | |
權益證券確認的未實現收益(虧損),淨額
|
| | | | (13,500) | | | | | | 12,625 | | |
抵押銀行業務收入,淨額
|
| | | | 5,289,602 | | | | | | 6,261,223 | | |
Other
|
| | | | 243,487 | | | | | | 276,976 | | |
非利息收入總額
|
| | | | 7,986,511 | | | | | | 8,847,838 | | |
非利息支出 | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 8,485,449 | | | | | | 8,998,476 | | |
Net occupancy expense
|
| | | | 685,592 | | | | | | 793,834 | | |
Equipment expense
|
| | | | 395,214 | | | | | | 433,600 | | |
Other
|
| | | | 3,915,907 | | | | | | 4,128,554 | | |
非利息支出總額
|
| | | | 13,482,162 | | | | | | 14,354,464 | | |
所得税前收入
|
| | | | 8,811,994 | | | | | | 7,534,659 | | |
所得税撥備
|
| | | | 2,279,360 | | | | | | 1,913,150 | | |
普通股股東可獲得的淨收入
|
| | | $ | 6,532,634 | | | | | $ | 5,621,509 | | |
基本每股收益
|
| | | $ | 2.30 | | | | | $ | 1.98 | | |
加權平均未償還股份
|
| | | | 2,842,789 | | | | | | 2,844,483 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net Income
|
| | | $ | 6,532,634 | | | | | $ | 7,066,662 | | |
其他全面收益(虧損) | | | | | | | | | | | | | |
衍生金融工具的公允價值變動,2022年和2021年的税後淨額分別為279,654美元和96,354美元
|
| | | | 354,796 | | | | | | 195,462 | | |
可供出售證券的未實現增值(折舊),扣除
taxes of $(5,031,160) and $675,134, for 2022 and 2021, respectively |
| | | | (11,750,472) | | | | | | (11,941) | | |
其他全面收益(虧損)合計
|
| | | | (11,395,676) | | | | | | 183,521 | | |
綜合收益(虧損)
|
| | | $ | (4,863,042) | | | | | $ | 7,250,183 | | |
| | |
Common Stock — Issued
|
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Treasury
Stock |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,624,164 | | | | | $ | 63,219,461 | | | | | $ | 1,722,016 | | | | | $ | (1,503,761) | | | | | $ | 75,719,440 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,621,509 | | | | | | — | | | | | | — | | | | | | 5,621,509 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 183,521 | | | | | | — | | | | | | 183,521 | | |
Dividends on common stock, $0.20 per
share |
| | | | — | | | | | | — | | | | | | — | | | | | | (568,896) | | | | | | — | | | | | | — | | | | | | (568,896) | | |
股票薪酬費用
|
| | | | — | | | | | | — | | | | | | 34,390 | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,390 | | |
Balance, June 30, 2021
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,658,554 | | | | | $ | 68,272,074 | | | | | $ | 1,905,537 | | | | | $ | (1,503,761) | | | | | $ | 80,989,964 | | |
Balance, December 31, 2021
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,685,197 | | | | | $ | 73,198,918 | | | | | $ | 1,203,095 | | | | | $ | (1,672,492) | | | | | $ | 85,072,278 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,532,634 | | | | | | — | | | | | | — | | | | | | 6,532,634 | | |
其他綜合收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,395,676) | | | | | | — | | | | | | (11,395,676) | | |
Dividends on common stock, $0.28 per
share |
| | | | — | | | | | | — | | | | | | — | | | | | | (795,981) | | | | | | — | | | | | | — | | | | | | (795,981) | | |
股票薪酬費用
|
| | | | — | | | | | | — | | | | | | 43,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,983 | | |
Balance, June 30, 2022
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,729,180 | | | | | $ | 78,935,571 | | | | | $ | (10,192,581) | | | | | $ | (1,672,492) | | | | | $ | 79,457,238 | | |
| | |
Six Months Ended
June 30, |
| | |||||||||||
| | |
2022
|
| |
2021
|
| | | | ||||||
經營活動 | | | | | | | | | | | | | | | ||
Net income
|
| | | $ | 6,532,634 | | | | | $ | 5,621,509 | | | | ||
不需要(提供)現金的物品
|
| | | | | | | | | | | | | | ||
Depreciation
|
| | | | 585,812 | | | | | | 594,204 | | | | ||
貸款損失準備金
|
| | | | (750,000) | | | | | | 600,000 | | | | ||
證券溢價和折扣攤銷
|
| | | | 380,157 | | | | | | 378,504 | | | | ||
抵押貸款償還權公允價值變動
|
| | | | (1,844,783) | | | | | | 123,297 | | | | ||
股權證券確認的未實現(收益)損失
|
| | | | (13,500) | | | | | | 12,625 | | | | ||
財產和設備的銷售收益和減記
|
| | | | 33,881 | | | | | | (2,050) | | | | ||
Gains on loan sales
|
| | | | (1,682,199) | | | | | | (4,577,094) | | | | ||
止贖資產淨虧損
|
| | | | 176,133 | | | | | | 73,603 | | | | ||
核心存款無形資產攤銷
|
| | | | 131,173 | | | | | | 131,173 | | | | ||
採購會計調整淨攤銷
|
| | | | 70,761 | | | | | | 34,344 | | | | ||
股票薪酬成本
|
| | | | 43,983 | | | | | | 34,390 | | | | ||
人壽保險現金退保額增加
|
| | | | (198,470) | | | | | | (194,861) | | | | ||
用於銷售的貸款
|
| | | | (53,544,673) | | | | | | (130,471,362) | | | | ||
銷售用於銷售的貸款的收益
|
| | | | 54,221,267 | | | | | | 138,666,824 | | | | ||
Changes in
|
| | | | | | | | | | | | | | ||
Other assets
|
| | | | 165,175 | | | | | | (1,216,264) | | | | ||
Other liabilities
|
| | | | 153,966 | | | | | | (2,000,531) | | | | ||
經營活動提供的現金淨額
|
| | | | 4,461,317 | | | | | | 7,808,311 | | | | ||
投資活動 | | | | | | | | | | | | | | | ||
銀行有息定期存款淨變化
|
| | | | — | | | | | | 245,000 | | | | ||
購買可供出售的證券
|
| | | | (50,227,377) | | | | | | (30,892,066) | | | | ||
可供出售證券的到期日收益
|
| | | | 8,707,215 | | | | | | 15,084,993 | | | | ||
Net change in loans
|
| | | | 6,979,727 | | | | | | 25,304,687 | | | | ||
購置房舍和設備
|
| | | | (405,069) | | | | | | (350,258) | | | | ||
出售喪失抵押品贖回權的資產的收益
|
| | | | 90,649 | | | | | | 239,658 | | | | ||
出售財產和設備的收益
|
| | | | 286,239 | | | | | | — | | | | ||
由投資活動提供(用於)的淨現金
|
| | | | (34,568,616) | | | | | | 9,632,014 | | | | ||
融資活動 | | | | | | | | | | | | | | | ||
活期存款、貨幣市場、即期和儲蓄賬户淨增
|
| | | | (47,815,242) | | | | | | 45,134,193 | | | | ||
存單淨減少
|
| | | | 5,745,444 | | | | | | (24,973,371) | | | | ||
其他借款收益
|
| | | | 6,000,000 | | | | | | — | | | | ||
償還其他借款
|
| | | | (335,000) | | | | | | (335,000) | | | | ||
聯邦住房貸款銀行預付款的收益
|
| | | | 27,040,105 | | | | | | 6,000,000 | | | | ||
償還聯邦住房貸款銀行墊款
|
| | | | (16,000,000) | | | | | | (47,425,000) | | | | ||
普通股派息
|
| | | | (795,981) | | | | | | (568,896) | | | | ||
用於融資活動的現金淨額
|
| | | | (26,160,674) | | | | | | (22,168,074) | | | | ||
現金和現金等價物減少
|
| | | | (56,267,973) | | | | | | (4,727,749) | | | | ||
年初現金及現金等價物
|
| | | | 69,905,840 | | | | | | 77,236,790 | | | | ||
現金和現金等價物,期末
|
| | | $ | 13,637,867 | | | | | $ | 72,509,041 | | | | ||
補充現金流信息 | | | | | | | | | | | | | | | ||
Interest paid
|
| | | $ | 848,539 | | | | | $ | 1,357,624 | | | | ||
清償貸款取得的不動產
|
| | | $ | 171,709 | | | | | $ | 165,442 | | | | ||
將持有的待售貸款轉移到投資組合貸款
|
| | | $ | 642,146 | | | | | $ | 966,471 | | | |
|
建築和改善
|
| |
35 – 40 years
|
|
|
租賃改進
|
| |
5 – 10 years
|
|
|
Equipment
|
| |
3 – 5 years
|
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
可供出售證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
June 30, 2022:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 55,752,042 | | | | | $ | — | | | | | $ | (2,893,499) | | | | | $ | 52,858,543 | | |
抵押貸款支持證券
|
| | | | 88,182,240 | | | | | | 90,038 | | | | | | (9,361,458) | | | | | | 78,910,820 | | |
國家和政治分支機構
|
| | | | 41,122,287 | | | | | | 34,339 | | | | | | (1,825,707) | | | | | | 39,330,919 | | |
信託優先證券
|
| | | | 5,780,033 | | | | | | — | | | | | | (473,610) | | | | | | 5,306,423 | | |
| | | | $ | 190,836,602 | | | | | $ | 124,377 | | | | | $ | (14,554,274) | | | | | $ | 176,406,705 | | |
December 31, 2021:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 25,869,750 | | | | | $ | 101,970 | | | | | $ | (249,321) | | | | | $ | 25,722,399 | | |
抵押貸款支持證券
|
| | | | 76,429,628 | | | | | | 1,397,712 | | | | | | (359,785) | | | | | | 77,467,555 | | |
國家和政治分支機構
|
| | | | 41,591,099 | | | | | | 1,639,342 | | | | | | — | | | | | | 43,230,441 | | |
信託優先證券
|
| | | | 5,806,119 | | | | | | 845 | | | | | | (524,133) | | | | | | 5,282,831 | | |
| | | | $ | 149,696,596 | | | | | $ | 3,139,869 | | | | | $ | (1,133,239) | | | | | $ | 151,703,226 | | |
| | |
Available-for-sale
|
| |||||||||
| | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
Within one year
|
| | | $ | 2,135,604 | | | | | $ | 2,123,923 | | |
One to five years
|
| | | | 57,357,083 | | | | | | 55,033,036 | | |
Five to ten years
|
| | | | 12,966,366 | | | | | | 12,202,660 | | |
After ten years
|
| | | | 24,415,276 | | | | | | 22,829,843 | | |
| | | | | 96,874,329 | | | | | | 92,189,462 | | |
抵押貸款支持證券
|
| | | | 88,182,240 | | | | | | 78,910,820 | | |
信託優先證券
|
| | | | 5,780,033 | | | | | | 5,306,423 | | |
Totals
|
| | | $ | 190,836,602 | | | | | $ | 176,406,705 | | |
| | |
June 30, 2022
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
證券説明
|
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
可供出售的證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 52,858,543 | | | | | $ | (2,893,499) | | | | | $ | — | | | | | $ | — | | | | | $ | 52,858,543 | | | | | $ | (2,893,499) | | |
抵押貸款支持證券
|
| | | | 73,029,033 | | | | | | (9,184,908) | | | | | | 1,124,647 | | | | | | (176,550) | | | | | | 74,153,680 | | | | | | (9,361,458) | | |
國家和政治分支機構
|
| | | | 33,025,009 | | | | | | (1,825,707) | | | | | | — | | | | | | — | | | | | | 33,025,009 | | | | | | (1,825,707) | | |
信託優先證券
|
| | | | — | | | | | | — | | | | | | 5,324,362 | | | | | | (473,610) | | | | | | 5,324,362 | | | | | | (473,610) | | |
臨時減值證券合計
|
| | | $ | 158,912,585 | | | | | $ | (13,904,114) | | | | | $ | 6,449,009 | | | | | $ | (650,160) | | | | | $ | 165,361,594 | | | | | $ | (14,554,274) | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
證券説明
|
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
可供出售的證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 20,497,925 | | | | | $ | (249,321) | | | | | $ | — | | | | | $ | — | | | | | $ | 20,497,925 | | | | | $ | (249,321) | | |
抵押貸款支持證券
|
| | | | 39,454,683 | | | | | | (315,827) | | | | | | 1,319,441 | | | | | | (43,958) | | | | | | 40,774,124 | | | | | | (359,785) | | |
信託優先證券
|
| | | | — | | | | | | — | | | | | | 5,197,535 | | | | | | (524,133) | | | | | | 5,197,535 | | | | | | (524,133) | | |
臨時減值證券合計
|
| | | $ | 59,952,608 | | | | | $ | (565,148) | | | | | $ | 6,516,976 | | | | | $ | (568,091) | | | | | $ | 66,469,584 | | | | | $ | (1,133,239) | | |
| | |
累計信貸損失
|
| |||||||||
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
所持債務證券的信用損失 | | | | | | | | | | | | | |
Beginning of year
|
| | | $ | 21,306 | | | | | $ | 32,417 | | |
因最終結算而減少的費用
|
| | | | — | | | | | | — | | |
由於預期現金流增加而減少
|
| | | | (7,820) | | | | | | (11,111) | | |
End of year
|
| | | $ | 13,486 | | | | | $ | 21,306 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
房地產抵押貸款 | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 140,958,014 | | | | | $ | 140,014,729 | | |
Commercial
|
| | | | 342,546,445 | | | | | | 345,850,734 | | |
建設和土地開發
|
| | | | 40,484,833 | | | | | | 41,297,521 | | |
Agriculture
|
| | | | 8,631,153 | | | | | | 9,002,078 | | |
房地產抵押貸款總額
|
| | | | 532,620,445 | | | | | | 536,165,062 | | |
Commercial
|
| | | | 82,070,476 | | | | | | 85,602,595 | | |
Agriculture
|
| | | | 7,857,495 | | | | | | 7,680,437 | | |
消費分期付款貸款
|
| | | | 2,728,652 | | | | | | 2,631,528 | | |
| | | | | 625,277,068 | | | | | | 632,079,622 | | |
Less | | | | | | | | | | | | | |
貸款損失準備
|
| | | | 9,432,816 | | | | | | 10,183,297 | | |
Deferred loan fees
|
| | | | 10,557 | | | | | | 258,932 | | |
Net loans
|
| | | $ | 615,833,695 | | | | | $ | 621,637,393 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Six Months Ended June 30, 2022
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||||||||
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | $ | 2,881,723 | | | | | $ | 5,025,038 | | | | | $ | 518,339 | | | | | $ | 30,408 | | | | | $ | 704,326 | | | | | $ | 65,284 | | | | | $ | 33,276 | | | | | $ | 924,903 | | | | | $ | 10,183,297 | | |
已記入費用的撥備
|
| | | | (552,493) | | | | | | (124,973) | | | | | | (112,640) | | | | | | (1,861) | | | | | | (126,032) | | | | | | (11,067) | | | | | | 16,084 | | | | | | 162,982 | | | | | | (750,000) | | |
Losses charged off
|
| | | | (46,772) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (53,022) | | | | | | — | | | | | | (99,794) | | |
Recoveries
|
| | | | 1,500 | | | | | | — | | | | | | 5,561 | | | | | | 3,000 | | | | | | 52,658 | | | | | | — | | | | | | 36,594 | | | | | | — | | | | | | 99,313 | | |
Ending balance
|
| | | $ | 2,283,958 | | | | | $ | 4,900,065 | | | | | $ | 411,260 | | | | | $ | 31,547 | | | | | $ | 630,952 | | | | | $ | 54,217 | | | | | $ | 32,932 | | | | | $ | 1,087,885 | | | | | $ | 9,432,816 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 3,815 | | | | | $ | — | | | | | $ | 17,235 | | | | | $ | — | | | | | $ | 12,526 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 33,576 | | |
期末餘額:集體評估
for impairment |
| | | | 2,280,143 | | | | | | 4,900,065 | | | | | | 394,025 | | | | | | 31,547 | | | | | | 618,426 | | | | | | 54,217 | | | | | | 32,932 | | | | | | 1,087,885 | | | | | | 9,399,240 | | |
Ending balance
|
| | | $ | 2,283,958 | | | | | $ | 4,900,065 | | | | | $ | 411,260 | | | | | $ | 31,547 | | | | | $ | 630,952 | | | | | $ | 54,217 | | | | | $ | 32,932 | | | | | $ | 1,087,885 | | | | | $ | 9,432,816 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance
|
| | | $ | 140,958,014 | | | | | $ | 342,546,445 | | | | | $ | 40,484,833 | | | | | $ | 8,631,153 | | | | | $ | 82,070,476 | | | | | $ | 7,857,495 | | | | | $ | 2,728,652 | | | | | $ | — | | | | | $ | 625,277,068 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 2,529,252 | | | | | $ | 3,690,452 | | | | | $ | 657,255 | | | | | $ | — | | | | | $ | 77,867 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,954,826 | | |
期末餘額:集體評估
for impairment |
| | | $ | 138,428,762 | | | | | $ | 338,855,993 | | | | | $ | 39,827,578 | | | | | $ | 8,631,153 | | | | | $ | 81,992,609 | | | | | $ | 7,857,495 | | | | | $ | 2,728,652 | | | | | $ | — | | | | | $ | 618,322,242 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Six Months Ended June 30, 2021
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||||||||
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | $ | 1,685,428 | | | | | $ | 4,182,603 | | | | | $ | 579,114 | | | | | $ | 132,589 | | | | | $ | 834,431 | | | | | $ | 51,201 | | | | | $ | 30,341 | | | | | $ | 2,619,490 | | | | | $ | 10,115,197 | | |
已記入費用的撥備
|
| | | | 979,579 | | | | | | 68,111 | | | | | | 70,664 | | | | | | 10,805 | | | | | | 29,022 | | | | | | (4,717) | | | | | | (17,787) | | | | | | (535,677) | | | | | | 600,000 | | |
Losses charged off
|
| | | | (19,371) | | | | | | (5,673) | | | | | | — | | | | | | — | | | | | | (20,912) | | | | | | — | | | | | | (32,883) | | | | | | — | | | | | | (78,839) | | |
Recoveries
|
| | | | 107,581 | | | | | | — | | | | | | 5,561 | | | | | | 6,918 | | | | | | 7,250 | | | | | | — | | | | | | 51,747 | | | | | | — | | | | | | 179,057 | | |
Ending balance
|
| | | $ | 2,753,217 | | | | | $ | 4,245,041 | | | | | $ | 655,339 | | | | | $ | 150,312 | | | | | $ | 849,791 | | | | | $ | 46,484 | | | | | $ | 31,418 | | | | | $ | 2,083,813 | | | | | $ | 10,815,415 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
期末餘額:單獨評估減值情況
|
| | | $ | 11,786 | | | | | $ | — | | | | | $ | 17,235 | | | | | $ | — | | | | | $ | 12,526 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 41,547 | | |
期末餘額:集體評估
for impairment |
| | | | 2,869,937 | | | | | | 5,025,038 | | | | | | 501,104 | | | | | | 30,408 | | | | | | 691,800 | | | | | | 65,284 | | | | | | 33,276 | | | | | | 924,903 | | | | | | 10,141,750 | | |
Ending balance
|
| | | $ | 2,881,723 | | | | | $ | 5,025,038 | | | | | $ | 518,339 | | | | | $ | 30,408 | | | | | $ | 704,326 | | | | | $ | 65,284 | | | | | $ | 33,276 | | | | | $ | 924,903 | | | | | $ | 10,183.297 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance
|
| | | $ | 140,014,729 | | | | | $ | 345,850,734 | | | | | $ | 41,297,521 | | | | | $ | 9,002,078 | | | | | $ | 85,602,595 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | — | | | | | $ | 632,079,622 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 2,904,264 | | | | | $ | 3,803,868 | | | | | $ | 646,839 | | | | | $ | — | | | | | $ | 78,017 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,432,988 | | |
期末餘額:集體評估
for impairment |
| | | $ | 137,110,465 | | | | | $ | 342,046,866 | | | | | $ | 40,650,682 | | | | | $ | 9,002,078 | | | | | $ | 85,524,578 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | — | | | | | $ | 624,646,634 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
June 30, 2022
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||||||||
Pass
|
| | | $ | 137,337,155 | | | | | $ | 322,868,681 | | | | | $ | 33,801,698 | | | | | $ | 8,446,621 | | | | | $ | 81,366,787 | | | | | $ | 7,842,160 | | | | | $ | 2,728,652 | | | | | $ | 594,391,754 | | |
Special Mention
|
| | | | 1,091,607 | | | | | | 15,987,312 | | | | | | 6,025,880 | | | | | | 184,532 | | | | | | 625,822 | | | | | | 15,335 | | | | | | — | | | | | | 23,930,488 | | |
Substandard
|
| | | | 2,353,977 | | | | | | 3,025,030 | | | | | | 657,255 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,036,262 | | |
Doubtful
|
| | | | 175,275 | | | | | | 665,422 | | | | | | — | | | | | | — | | | | | | 77,867 | | | | | | — | | | | | | — | | | | | | 918,564 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 140,958,014 | | | | | $ | 342,546,445 | | | | | $ | 40,484,833 | | | | | $ | 8,631,153 | | | | | $ | 82,070,476 | | | | | $ | 7,857,495 | | | | | $ | 2,728,652 | | | | | $ | 625,277,068 | | |
December 31, 2021
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||||||||
Pass
|
| | | $ | 136,005,176 | | | | | $ | 328,499,896 | | | | | $ | 40,431,802 | | | | | $ | 8,812,022 | | | | | $ | 84,511,951 | | | | | $ | 7,664,333 | | | | | $ | 2,631,528 | | | | | $ | 608,556,708 | | |
Special Mention
|
| | | | 1,105,289 | | | | | | 13,546,970 | | | | | | 218,880 | | | | | | 190,056 | | | | | | 1,012,627 | | | | | | 16,104 | | | | | | — | | | | | | 16,089,926 | | |
Substandard
|
| | | | 2,695,252 | | | | | | 3,093,535 | | | | | | 646,839 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | 6,435,776 | | |
Doubtful
|
| | | | 175,275 | | | | | | 710,333 | | | | | | — | | | | | | — | | | | | | 77,867 | | | | | | — | | | | | | — | | | | | | 963,475 | | |
Loss
|
| | | | 33,737 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,737 | | |
Total
|
| | | $ | 140,014,729 | | | | | $ | 345,850,734 | | | | | $ | 41,297,521 | | | | | $ | 9,002,078 | | | | | $ | 85,602,595 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | 632,079,622 | | |
June 30, 2022
|
| |
30 – 89 Days
Past Due |
| |
Greater
Than 90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total
Loans Receivable |
| |
Greater
than 90 Days & Accruing |
| ||||||||||||||||||
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 409,189 | | | | | $ | 2,998,547 | | | | | $ | 3,407,736 | | | | | $ | 137,550,278 | | | | | $ | 140,958,014 | | | | | $ | 2,460,113 | | |
Commercial
|
| | | | 598,919 | | | | | | 928,119 | | | | | | 1,527,038 | | | | | | 341,019,407 | | | | | | 342,546,445 | | | | | | — | | |
建設和土地開發
|
| | | | 66,081 | | | | | | 414,670 | | | | | | 480,751 | | | | | | 40,004,082 | | | | | | 40,484,833 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,631,153 | | | | | | 8,631,153 | | | | | | — | | |
Commercial
|
| | | | 315,952 | | | | | | 77,867 | | | | | | 393,819 | | | | | | 81,676,657 | | | | | | 82,070,476 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,857,495 | | | | | | 7,857,495 | | | | | | — | | |
Consumer
|
| | | | 34,144 | | | | | | — | | | | | | 34,144 | | | | | | 2,694,508 | | | | | | 2,728,652 | | | | | | — | | |
Total
|
| | | $ | 1,424,285 | | | | | $ | 4,419,203 | | | | | $ | 5,843,488 | | | | | $ | 619,433,580 | | | | | $ | 625,277,068 | | | | | $ | 2,460,113 | | |
December 31, 2021
|
| |
30 – 89 Days
Past Due |
| |
Greater
Than 90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total
Loans Receivable |
| |
Greater
than 90 Days & Accruing |
| ||||||||||||||||||
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 1,585,344 | | | | | $ | 3,240,026 | | | | | $ | 4,825,370 | | | | | $ | 135,189,359 | | | | | $ | 140,014,729 | | | | | $ | 2,662,981 | | |
Commercial
|
| | | | 452,519 | | | | | | 983,030 | | | | | | 1,435,549 | | | | | | 344,415,185 | | | | | | 345,850,734 | | | | | | — | | |
建設和土地開發
|
| | | | — | | | | | | 633,550 | | | | | | 633,550 | | | | | | 40,663,971 | | | | | | 41,297,521 | | | | | | 218,880 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,002,078 | | | | | | 9,002,078 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | 78,017 | | | | | | 78,017 | | | | | | 85,524,578 | | | | | | 85,602,595 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,680,437 | | | | | | 7,680,437 | | | | | | — | | |
Consumer
|
| | | | 29,224 | | | | | | 2,700 | | | | | | 31,924 | | | | | | 2,599,604 | | | | | | 2,631,528 | | | | | | 2,700 | | |
Total
|
| | | $ | 2,067,087 | | | | | $ | 4,937,323 | | | | | $ | 7,004,410 | | | | | $ | 625,075,212 | | | | | $ | 632,079,622 | | | | | $ | 2,884,561 | | |
June 30, 2022:
|
| |
Recorded
Balance |
| |
Unpaid
Principal Balance |
| |
Specific
Allowance |
| |
Average
Investment in Impaired Loans |
| |
Interest
Income Recognized |
| |
Interest
Income Recognized Cash Basis |
| ||||||||||||||||||
沒有特定估值津貼的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,523,381 | | | | | $ | 2,763,344 | | | | | $ | — | | | | | $ | 2,664,958 | | | | | $ | 16,583 | | | | | $ | 35,545 | | |
Commercial
|
| | | | 3,690,452 | | | | | | 3,913,455 | | | | | | — | | | | | | 3,747,160 | | | | | | 1,829 | | | | | | 71,863 | | |
建設和土地開發
|
| | | | 612,019 | | | | | | 612,019 | | | | | | — | | | | | | 606,811 | | | | | | 16,800 | | | | | | 5,712 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有特定估值額度的貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 5,871 | | | | | $ | 5,871 | | | | | $ | 3,815 | | | | | $ | 5,871 | | | | | $ | — | | | | | $ | 149 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
建設和土地開發
|
| | | | 45,236 | | | | | | 45,236 | | | | | | 17,235 | | | | | | 45,236 | | | | | | 1,801 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 77,867 | | | | | | 77,867 | | | | | | 12,526 | | | | | | 77,867 | | | | | | 2,055 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,529,252 | | | | | $ | 2,769,215 | | | | | $ | 3,815 | | | | | $ | 2,670,829 | | | | | $ | 16,583 | | | | | $ | 35,694 | | |
Commercial
|
| | | | 3,690,452 | | | | | | 3,913,455 | | | | | | — | | | | | | 3,747,160 | | | | | | 1,829 | | | | | | 71,863 | | |
建設和土地開發
|
| | | | 657,255 | | | | | | 657,255 | | | | | | 17,235 | | | | | | 652,047 | | | | | | 18,601 | | | | | | 5,712 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 77,867 | | | | | | 77,867 | | | | | | 12,526 | | | | | | 77,867 | | | | | | 2,055 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 6,954,826 | | | | | $ | 7,417,792 | | | | | $ | 33,576 | | | | | $ | 7,147,903 | | | | | $ | 39,068 | | | | | $ | 113,269 | | |
December 31, 2021:
|
| |
Recorded
Balance |
| |
Unpaid
Principal Balance |
| |
Specific
Allowance |
| |
Average
Investment in Impaired Loans |
| |
Interest
Income Recognized |
| |
Interest
Income Recognized Cash Basis |
| ||||||||||||||||||
沒有特定估值津貼的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,781,573 | | | | | $ | 2,885,414 | | | | | $ | — | | | | | $ | 2,880,369 | | | | | $ | 78,507 | | | | | $ | 91,433 | | |
Commercial
|
| | | | 3,803,868 | | | | | | 4,026,871 | | | | | | — | | | | | | 3,895,444 | | | | | | 31,222 | | | | | | 217,659 | | |
建設和土地開發
|
| | | | 601,603 | | | | | | 601,603 | | | | | | — | | | | | | 766,762 | | | | | | 70,462 | | | | | | 19,321 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 150 | | | | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有特定估值額度的貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 122,691 | | | | | $ | 122,691 | | | | | $ | 11,786 | | | | | $ | 122,691 | | | | | $ | 16,154 | | | | | $ | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
建設和土地開發
|
| | | | 45,236 | | | | | | 45,236 | | | | | | 17,235 | | | | | | 45,236 | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 77,867 | | | | | | 77,867 | | | | | | 12,526 | | | | | | 80,857 | | | | | | 14,502 | | | | | | 2,178 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,904,264 | | | | | $ | 3,008,105 | | | | | $ | 11,786 | | | | | $ | 3,003,060 | | | | | $ | 94,661 | | | | | $ | 91,433 | | |
Commercial
|
| | | | 3,803,868 | | | | | | 4,026,871 | | | | | | — | | | | | | 3,895,444 | | | | | | 31,222 | | | | | | 217,659 | | |
建設和土地開發
|
| | | | 646,839 | | | | | | 646,839 | | | | | | 17,235 | | | | | | 811,998 | | | | | | 70,462 | | | | | | 19,321 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 78,017 | | | | | | 78,017 | | | | | | 12,526 | | | | | | 81,007 | | | | | | 14,502 | | | | | | 2,178 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 7,432,988 | | | | | $ | 7,759,832 | | | | | $ | 41,547 | | | | | $ | 7,791,509 | | | | | $ | 210,847 | | | | | $ | 330,591 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
房地產抵押貸款 | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 538,434 | | | | | $ | 577,045 | | |
Commercial
|
| | | | 928,119 | | | | | | 983,030 | | |
建設和土地開發
|
| | | | 414,670 | | | | | | 414,670 | | |
Agriculture
|
| | | | — | | | | | | — | | |
Commercial
|
| | | | 77,867 | | | | | | 78,017 | | |
Agriculture
|
| | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 1,959,090 | | | | | $ | 2,052,762 | | |
| | |
Total
Troubled Debt Restructuring |
| |
問題債務重組執行情況
根據修改後的條款 |
| |
Troubled debt
restructurings not performing in accordance with modified terms |
| |||||||||||||||
June 30, 2022:
|
| |
Accruing
|
| |
Nonaccrual
|
| ||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 251,708 | | | | | $ | 240,403 | | | | | $ | 11,305 | | | | | $ | — | | |
Commercial
|
| | | | 143,551 | | | | | | 143,551 | | | | | | — | | | | | | — | | |
建設和貸款開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 395,259 | | | | | $ | 383,954 | | | | | $ | 11,305 | | | | | $ | — | | |
| | |
Total
Troubled Debt Restructuring |
| |
問題債務重組執行情況
根據修改後的條款 |
| |
Troubled debt
restructurings not performing in accordance with modified terms |
| |||||||||||||||
December 31, 2021:
|
| |
Accruing
|
| |
Nonaccrual
|
| ||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 262,243 | | | | | $ | 250,938 | | | | | $ | 11,305 | | | | | $ | — | | |
Commercial
|
| | | | 152,397 | | | | | | 152,397 | | | | | | — | | | | | | — | | |
建設和貸款開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 414,640 | | | | | $ | 403,335 | | | | | $ | 11,305 | | | | | $ | — | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
Land
|
| | | $ | 6,068,990 | | | | | $ | 6,226,990 | | |
建築和改善
|
| | | | 19,680,325 | | | | | | 20,180,042 | | |
施工中
|
| | | | 169,348 | | | | | | — | | |
Equipment
|
| | | | 8,961,058 | | | | | | 8,945,216 | | |
租賃改進
|
| | | | 502,648 | | | | | | 493,789 | | |
| | | | | 35,382,369 | | | | | | 35,846,037 | | |
減去累計折舊
|
| | | | 15,579,288 | | | | | | 15,779,943 | | |
淨房舍和設備
|
| | | $ | 19,803,081 | | | | | $ | 20,066,094 | | |
| | |
June 30,
2022 |
| |
June 30,
2021 |
| ||||||
截至期初的公允價值
|
| | | $ | 7,550,906 | | | | | $ | 5,942,270 | | |
Additions | | | | | | | | | | | | | |
資產轉讓產生的維修義務
|
| | | | 555,322 | | | | | | 958,326 | | |
由於估值模型中使用的估值投入或假設發生變化而導致的公允價值變動*
|
| | | | 2,500,000 | | | | | | 500,000 | | |
Other changes
|
| | | | (655,217) | | | | | | (623,298) | | |
期末公允價值
|
| | | $ | 9,951,011 | | | | | $ | 6,777,298 | | |
|
2022
|
| | | $ | 56,765,777 | | |
|
2023
|
| | | | 26,761,938 | | |
|
2024
|
| | | | 8,460,237 | | |
|
2025
|
| | | | 3,116,795 | | |
|
2026
|
| | | | 1,442,793 | | |
|
Thereafter
|
| | | | 1,121,209 | | |
| | | | | $ | 97,668,749 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
聯邦住房貸款銀行墊款
|
| | | $ | 27,248,241 | | | | | $ | 16,208,136 | | |
CIBC Bank USA notes
|
| | | | 5,360,000 | | | | | | 5,695,000 | | |
| | | | $ | 32,608,241 | | | | | $ | 21,903,136 | | |
|
2022
|
| | | $ | 15,335,000 | | |
|
2023
|
| | | | 800,000 | | |
|
2024
|
| | | | 5,055,000 | | |
|
2025
|
| | | | 7,888,000 | | |
|
Thereafter
|
| | | | 3,530,241 | | |
| | | | | $ | 32,608,241 | | |
| | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
AFS證券的未實現淨收益
|
| | | $ | (14,422,077) | | | | | $ | 2,017,741 | | |
用作現金流對衝的衍生產品未實現淨虧損
|
| | | | 172,543 | | | | | | (323,744) | | |
部分OTTI已在收入中確認的AFS證券的未實現淨虧損
|
| | | | (7,820) | | | | | | (11,111) | | |
| | | | | (14,257,354) | | | | | | 1,682,886 | | |
Tax Effect
|
| | | | (4,064,773) | | | | | | 479,791 | | |
Net-of-tax amount
|
| | | $ | (10,192,581) | | | | | $ | 1,203,095 | | |
| | |
Actual
|
| |
Minimum Capital
Requirement |
| |
Minimum to Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Town and Country Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 103,956 | | | | | | 14.9% | | | | | $ | 55,988 | | | | | | 8.0% | | | | | $ | 69,986 | | | | | | 10.0% | | |
一級資本(相對於風險加權資產)
|
| | | | 95,208 | | | | | | 13.6 | | | | | | 41,991 | | | | | | 6.0 | | | | | | 55,988 | | | | | | 8.0 | | |
普通股一級資本(相對於風險加權資產)
|
| | | | 95,208 | | | | | | 13.6 | | | | | | 31,209 | | | | | | 4.5 | | | | | | 45,080 | | | | | | 6.5 | | |
一級資本(相對於平均資產)
|
| | | | 95,208 | | | | | | 10.8 | | | | | | 34,730 | | | | | | 4.0 | | | | | | 43,412 | | | | | | 5.0 | | |
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Town and Country Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 98,853 | | | | | | 14.7% | | | | | $ | 53,983 | | | | | | 8.0% | | | | | $ | 67,479 | | | | | | 10.0% | | |
一級資本(相對於風險加權資產)
|
| | | | 90,418 | | | | | | 13.4 | | | | | | 40,487 | | | | | | 6.0 | | | | | | 53,983 | | | | | | 8.0 | | |
普通股一級資本(相對於風險加權資產)
|
| | | | 90,418 | | | | | | 13.4 | | | | | | 30,081 | | | | | | 4.5 | | | | | | 43,451 | | | | | | 6.5 | | |
一級資本(相對於平均資產)
|
| | | | 90,418 | | | | | | 10.0 | | | | | | 36,046 | | | | | | 4.0 | | | | | | 45,058 | | | | | | 5.0 | | |
Year granted
|
| |
Shares
granted |
| |
Estimated
grant date fair value |
| |
Number
of shares outstanding |
| |
Weighted
Average vesting period remaining |
| |
Number
of shares vested |
| |
Shares
forfeited |
| |
Compensation
expense |
| |
Additional
expense to be incurred |
| ||||||||||||||||||||||||
2015
|
| | | | 52,500 | | | | | | 11.52 | | | | | | — | | | | | | — | | | | | | 45,000 | | | | | | 7,500 | | | | | | — | | | | | | — | | |
2017
|
| | | | 10,000 | | | | | | 21.30 | | | | | | — | | | | | | 0 | | | | | | 6,250 | | | | | | 3,750 | | | | | | 10,243 | | | | | | — | | |
2018
|
| | | | 9,500 | | | | | | 21.20 | | | | | | 1,000 | | | | | | 0.375 | | | | | | 1,000 | | | | | | 7,500 | | | | | | 4,240 | | | | | | 8,480 | | |
2019
|
| | | | 2,500 | | | | | | 20.98 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | |
2020
|
| | | | 10,000 | | | | | | 19.50 | | | | | | 10,000 | | | | | | 2.833 | | | | | | — | | | | | | — | | | | | | 19,500 | | | | | | 133,250 | | |
2021
|
| | | | 4,000 | | | | | | 25.00 | | | | | | 4,000 | | | | | | 3.813 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 80,000 | | |
June 30, 2022
|
| ||||||||||||||||||
被指定為對衝工具的衍生品
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| |
Other Assets
|
| | | $ | 157,283 | | | |
Other Liabilities
|
| | | $ | — | | |
Total derivatives
|
| | | | | | $ | 157,283 | | | | | | | | $ | — | | |
June 30, 2022
|
| ||||||||||||||||||
衍生品未被指定為對衝工具
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| |
Other Assets
|
| | | $ | 1,734,560 | | | |
Other Liabilities
|
| | | $ | 1,734,560 | | |
Total derivatives
|
| | | | | | $ | 1,734,560 | | | | | | | | $ | 1,734,560 | | |
December 31, 2021
|
| ||||||||||||||||||
被指定為對衝工具的衍生品
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| |
Other Assets
|
| | | $ | — | | | |
Other Liabilities
|
| | | $ | 323,744 | | |
Total derivatives
|
| | | | | | $ | — | | | | | | | | $ | 323,744 | | |
December 31, 2021
|
| ||||||||||||||||||
衍生品未被指定為對衝工具
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| |
Balance
Sheet Location |
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| |
Other Assets
|
| | | $ | 1,225,851 | | | |
Other Liabilities
|
| | | $ | 1,225,851 | | |
Total derivatives
|
| | | | | | $ | 1,225,851 | | | | | | | | $ | 1,225,851 | | |
| | |
Location of Gain (Loss)
Recognized in Income |
| |
在收入中確認的損益金額
|
| |||||||||
Fair Value Hedges
|
| |
June 30,2022
|
| |
June 30,2021
|
| |||||||||
Interest rate swaps
|
| |
Interest income — Loans
|
| | | $ | (2,960,411) | | | | | $ | (1,537,415) | | |
Interest rate swaps
|
| |
Interest income — Loans
|
| | | | 2,960,411 | | | | | | 1,537,415 | | |
| | | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
June 30, 2022
|
| |
Fair Value
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構
|
| | | $ | 52,858,543 | | | | | $ | — | | | | | $ | 52,858,543 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 78,910,820 | | | | | | — | | | | | | 78,910,820 | | | | | | — | | |
國家和政治分支機構
|
| | | | 39,330,919 | | | | | | — | | | | | | 39,330,919 | | | | | | — | | |
信託優先證券
|
| | | | 5,306,423 | | | | | | — | | | | | | — | | | | | | 5,306,423 | | |
可供出售的證券總額
|
| | | $ | 176,406,705 | | | | | $ | — | | | | | $ | 171,100,282 | | | | | $ | 5,306,423 | | |
Equity securities
|
| | | $ | 51,500 | | | | | $ | 51,500 | | | | | $ | — | | | | | $ | — | | |
抵押服務權利
|
| | | | 9,951,011 | | | | | | — | | | | | | — | | | | | | 9,951,011 | | |
對衝聯邦住房貸款銀行墊款
|
| | | | (5,000,000) | | | | | | — | | | | | | (5,000,000) | | | | | | — | | |
利率互換協議
|
| | | | 157,283 | | | | | | — | | | | | | 157,283 | | | | | | — | | |
利率互換協議
|
| | | | 1,734,560 | | | | | | — | | | | | | 1,734,560 | | | | | | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2021
|
| |
Fair Value
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構
|
| | | $ | 25,722,399 | | | | | $ | — | | | | | $ | 25,722,399 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 77,467,555 | | | | | | — | | | | | | 77,467,555 | | | | | | — | | |
國家和政治分支機構
|
| | | | 43,230,441 | | | | | | — | | | | | | 43,230,441 | | | | | | — | | |
信託優先證券
|
| | | | 5,282,831 | | | | | | — | | | | | | — | | | | | | 5,282,831 | | |
可供出售的證券總額
|
| | | $ | 151,703,226 | | | | | $ | — | | | | | $ | 146,420,395 | | | | | $ | 5,282,831 | | |
Equity securities
|
| | | $ | 65,000 | | | | | $ | 65,000 | | | | | $ | — | | | | | $ | — | | |
抵押服務權利
|
| | | | 7,550,906 | | | | | | — | | | | | | — | | | | | | 7,550,906 | | |
對衝聯邦住房貸款銀行墊款
|
| | | | (5,000,000) | | | | | | — | | | | | | (5,000,000) | | | | | | — | | |
利率互換協議
|
| | | | (323,744) | | | | | | — | | | | | | (323,744) | | | | | | — | | |
利率互換協議
|
| | | | 1,225,851 | | | | | | — | | | | | | 1,225,851 | | | | | | — | | |
| | |
Pooled Trust
Preferred Securities |
| |||||||||
| | |
June 30,
2022 |
| |
June 30,
2021 |
| ||||||
Beginning balance
|
| | | $ | 5,282,831 | | | | | $ | 4,431,491 | | |
已實現和未實現損益合計 | | | | | | | | | | | | | |
Included in net income
|
| | | | — | | | | | | — | | |
計入其他綜合收益
|
| | | | | | | | | | | | |
可供出售證券的未實現增值
|
| | | | 49,678 | | | | | | 657,937 | | |
Settlements
|
| | | | (26,086) | | | | | | (16,425) | | |
Ending balance
|
| | | $ | 5,306,423 | | | | | $ | 5,073,003 | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
| | |
Fair Value
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
June 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 96,036 | | | | | $ | — | | | | | $ | — | | | | | $ | 96,036 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 204,247 | | | | | $ | — | | | | | $ | — | | | | | $ | 204,247 | | |
Unobservable (Level 3) Inputs
|
| |
Fair Value at
June 30, 2022 |
| |
Valuation Technique
|
| |
Unobservable Inputs
|
| |
Range
(Weighted Average) |
|
集合信託優先證券
|
| |
$5,306,423
|
| |
Discounted cash flow
|
| |
不變預付率
|
| |
1% annually
|
|
| | | | | | | | |
Probability of default
|
| |
0.50% for the remaining life
|
|
| | | | | | | | |
Loss severity
|
| |
90% with a 2 year lag
|
|
抵押品相關減值貸款
|
| |
96,036
|
| |
市場上可比的物業
|
| |
適銷性折扣
|
| |
16% – 59% (25.9)%
|
|
抵押償還權
|
| |
9,951,011
|
| |
Discounted cash flow
|
| |
Discount rate
|
| |
3.05% – 5.205% (4.942)%
|
|
| | | | | | | | |
PSA標準預付款
|
| |
109 – 276 (118)
|
|
Unobservable (Level 3) Inputs
|
| |
Fair Value at
December 31, 2021 |
| |
Valuation Technique
|
| |
Unobservable Inputs
|
| |
Range
(Weighted Average) |
|
集合信託優先證券
|
| |
$5,282,831
|
| |
Discounted cash flow
|
| |
不變預付率
|
| |
1% annually
|
|
| | | | | | | | |
Probability of default
|
| |
0.50% for the remaining life
|
|
| | | | | | | | |
Loss severity
|
| |
90% with a 2 year lag
|
|
抵押品相關減值貸款
|
| |
204,247
|
| |
市場上可比的物業
|
| |
適銷性折扣
|
| |
7% – 59% (16.9)%
|
|
抵押償還權
|
| |
7,550,906
|
| |
Discounted cash flow
|
| |
Discount rate
|
| |
2.25% – 3.262% (3.052)%
|
|
| | | | | | | | |
PSA標準預付款
|
| |
170 – 308 (174)
|
|
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
June 30, 2022
|
| |
Carrying
Amount |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 13,637,867 | | | | | $ | 13,637,867 | | | | | $ | — | | | | | $ | — | | |
有息定期存款
|
| | | | 249,000 | | | | | | 249,000 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 2,648,345 | | | | | | — | | | | | | — | | | | | | 2,648,345 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 615,833,695 | | | | | | — | | | | | | — | | | | | | 637,373,633 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | — | | | | | | — | | | | | | 2,822,160 | | |
Interest receivable
|
| | | | 2,789,636 | | | | | | 2,789,636 | | | | | | — | | | | | | — | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 737,944,573 | | | | | | 640,275,824 | | | | | | 97,896,216 | | | | | | — | | |
次級債券
|
| | | | 14,162,804 | | | | | | — | | | | | | — | | | | | | 12,731,585 | | |
Other Borrowings
|
| | | | 27,608,241 | | | | | | — | | | | | | — | | | | | | 26,264,942 | | |
Interest payable
|
| | | | 104,206 | | | | | | 104,206 | | | | | | — | | | | | | — | | |
未確認的金融工具(扣除合同金額)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發起貸款的承諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Letters of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2021
|
| |
Carrying
Amount |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 69,905,840 | | | | | $ | 69,905,840 | | | | | $ | — | | | | | $ | — | | |
有息定期存款
|
| | | | 249,000 | | | | | | 249,000 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 2,840,208 | | | | | | — | | | | | | — | | | | | | 2,840,208 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 621,637,393 | | | | | | — | | | | | | — | | | | | | 673,670,822 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | — | | | | | | — | | | | | | 2,822,160 | | |
Interest receivable
|
| | | | 2,714,103 | | | | | | 2,714,103 | | | | | | — | | | | | | — | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 780,014,371 | | | | | | 688,091,066 | | | | | | 92,069,741 | | | | | | — | | |
次級債券
|
| | | | 14,136,451 | | | | | | — | | | | | | — | | | | | | 10,209,651 | | |
Other Borrowings
|
| | | | 16,903,136 | | | | | | — | | | | | | — | | | | | | 16,600,999 | | |
Interest payable
|
| | | | 113,228 | | | | | | 113,228 | | | | | | — | | | | | | — | | |
未確認的金融工具(扣除合同金額)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發起貸款的承諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Letters of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
獨立審計師報告
|
| | | | F-40 | | |
| 合併財務報表 | | | | | | | |
|
Balance Sheets
|
| | | | F-42 | | |
|
Statements of Income
|
| | | | F-43 | | |
|
全面收益表
|
| | | | F-44 | | |
|
股東權益報表
|
| | | | F-45 | | |
|
Statements of Cash Flows
|
| | | | F-46 | | |
|
財務報表附註
|
| | | | F-47 | | |
Assets
|
| |
2021
|
| |
2020
|
| ||||||
Cash and due from banks
|
| | | $ | 8,347,742 | | | | | $ | 9,078,771 | | |
有息活期存款
|
| | | | 61,558,098 | | | | | | 68,158,019 | | |
現金和現金等價物
|
| | | | 69,905,840 | | | | | | 77,236,790 | | |
銀行有息定期存款
|
| | | | 249,000 | | | | | | 494,000 | | |
可供出售的證券
|
| | | | 151,703,226 | | | | | | 117,415,852 | | |
Loans held for sale
|
| | | | 2,840,208 | | | | | | 11,659,187 | | |
Loans, net of allowance for loan losses of $10,183,297 and $10,115,197 at December 31, 2021 and 2020
|
| | | | 621,637,393 | | | | | | 630,386,906 | | |
房舍和設備,2021年12月31日和2020年12月31日的累計折舊淨額分別為15,779,943美元和14,667,710美元
|
| | | | 20,066,094 | | | | | | 20,369,229 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | 2,822,160 | | |
持有待售止贖資產,淨額
|
| | | | 544,764 | | | | | | 487,779 | | |
人壽保險現金退保額
|
| | | | 15,752,239 | | | | | | 15,357,759 | | |
抵押償還權
|
| | | | 7,550,906 | | | | | | 5,942,270 | | |
Goodwill
|
| | | | 6,317,994 | | | | | | 6,317,994 | | |
核心存款無形資產
|
| | | | 306,071 | | | | | | 568,417 | | |
Other
|
| | | | 7,331,446 | | | | | | 8,606,112 | | |
Total assets
|
| | | $ | 907,027,341 | | | | | $ | 897,664,455 | | |
負債和股東權益 | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Non-interest bearing
|
| | | $ | 392,483,038 | | | | | $ | 344,272,959 | | |
計息、儲蓄和貨幣市場
|
| | | | 295,608,028 | | | | | | 258,165,004 | | |
Time
|
| | | | 91,923,305 | | | | | | 124,539,736 | | |
Total deposits
|
| | | | 780,014,371 | | | | | | 726,977,699 | | |
Other borrowings
|
| | | | 21,903,136 | | | | | | 70,608,000 | | |
欠未合併各方的次級債務
|
| | | | 14,136,451 | | | | | | 14,083,745 | | |
Deferred income taxes
|
| | | | 197,570 | | | | | | 94,660 | | |
Other liabilities
|
| | | | 5,703,535 | | | | | | 10,180,911 | | |
Total liabilities
|
| | | | 821,955,063 | | | | | | 821,945,015 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
優先股,無面值;1,000美元清算價值;授權1,000,000股;已發行和已發行0股
|
| | | | — | | | | | | — | | |
普通股,無面值;授權500萬股;已發行2,983,608股
shares; outstanding 2,842,789 and 2,844,483 shares at December 31, 2021 and 2020 |
| | | | 1,657,560 | | | | | | 1,657,560 | | |
新增實收資本
|
| | | | 10,685,197 | | | | | | 10,624,164 | | |
Retained earnings
|
| | | | 73,198,918 | | | | | | 63,219,461 | | |
累計其他綜合收益
|
| | | | 1,203,095 | | | | | | 1,722,016 | | |
| | | | | 86,744,770 | | | | | | 77,223,201 | | |
Treasury stock, at cost | | | | | | | | | | | | | |
Common 140,819 and 139,125 shares at December 31, 2021 and 2020
|
| | | | 1,672,492 | | | | | | 1,503,761 | | |
股東權益總額
|
| | | | 85,072,278 | | | | | | 75,719,440 | | |
總負債和股東權益
|
| | | $ | 907,027,341 | | | | | $ | 897,664,455 | | |
| | |
2021
|
| |
2020
|
| ||||||
利息和股息收入 | | | | | | | | | | | | | |
Loans
|
| | | $ | 26,895,456 | | | | | $ | 28,207,686 | | |
Securities
|
| | | | | | | | | | | | |
Taxable
|
| | | | 1,577,324 | | | | | | 1,736,924 | | |
Tax-exempt
|
| | | | 984,046 | | | | | | 1,088,175 | | |
Other
|
| | | | 66,803 | | | | | | 105,898 | | |
聯邦住房貸款和聯邦儲備銀行股票的股息
|
| | | | 124,843 | | | | | | 139,252 | | |
在金融機構的存款
|
| | | | 123,515 | | | | | | 100,152 | | |
利息和股息收入合計
|
| | | | 29,771,987 | | | | | | 31,378,087 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | | 980,940 | | | | | | 3,462,665 | | |
Other borrowings
|
| | | | 1,134,479 | | | | | | 1,861,706 | | |
Total interest expense
|
| | | | 2,115,419 | | | | | | 5,324,371 | | |
Net Interest Income
|
| | | | 27,656,568 | | | | | | 26,053,716 | | |
貸款損失準備金
|
| | | | — | | | | | | 5,000,000 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 27,656,568 | | | | | | 21,053,716 | | |
非利息收入 | | | | | | | | | | | | | |
Fiduciary activities
|
| | | | 914,535 | | | | | | 813,139 | | |
Customer service fees
|
| | | | 1,357,167 | | | | | | 1,318,292 | | |
其他服務費和手續費
|
| | | | 2,467,849 | | | | | | 2,261,497 | | |
權益證券確認的未實現收益(虧損),淨額
|
| | | | 27,375 | | | | | | (4,260) | | |
抵押銀行業務收入,淨額
|
| | | | 11,208,707 | | | | | | 11,914,904 | | |
Other
|
| | | | 692,411 | | | | | | 1,091,675 | | |
非利息收入總額
|
| | | | 16,668,044 | | | | | | 17,395,247 | | |
非利息支出 | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 18,050,886 | | | | | | 19,042,831 | | |
Net occupancy expense
|
| | | | 1,529,238 | | | | | | 1,485,222 | | |
Equipment expense
|
| | | | 839,172 | | | | | | 759,202 | | |
Other
|
| | | | 8,822,424 | | | | | | 7,999,116 | | |
非利息支出總額
|
| | | | 29,241,720 | | | | | | 29,286,371 | | |
所得税前收入
|
| | | | 15,082,892 | | | | | | 9,162,592 | | |
所得税撥備
|
| | | | 3,851,700 | | | | | | 2,095,930 | | |
普通股股東可獲得的淨收入
|
| | | $ | 11,231,192 | | | | | $ | 7,066,662 | | |
基本每股收益
|
| | | $ | 3.95 | | | | | $ | 2.48 | | |
加權平均未償還股份
|
| | | | 2,843,645 | | | | | | 2,847,820 | | |
| | |
2021
|
| |
2020
|
| ||||||
Net Income
|
| | | $ | 11,231,192 | | | | | $ | 7,066,662 | | |
其他全面收益(虧損) | | | | | | | | | | | | | |
衍生金融工具的公允價值變動,2021年和2020年的税後淨額分別為138,162美元和174,304美元
|
| | | | 346,448 | | | | | | (437,074) | | |
可供出售證券的未實現增值(折舊),扣除
taxes of $(345,105) and $679,894, for 2021 and 2020, respectively |
| | | | (865,369) | | | | | | 1,704,867 | | |
| | | | | (518,921) | | | | | | 1,267,793 | | |
Comprehensive Income
|
| | | $ | 10,712,271 | | | | | $ | 8,334,455 | | |
| | |
Common Stock – Issued
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Treasury
Stock |
| |
Total
|
| ||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2020
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,624,135 | | | | | $ | 56,950,304 | | | | | $ | 454,223 | | | | | $ | (1,494,740) | | | | | $ | 68,191,482 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,066,662 | | | | | | — | | | | | | — | | | | | | 7,066,662 | | |
Other comprehensive
income |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,267,793 | | | | | | — | | | | | | 1,267,793 | | |
普通股分紅,每股0.28美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | (797,505) | | | | | | — | | | | | | — | | | | | | (797,505) | | |
扣除罰沒後的股票補償費用
|
| | | | — | | | | | | — | | | | | | (8,992) | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,992) | | |
股票補償沒收
(13,750) |
| | | | — | | | | | | — | | | | | | 49,288 | | | | | | — | | | | | | — | | | | | | (49,288) | | | | | | — | | |
向限制性股票發行10,000股庫存股
plan |
| | | | — | | | | | | — | | | | | | (40,267) | | | | | | — | | | | | | — | | | | | | 40,267 | | | | | | — | | |
Balance, December 31, 2020
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,624,164 | | | | | $ | 63,219,461 | | | | | $ | 1,722,016 | | | | | $ | (1,503,761) | | | | | $ | 75,719,440 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,231,192 | | | | | | — | | | | | | — | | | | | | 11,231,192 | | |
其他綜合收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (518,921) | | | | | | — | | | | | | (518,921) | | |
普通股分紅,每股0.44美元
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,251,735) | | | | | | — | | | | | | — | | | | | | (1,251,735) | | |
Treasury stock purchased (5,694)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (186,478) | | | | | | (186,478) | | |
扣除罰沒後的股票補償費用
|
| | | | — | | | | | | — | | | | | | 78,780 | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,780 | | |
向限制性股票發行4,000股庫存股
plan |
| | | | — | | | | | | — | | | | | | (17,747) | | | | | | — | | | | | | — | | | | | | 17,747 | | | | | | — | | |
Balance, December 31, 2021
|
| | | | 2,983,608 | | | | | $ | 1,657,560 | | | | | $ | 10,685,197 | | | | | $ | 73,198,918 | | | | | $ | 1,203,095 | | | | | $ | (1,672,492) | | | | | $ | 85,072,278 | | |
| | |
2021
|
| |
2020
|
| ||||||
經營活動 | | | | | | | | | | | | | |
Net income
|
| | | $ | 11,231,192 | | | | | $ | 7,066,662 | | |
不需要(提供)現金的物品
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 1,171,064 | | | | | | 1,218,239 | | |
貸款損失準備金
|
| | | | — | | | | | | 5,000,000 | | |
證券溢價和折扣攤銷
|
| | | | 761,909 | | | | | | 925,823 | | |
抵押貸款償還權公允價值變動
|
| | | | 387,340 | | | | | | 5,568,664 | | |
Deferred income taxes
|
| | | | 309,853 | | | | | | (2,009,210) | | |
股權證券確認的未實現(收益)損失
|
| | | | (27,375) | | | | | | 4,260 | | |
財產和設備的銷售收益和減記
|
| | | | 106,450 | | | | | | — | | |
Gains on loan sales
|
| | | | (8,034,279) | | | | | | (13,696,542) | | |
止贖資產淨虧損
|
| | | | 95,649 | | | | | | 222,077 | | |
核心存款無形資產攤銷
|
| | | | 262,346 | | | | | | 262,346 | | |
採購會計調整淨攤銷
|
| | | | 38,523 | | | | | | 29,596 | | |
股票薪酬成本
|
| | | | 78,780 | | | | | | (8,992) | | |
人壽保險現金退保額增加
|
| | | | (394,480) | | | | | | (395,849) | | |
用於銷售的貸款
|
| | | | (252,192,631) | | | | | | (436,940,360) | | |
銷售用於銷售的貸款的收益
|
| | | | 234,173,797 | | | | | | 431,451,001 | | |
Changes in
|
| | | | | | | | | | | | |
Other assets
|
| | | | 928,419 | | | | | | (567,774) | | |
Other liabilities
|
| | | | (3,588,418) | | | | | | 2,547,630 | | |
經營活動提供(使用)的現金淨額
|
| | | | (14,691,861) | | | | | | 677,571 | | |
投資活動 | | | | | | | | | | | | | |
銀行有息定期存款淨變化
|
| | | | 245,000 | | | | | | 490,000 | | |
購買可供出售的證券
|
| | | | (61,810,252) | | | | | | (1,106,489) | | |
可供出售證券的到期日收益
|
| | | | 25,550,495 | | | | | | 28,771,239 | | |
Net change in loans
|
| | | | 41,161,166 | | | | | | (37,764,639) | | |
購置房舍和設備
|
| | | | (1,008,655) | | | | | | (543,380) | | |
止贖資產資本化的成本
|
| | | | — | | | | | | 27,625 | | |
出售喪失抵押品贖回權的資產的收益
|
| | | | 326,012 | | | | | | 319,914 | | |
購買聯邦住房貸款銀行股票
|
| | | | — | | | | | | (305,760) | | |
出售財產和設備的收益
|
| | | | 3,550 | | | | | | — | | |
由投資活動提供(用於)的淨現金
|
| | | | 4,467,316 | | | | | | (10,111,490) | | |
融資活動 | | | | | | | | | | | | | |
活期存款、貨幣市場、即期和儲蓄賬户淨增
|
| | | | 85,653,103 | | | | | | 156,145,389 | | |
存單淨減少
|
| | | | (32,616,431) | | | | | | (84,266,019) | | |
其他借款收益
|
| | | | — | | | | | | 880,000 | | |
償還其他借款
|
| | | | (670,000) | | | | | | (1,815,000) | | |
聯邦住房貸款銀行預付款的收益
|
| | | | 12,890,136 | | | | | | 79,688,000 | | |
償還聯邦住房貸款銀行墊款
|
| | | | (60,925,000) | | | | | | (78,970,000) | | |
購買庫存股
|
| | | | (186,478) | | | | | | — | | |
普通股派息
|
| | | | (1,251,735) | | | | | | (797,505) | | |
融資活動提供的現金淨額
|
| | | | 2,893,595 | | | | | | 70,864,865 | | |
現金和現金等價物增加(減少)
|
| | | | (7,330,950) | | | | | | 61,430,946 | | |
年初現金及現金等價物
|
| | | | 77,236,790 | | | | | | 15,805,844 | | |
現金和現金等價物,年終
|
| | | $ | 69,905,840 | | | | | $ | 77,236,790 | | |
補充現金流信息 | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 2,262,946 | | | | | $ | 5,758,500 | | |
已繳納所得税(扣除退款)
|
| | | $ | 2,380,925 | | | | | $ | 2,352,114 | | |
清償貸款取得的不動產
|
| | | $ | 478,646 | | | | | $ | 278,894 | | |
將持有的待售貸款轉移到投資組合貸款
|
| | | $ | 1,024,111 | | | | | $ | 2,891,177 | | |
|
建築和改善
|
| |
35 – 40 years
|
|
|
租賃改進
|
| |
5 – 10 years
|
|
|
Equipment
|
| |
3 – 5 years
|
|
| | |
Amortized Cost
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
可供出售證券: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 25,869,750 | | | | | $ | 101,970 | | | | | $ | (249,321) | | | | | $ | 25,722,399 | | |
抵押貸款支持證券
|
| | | | 76,429,628 | | | | | | 1,397,712 | | | | | | (359,785) | | | | | | 77,467,555 | | |
國家和政治分支機構
|
| | | | 41,591,099 | | | | | | 1,639,342 | | | | | | — | | | | | | 43,230,441 | | |
信託優先證券
|
| | | | 5,806,119 | | | | | | 845 | | | | | | (524,133) | | | | | | 5,282,831 | | |
| | | | $ | 149,696,596 | | | | | $ | 3,139,869 | | | | | $ | (1,133,239) | | | | | $ | 151,703,226 | | |
December 31, 2020:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 5,137,003 | | | | | $ | 219,714 | | | | | $ | — | | | | | $ | 5,356,717 | | |
抵押貸款支持證券
|
| | | | 57,102,503 | | | | | | 2,617,787 | | | | | | (10,768) | | | | | | 59,709,522 | | |
國家和政治分支機構
|
| | | | 45,122,840 | | | | | | 1,795,282 | | | | | | — | | | | | | 46,918,122 | | |
信託優先證券
|
| | | | 5,836,402 | | | | | | — | | | | | | (1,404,911) | | | | | | 4,431,491 | | |
Corporates
|
| | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | 1,000,000 | | |
| | | | $ | 114,198,748 | | | | | $ | 4,632,783 | | | | | $ | (1,415,679) | | | | | $ | 117,415,852 | | |
| | |
Available-for-sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Within one year
|
| | | $ | 660,000 | | | | | $ | 661,158 | | |
One to five years
|
| | | | 25,074,820 | | | | | | 25,358,960 | | |
Five to ten years
|
| | | | 14,697,998 | | | | | | 14,836,828 | | |
After ten years
|
| | | | 27,028,031 | | | | | | 28,095,894 | | |
| | | | | 67,460,849 | | | | | | 68,952,840 | | |
抵押貸款支持證券
|
| | | | 76,429,628 | | | | | | 77,467,555 | | |
信託優先證券
|
| | | | 5,806,119 | | | | | | 5,282,831 | | |
Totals
|
| | | $ | 149,696,596 | | | | | $ | 151,703,226 | | |
| | |
December 31, 2021
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
證券説明
|
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
Losses |
| ||||||||||||||||||
可供出售的證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構證券
|
| | | $ | 20,497,925 | | | | | $ | (249,321) | | | | | $ | — | | | | | $ | — | | | | | $ | 20,497,925 | | | | | $ | (249,321) | | |
抵押貸款支持證券
|
| | | | 39,454,683 | | | | | | (315,827) | | | | | | 1,319,441 | | | | | | (43,958) | | | | | | 40,774,124 | | | | | | (359,785) | | |
信託優先證券
|
| | | | — | | | | | | — | | | | | | 5,197,535 | | | | | | (524,133) | | | | | | 5,197,535 | | | | | | (524,133) | | |
臨時減值證券合計
|
| | | $ | 59,952,608 | | | | | $ | (565,148) | | | | | $ | 6,516,976 | | | | | $ | (568,091) | | | | | $ | 66,469,584 | | | | | $ | (1,133,239) | | |
| | |
December 31, 2020
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
證券説明
|
| |
Fair Value
|
| |
Unrealized
Losses |
| |
Fair Value
Losses |
| |
Unrealized
Losses |
| |
Fair Value
|
| |
Unrealized
|
| ||||||||||||||||||
可供出售的證券: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
抵押貸款支持證券
|
| | | $ | 1,688,879 | | | | | $ | (10,473) | | | | | $ | 520,392 | | | | | $ | (295) | | | | | $ | 2,209,271 | | | | | $ | (10,768) | | |
信託優先證券
|
| | | | — | | | | | | — | | | | | | 4,431,491 | | | | | | (1,404,911) | | | | | | 4,431,491 | | | | | | (1,404,911) | | |
臨時減值證券合計
|
| | | $ | 1,688,879 | | | | | $ | (10,473) | | | | | $ | 4,951,883 | | | | | $ | (1,405,206) | | | | | $ | 6,640,762 | | | | | $ | (1,415,679) | | |
| | |
累計信貸損失
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
所持債務證券的信用損失 | | | | | | | | | | | | | |
Beginning of year
|
| | | $ | 32,417 | | | | | $ | 34,903 | | |
因最終結算而減少的費用
|
| | | | — | | | | | | — | | |
由於預期現金流增加而減少
|
| | | | (11,111) | | | | | | (2,486) | | |
End of year
|
| | | $ | 21,306 | | | | | $ | 32,417 | | |
| | |
2021
|
| |
2020
|
| ||||||
房地產抵押貸款 | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 140,014,729 | | | | | $ | 125,969,006 | | |
Commercial
|
| | | | 345,850,734 | | | | | | 310,367,848 | | |
建設和土地開發
|
| | | | 41,297,521 | | | | | | 64,899,480 | | |
Agriculture
|
| | | | 9,002,078 | | | | | | 8,353,933 | | |
房地產抵押貸款總額
|
| | | | 536,165,062 | | | | | | 509,590,267 | | |
Commercial
|
| | | | 85,602,595 | | | | | | 120,194,025 | | |
Agriculture
|
| | | | 7,680,437 | | | | | | 8,258,165 | | |
消費分期付款貸款
|
| | | | 2,631,528 | | | | | | 3,464,730 | | |
| | | | | 632,079,622 | | | | | | 641,507,187 | | |
Less | | | | | | | | | | | | | |
貸款損失準備
|
| | | | 10,183,297 | | | | | | 10,115,197 | | |
Deferred loan fees
|
| | | | 258,932 | | | | | | 1,005,084 | | |
Net loans
|
| | | $ | 621,637,393 | | | | | $ | 630,386,906 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Year Ended December 31, 2021
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||||||||
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | $ | 1,685,428 | | | | | $ | 4,182,603 | | | | | $ | 579,114 | | | | | $ | 132,589 | | | | | $ | 834,431 | | | | | $ | 51,201 | | | | | $ | 30,341 | | | | | $ | 2,619,490 | | | | | $ | 10,115,197 | | |
已記入費用的撥備
|
| | | | 1,132,403 | | | | | | 848,108 | | | | | | (71,928) | | | | | | (117,099) | | | | | | (120,405) | | | | | | 14,083 | | | | | | 9,425 | | | | | | (1,694,587) | | | | | | — | | |
Losses charged off
|
| | | | (43,690) | | | | | | (5,673) | | | | | | — | | | | | | — | | | | | | (20,912) | | | | | | — | | | | | | (93,314) | | | | | | — | | | | | | (163,589) | | |
Recoveries
|
| | | | 107,582 | | | | | | — | | | | | | 11,153 | | | | | | 14,918 | | | | | | 11,212 | | | | | | — | | | | | | 86,824 | | | | | | — | | | | | | 231,689 | | |
Balance, end of year
|
| | | $ | 2,881,723 | | | | | $ | 5,025,038 | | | | | $ | 518,339 | | | | | $ | 30,408 | | | | | $ | 704,326 | | | | | $ | 65,284 | | | | | $ | 33,276 | | | | | $ | 924,903 | | | | | $ | 10,183,297 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 11,786 | | | | | $ | — | | | | | $ | 17,235 | | | | | $ | — | | | | | $ | 12,526 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 41,547 | | |
期末餘額:集中評估減值情況
|
| | | | 2,869,937 | | | | | | 5,025,038 | | | | | | 501,104 | | | | | | 30,408 | | | | | | 691,800 | | | | | | 65,284 | | | | | | 33,276 | | | | | | 924,903 | | | | | | 10,141,750 | | |
Ending balance
|
| | | $ | 2,881,723 | | | | | $ | 5,025,038 | | | | | $ | 518,339 | | | | | $ | 30,408 | | | | | $ | 704,326 | | | | | $ | 65,284 | | | | | $ | 33,276 | | | | | $ | 924,903 | | | | | $ | 10,183,297 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance
|
| | | $ | 140,014,729 | | | | | $ | 345,850,734 | | | | | $ | 41,297,521 | | | | | $ | 9,002,078 | | | | | $ | 85,602,595 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | — | | | | | $ | 632,079,622 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 2,904,264 | | | | | $ | 3,803,868 | | | | | $ | 646,839 | | | | | $ | — | | | | | $ | 78,017 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,432,988 | | |
期末餘額:集中評估減值情況
|
| | | $ | 137,110,465 | | | | | $ | 342,046,866 | | | | | $ | 40,650,682 | | | | | $ | 9,002,078 | | | | | $ | 85,524,578 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | — | | | | | $ | 624,646,634 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Year Ended December 31, 2020
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||||||||
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
年初餘額
|
| | | $ | 1,147,233 | | | | | $ | 2,970,891 | | | | | $ | 387,136 | | | | | $ | 246,183 | | | | | $ | 525,087 | | | | | $ | 48,969 | | | | | $ | 22,678 | | | | | $ | 515,563 | | | | | $ | 5,863,740 | | |
已記入費用的撥備
|
| | | | 773,026 | | | | | | 1,276,694 | | | | | | 180,538 | | | | | | (39,769) | | | | | | 660,163 | | | | | | 2,232 | | | | | | 43,189 | | | | | | 2,103,927 | | | | | | 5,000,000 | | |
Losses charged off
|
| | | | (234,996) | | | | | | (64,982) | | | | | | — | | | | | | (94,838) | | | | | | (364,022) | | | | | | — | | | | | | (120,810) | | | | | | — | | | | | | (879,648) | | |
Recoveries
|
| | | | 165 | | | | | | — | | | | | | 11,440 | | | | | | 21,013 | | | | | | 13,203 | | | | | | — | | | | | | 85,284 | | | | | | — | | | | | | 131,105 | | |
Balance, end of year
|
| | | $ | 1,685,428 | | | | | $ | 4,182,603 | | | | | $ | 579,114 | | | | | $ | 132,589 | | | | | $ | 834,431 | | | | | $ | 51,201 | | | | | $ | 30,341 | | | | | $ | 2,619,490 | | | | | $ | 10,115,197 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 42,147 | | | | | $ | 1,218 | | | | | $ | 17,271 | | | | | $ | — | | | | | $ | 57,623 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 118,259 | | |
期末餘額:集中評估減值情況
|
| | | | 1,643,281 | | | | | | 4,181,385 | | | | | | 561,843 | | | | | | 132,589 | | | | | | 776,808 | | | | | | 51,201 | | | | | | 30,341 | | | | | | 2,619,490 | | | | | | 9,996,938 | | |
Ending balance
|
| | | $ | 1,685,428 | | | | | $ | 4,182,603 | | | | | $ | 579,114 | | | | | $ | 132,589 | | | | | $ | 834,431 | | | | | $ | 51,201 | | | | | $ | 30,341 | | | | | $ | 2,619,490 | | | | | $ | 10,115,197 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Year Ended December 31, 2020
|
| |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance
|
| | | $ | 125,969,006 | | | | | $ | 310,367,848 | | | | | $ | 64,899,480 | | | | | $ | 8,353,933 | | | | | $ | 120,194,025 | | | | | $ | 8,258,165 | | | | | $ | 3,464,730 | | | | | $ | — | | | | | $ | 641,507,187 | | |
期末餘額:單獨評估減值情況
|
| | | $ | 665,096 | | | | | $ | 4,945,744 | | | | | $ | 899,137 | | | | | $ | 225,986 | | | | | $ | 132,307 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,868,270 | | |
期末餘額:集中評估減值情況
|
| | | $ | 125,303,910 | | | | | $ | 305,422,104 | | | | | $ | 64,000,343 | | | | | $ | 8,127,947 | | | | | $ | 120,061,718 | | | | | $ | 8,258,165 | | | | | $ | 3,464,730 | | | | | $ | — | | | | | $ | 634,638,917 | | |
| | |
房地產抵押貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2021 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Pass
|
| | | $ | 136,005,176 | | | | | $ | 328,499,896 | | | | | $ | 40,431,802 | | | | | $ | 8,812,022 | | | | | $ | 84,511,951 | | | | | $ | 7,664,333 | | | | | $ | 2,631,528 | | | | | $ | 608,556,708 | | |
Special Mention
|
| | | | 1,105,289 | | | | | | 13,546,970 | | | | | | 218,880 | | | | | | 190,056 | | | | | | 1,012,627 | | | | | | 16,104 | | | | | | — | | | | | | 16,089,926 | | |
Substandard
|
| | | | 2,695,252 | | | | | | 3,093,535 | | | | | | 646,839 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | 6,435,776 | | |
Doubtful
|
| | | | 175,275 | | | | | | 710,333 | | | | | | — | | | | | | — | | | | | | 77,867 | | | | | | — | | | | | | — | | | | | | 963,475 | | |
Loss
|
| | | | 33,737 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,737 | | |
Total
|
| | | $ | 140,014,729 | | | | | $ | 345,850,734 | | | | | $ | 41,297,521 | | | | | $ | 9,002,078 | | | | | $ | 85,602,595 | | | | | $ | 7,680,437 | | | | | $ | 2,631,528 | | | | | $ | 632,079,622 | | |
| | |
Residential
1 – 4 Family |
| |
Commercial
|
| |
Construction
and land development |
| |
Agriculture
|
| |
Commercial
|
| |
Agriculture
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2020 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Pass
|
| | | $ | 124,394,505 | | | | | $ | 294,861,444 | | | | | $ | 64,066,337 | | | | | $ | 8,127,947 | | | | | $ | 118,453,930 | | | | | $ | 8,226,540 | | | | | $ | 3,464,730 | | | | | $ | 621,595,433 | | |
Special Mention
|
| | | | 1,055,522 | | | | | | 10,560,661 | | | | | | — | | | | | | — | | | | | | 1,637,585 | | | | | | 31,625 | | | | | | — | | | | | | 13,285,393 | | |
Substandard
|
| | | | 298,704 | | | | | | 3,893,849 | | | | | | 833,143 | | | | | | 225,986 | | | | | | 23,259 | | | | | | — | | | | | | — | | | | | | 5,274,941 | | |
Doubtful
|
| | | | 220,275 | | | | | | 751,401 | | | | | | — | | | | | | — | | | | | | 79,251 | | | | | | — | | | | | | — | | | | | | 1,050,927 | | |
Loss
|
| | | | — | | | | | | 300,493 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 300,493 | | |
Total
|
| | | $ | 125,969,006 | | | | | $ | 310,367,848 | | | | | $ | 64,899,480 | | | | | $ | 8,353,933 | | | | | $ | 120,194,025 | | | | | $ | 8,258,165 | | | | | $ | 3,464,730 | | | | | $ | 641,507,187 | | |
| | |
30 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Greater than
90 Days & Accruing |
| ||||||||||||||||||
December 31, 2021 | | | | | | | | ||||||||||||||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 1,585,344 | | | | | $ | 3,240,026 | | | | | $ | 4,825,370 | | | | | $ | 135,189,359 | | | | | $ | 140,014,729 | | | | | $ | 2,662,981 | | |
Commercial
|
| | | | 452,519 | | | | | | 983,030 | | | | | | 1,435,549 | | | | | | 344,415,185 | | | | | | 345,850,734 | | | | | | — | | |
建設和土地開發
|
| | | | — | | | | | | 633,550 | | | | | | 633,550 | | | | | | 40,663,971 | | | | | | 41,297,521 | | | | | | 218,880 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,002,078 | | | | | | 9,002,078 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | 78,017 | | | | | | 78,017 | | | | | | 85,524,578 | | | | | | 85,602,595 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,680,437 | | | | | | 7,680,437 | | | | | | — | | |
Consumer
|
| | | | 29,224 | | | | | | 2,700 | | | | | | 31,924 | | | | | | 2,599,604 | | | | | | 2,631,528 | | | | | | 2,700 | | |
Total
|
| | | $ | 2,067,087 | | | | | $ | 4,937,323 | | | | | $ | 7,004,410 | | | | | $ | 625,075,212 | | | | | $ | 632,079,622 | | | | | $ | 2,884,561 | | |
| | |
30 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Greater than
90 Days & Accruing |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | ||||||||||||||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 1,326,508 | | | | | $ | 3,949,967 | | | | | $ | 5,276,475 | | | | | $ | 120,692,531 | | | | | $ | 125,969,006 | | | | | $ | 3,498,898 | | |
Commercial
|
| | | | — | | | | | | 1,338,267 | | | | | | 1,338,267 | | | | | | 309,029,581 | | | | | | 310,367,848 | | | | | | — | | |
建設和土地開發
|
| | | | 185,316 | | | | | | 336,636 | | | | | | 521,952 | | | | | | 64,377,528 | | | | | | 64,899,480 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | 225,986 | | | | | | 225,986 | | | | | | 8,127,947 | | | | | | 8,353,933 | | | | | | — | | |
Commercial
|
| | | | 275,454 | | | | | | 100,163 | | | | | | 375,617 | | | | | | 119,818,408 | | | | | | 120,194,025 | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8,258,165 | | | | | | 8,258,165 | | | | | | — | | |
Consumer
|
| | | | 22,647 | | | | | | — | | | | | | 22,647 | | | | | | 3,442,083 | | | | | | 3,464,730 | | | | | | — | | |
Total
|
| | | $ | 1,809,925 | | | | | $ | 5,951,019 | | | | | $ | 7,760,944 | | | | | $ | 633,746,243 | | | | | $ | 641,507,187 | | | | | $ | 3,498,898 | | |
| | |
Recorded
Balance |
| |
Unpaid
Principal Balance |
| |
Specific
Allowance |
| |
Average
Investment in Impaired Loans |
| |
Interest
Income Recognized |
| |
Interest
Income Recognized Cash Basis |
| ||||||||||||||||||
December 31, 2021: | | | | | | | | ||||||||||||||||||||||||||||||
沒有特定估值津貼的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,781,573 | | | | | $ | 2,885,414 | | | | | $ | — | | | | | $ | 2,880,369 | | | | | $ | 78,507 | | | | | $ | 91,433 | | |
Commercial
|
| | | | 3,803,868 | | | | | | 4,026,871 | | | | | | — | | | | | | 3,895,444 | | | | | | 31,222 | | | | | | 217,659 | | |
建設和土地開發
|
| | | | 601,603 | | | | | | 601,603 | | | | | | — | | | | | | 766,762 | | | | | | 70,462 | | | | | | 19,321 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 150 | | | | | | 150 | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有特定估值額度的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 122,691 | | | | | $ | 122,691 | | | | | $ | 11,786 | | | | | $ | 122,691 | | | | | $ | 16,154 | | | | | $ | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
建設和土地開發
|
| | | | 45,236 | | | | | | 45,236 | | | | | | 17,235 | | | | | | 45,236 | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 77,867 | | | | | | 77,867 | | | | | | 12,526 | | | | | | 80,857 | | | | | | 14,502 | | | | | | 2,178 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 2,904,264 | | | | | $ | 3,008,105 | | | | | $ | 11,786 | | | | | $ | 3,003,060 | | | | | $ | 94,661 | | | | | $ | 91,433 | | |
Commercial
|
| | | | 3,803,868 | | | | | | 4,026,871 | | | | | | — | | | | | | 3,895,444 | | | | | | 31,222 | | | | | | 217,659 | | |
建設和土地開發
|
| | | | 646,839 | | | | | | 646,839 | | | | | | 17,235 | | | | | | 811,998 | | | | | | 70,462 | | | | | | 19,321 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 78,017 | | | | | | 78,017 | | | | | | 12,526 | | | | | | 81,007 | | | | | | 14,502 | | | | | | 2,178 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 7,432,988 | | | | | $ | 7,759,832 | | | | | $ | 41,547 | | | | | $ | 7,791,509 | | | | | $ | 210,847 | | | | | $ | 330,591 | | |
| | |
Recorded
Balance |
| |
Unpaid
Principal Balance |
| |
Specific
Allowance |
| |
Average
Investment in Impaired Loans |
| |
Interest
Income Recognized |
| |
Interest
Income Recognized Cash Basis |
| ||||||||||||||||||
December 31, 2020: | | | | | | | | ||||||||||||||||||||||||||||||
沒有特定估值津貼的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 486,932 | | | | | $ | 486,932 | | | | | $ | — | | | | | $ | 553,422 | | | | | $ | 15,547 | | | | | $ | 17,012 | | |
Commercial
|
| | | | 4,297,841 | | | | | | 4,297,841 | | | | | | — | | | | | | 4,432,192 | | | | | | 178,101 | | | | | | 178,301 | | |
建設和土地開發
|
| | | | 851,501 | | | | | | 954,665 | | | | | | — | | | | | | 871,680 | | | | | | 34,308 | | | | | | 34,295 | | |
Agriculture
|
| | | | 225,986 | | | | | | 225,986 | | | | | | — | | | | | | 233,747 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 79,832 | | | | | | 79,832 | | | | | | — | | | | | | 84,511 | | | | | | 3,772 | | | | | | 4,002 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
有特定估值額度的貸款
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 178,164 | | | | | $ | 178,164 | | | | | $ | 42,147 | | | | | $ | 182,063 | | | | | $ | 5,620 | | | | | $ | 1,358 | | |
Commercial
|
| | | | 647,903 | | | | | | 647,903 | | | | | | 1,218 | | | | | | 687,659 | | | | | | 39,184 | | | | | | 38,485 | | |
建設和土地開發
|
| | | | 47,636 | | | | | | 47,636 | | | | | | 17,271 | | | | | | 55,873 | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 52,475 | | | | | | 52,475 | | | | | | 57,623 | | | | | | 56,509 | | | | | | 1,633 | | | | | | 1,825 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
房地產抵押貸款:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 Family
|
| | | $ | 665,096 | | | | | $ | 665,096 | | | | | $ | 42,147 | | | | | $ | 735,485 | | | | | $ | 21,167 | | | | | $ | 18,370 | | |
Commercial
|
| | | | 4,945,744 | | | | | | 4,945,744 | | | | | | 1,218 | | | | | | 5,119,851 | | | | | | 217,285 | | | | | | 216,786 | | |
建設和土地開發
|
| | | | 899,137 | | | | | | 1,002,301 | | | | | | 17,271 | | | | | | 927,553 | | | | | | 34,308 | | | | | | 34,295 | | |
Agriculture
|
| | | | 225,986 | | | | | | 225,986 | | | | | | — | | | | | | 233,747 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 132,307 | | | | | | 132,307 | | | | | | 57,623 | | | | | | 141,020 | | | | | | 5,405 | | | | | | 5,827 | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 6,868,270 | | | | | $ | 6,971,434 | | | | | $ | 118,259 | | | | | $ | 7,157,656 | | | | | $ | 278,165 | | | | | $ | 275,278 | | |
| | |
2021
|
| |
2020
|
| ||||||
房地產抵押貸款 | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 577,045 | | | | | $ | 451,069 | | |
Commercial
|
| | | | 983,030 | | | | | | 1,338,267 | | |
建設和土地開發
|
| | | | 414,670 | | | | | | 336,636 | | |
Agriculture
|
| | | | — | | | | | | 225,986 | | |
Commercial
|
| | | | 78,017 | | | | | | 100,163 | | |
Agriculture
|
| | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 2,052,762 | | | | | $ | 2,452,121 | | |
| | |
問題債務重組執行情況
根據修改後的條款 |
| |
Troubled debt
restructurings not performing in accordance with modified terms |
| ||||||||||||||||||
| | |
Total Troubled
Debt Restructuring |
| |
Accruing
|
| |
Nonaccrual
|
| |||||||||||||||
December 31, 2021: | | | | | | ||||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 262,243 | | | | | $ | 250,938 | | | | | $ | 11,305 | | | | | $ | — | | |
Commercial
|
| | | | 152,397 | | | | | | 152,397 | | | | | | — | | | | | | — | | |
建設和貸款開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 414,640 | | | | | $ | 403,335 | | | | | $ | 11,305 | | | | | $ | — | | |
| | |
問題債務重組執行情況
根據修改後的條款 |
| |
Troubled debt
restructurings not performing in accordance with modified terms |
| ||||||||||||||||||
| | |
Total Troubled
Debt Restructuring |
| |
Accruing
|
| |
Nonaccrual
|
| |||||||||||||||
December 31, 2020: | | | | | | ||||||||||||||||||||
房地產抵押貸款 | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1 – 4 family
|
| | | $ | 280,005 | | | | | $ | 280,005 | | | | | $ | — | | | | | $ | — | | |
Commercial
|
| | | | 211,906 | | | | | | 211,906 | | | | | | — | | | | | | — | | |
建設和貸款開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Agriculture
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 491,911 | | | | | $ | 491,911 | | | | | $ | — | | | | | $ | — | | |
| | |
2021
|
| |
2020
|
| ||||||
Land
|
| | | $ | 6,226,990 | | | | | $ | 6,226,990 | | |
建築和改善
|
| | | | 20,180,042 | | | | | | 20,053,469 | | |
Equipment
|
| | | | 8,945,216 | | | | | | 8,323,278 | | |
租賃改進
|
| | | | 493,789 | | | | | | 433,202 | | |
| | | | | 35,846,037 | | | | | | 35,036,939 | | |
減去累計折舊
|
| | | | 15,779,943 | | | | | | 14,667,710 | | |
淨房舍和設備
|
| | | $ | 20,066,094 | | | | | $ | 20,369,229 | | |
| | |
2021
|
| |
2020
|
| ||||||
Balance as of January 1
|
| | | $ | 6,317,994 | | | | | $ | 6,317,994 | | |
本年度取得的商譽
|
| | | | — | | | | | | — | | |
Balance as of December 31
|
| | | $ | 6,317,994 | | | | | $ | 6,317,994 | | |
| | |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| ||||||||||||
Core deposits
|
| | | $ | 3,487,736 | | | | | $ | 3,181,665 | | | | | $ | 3,487,736 | | | | | $ | 2,919,319 | | |
|
2022
|
| | | | 262,346 | | |
|
2023
|
| | | | 43,725 | | |
| | |
2021
|
| |
2020
|
| ||||||
截至期初的公允價值
|
| | | $ | 5,942,270 | | | | | $ | 7,483,329 | | |
Additions | | | | | | | | | | | | | |
資產轉讓產生的維修義務
|
| | | | 1,995,976 | | | | | | 4,027,605 | | |
由於估值模型中使用的估值投入或假設發生變化而導致的公允價值變動*
|
| | | | 850,000 | | | | | | (4,265,000) | | |
Other changes
|
| | | | (1,237,340) | | | | | | (1,303,664) | | |
期末公允價值
|
| | | $ | 7,550,906 | | | | | $ | 5,942,270 | | |
|
2022
|
| | | $ | 72,245,015 | | |
|
2023
|
| | | | 12,061,384 | | |
|
2024
|
| | | | 4,707,859 | | |
|
2025
|
| | | | 1,505,553 | | |
|
2026
|
| | | | 1,403,494 | | |
| | | | | $ | 91,923,305 | | |
| | |
Date
formed |
| |
Call date
|
| |
Maturity
date |
| |
Interest rate term
|
| |
Adjustment periods
|
| |
Interest
rate at December 31, 2021 |
| |
Balance
owed at December 31, 2021 |
| |
Interest
rate at December 31, 2020 |
| ||||||||||||||||||
Statutory Trust II
|
| | | | 3/17/2004 | | | | | | 3/17/2009 | | | | | | 3/17/2034 | | | |
Floating 3 mo
LIBOR + 279 |
| |
Adjusts quarterly,
each 3/15, 6/15, 9/15, 12/15 |
| | | | 3.006% | | | | | $ | 4,124,000 | | | | | | 3.019% | | |
Statutory Trust III
|
| | | | 3/22/2007 | | | | | | 3/22/2012 | | | | | | 3/22/2037 | | | |
Fixed until call,
then floating 3 mo LIBOR + 168 |
| |
Adjusts quarterly,
each 3/15, 6/15, 9/15, 12/15 |
| | | | 1.883% | | | | | | 7,732,000 | | | | | | 1.897% | | |
WPI Statutory Trust I(1)
|
| | | | 7/7/2007 | | | | | | 9/15/2007 | | | | | | 6/15/2037 | | | |
Floating 3 mo
LIBOR + 145 |
| |
Adjusts quarterly,
each 3/15, 6/15, 9/15, 12/15 |
| | | | 1.653% | | | | | | 3,093,000 | | | | | | 1.667% | | |
| | |
2021
|
| |
2020
|
| ||||||
聯邦住房貸款銀行墊款
|
| | | $ | 16,208,136 | | | | | $ | 64,243,000 | | |
CIBC Bank USA notes
|
| | | | 5,695,000 | | | | | | 6,365,000 | | |
| | | | $ | 21,903,136 | | | | | $ | 70,608,000 | | |
|
2022
|
| | | $ | 5,670,000 | | |
|
2023
|
| | | | 5,155,000 | | |
|
2024
|
| | | | 700,000 | | |
|
2025
|
| | | | 7,888,000 | | |
|
Thereafter
|
| | | | 2,490,136 | | |
| | | | | $ | 21,903,136 | | |
| | |
2021
|
| |
2020
|
| ||||||
當前應繳(應收)税款
|
| | | $ | 3,541,847 | | | | | $ | 4,105,140 | | |
Deferred income taxes
|
| | | | 309,853 | | | | | | (2,009,210) | | |
Income tax expense
|
| | | $ | 3,851,700 | | | | | $ | 2,095,930 | | |
| | |
2021
|
| |
2020
|
| ||||||
按法定税率計算(21%)
|
| | | $ | 3,167,407 | | | | | $ | 1,924,144 | | |
由 導致的增加(減少) | | | | | | | | | | | | | |
Tax exempt interest
|
| | | | (332,953) | | | | | | (386,269) | | |
State income taxes
|
| | | | 980,218 | | | | | | 590,391 | | |
Dividends received
|
| | | | (227) | | | | | | (238) | | |
人壽保險現金退保額
|
| | | | (82,841) | | | | | | (76,360) | | |
Other
|
| | | | 120,096 | | | | | | 44,262 | | |
Actual tax expense
|
| | | $ | 3,851,700 | | | | | $ | 2,095,931 | | |
| | |
2021
|
| |
2020
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
貸款損失準備
|
| | | $ | 2,989,145 | | | | | $ | 2,973,229 | | |
證券非暫時性減值損失
|
| | | | 29,531 | | | | | | 29,531 | | |
收購資產的公允市值
|
| | | | 145,011 | | | | | | 149,054 | | |
Other
|
| | | | 905,238 | | | | | | 852,379 | | |
| | | | | 4,068,925 | | | | | $ | 4,004,193 | | |
遞延納税義務 | | | | | | | | | | | | | |
Depreciation
|
| | | | (642,545) | | | | | | (573,274) | | |
抵押償還權
|
| | | | (2,152,386) | | | | | | (1,693,844) | | |
可供出售證券的未實現收益
|
| | | | (572,168) | | | | | | (917,273) | | |
收購負債的公允市場價值
|
| | | | (231,617) | | | | | | (246,641) | | |
核心存款無形資產
|
| | | | (87,246) | | | | | | (162,027) | | |
Other
|
| | | | (580,533) | | | | | | (505,794) | | |
| | | | | (4,266,495) | | | | | | (4,098,853) | | |
Net deferred liability
|
| | | $ | (197,570) | | | | | $ | (94,660) | | |
| | |
2021
|
| |
2020
|
| ||||||
AFS證券的未實現淨收益
|
| | | $ | 2,017,741 | | | | | $ | 3,219,590 | | |
用作現金流對衝的衍生產品未實現淨虧損
|
| | | | (323,744) | | | | | | (808,354) | | |
部分OTTI已在收入中確認的AFS證券的未實現淨虧損
|
| | | | (11,111) | | | | | | (2,486) | | |
| | | | | 1,682,886 | | | | | | 2,408,750 | | |
Tax Effect
|
| | | | 479,791 | | | | | | 686,734 | | |
Net-of-tax amount
|
| | | $ | 1,203,095 | | | | | $ | 1,722,016 | | |
| | |
Actual
|
| |
最低資本金要求
|
| |
資本充足的最低要求
在立即糾正措施下 Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Town and Country Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 98,853 | | | | | | 14.7% | | | | | $ | 53,983 | | | | | | 8.0% | | | | | $ | 67,479 | | | | | | 10.0% | | |
一級資本(相對於風險加權資產)
|
| | | | 90,418 | | | | | | 13.4 | | | | | | 40,487 | | | | | | 6.0 | | | | | | 53,983 | | | | | | 8.0 | | |
普通股一級資本(至
risk-weighted assets) |
| | | | 90,418 | | | | | | 13.4 | | | | | | 30,081 | | | | | | 4.5 | | | | | | 43,451 | | | | | | 6.5 | | |
一級資本(相對於平均資產)
|
| | | | 90,418 | | | | | | 10.0 | | | | | | 36,046 | | | | | | 4.0 | | | | | | 45,058 | | | | | | 5.0 | | |
As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Town and Country Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資本(相對於風險加權資產)
|
| | | $ | 91,243 | | | | | | 13.5% | | | | | $ | 54,193 | | | | | | 8.0% | | | | | $ | 67,741 | | | | | | 10.0% | | |
一級資本(相對於風險加權資產)
|
| | | | 82,776 | | | | | | 12.3 | | | | | | 40,645 | | | | | | 6.0 | | | | | | 54,193 | | | | | | 8.0 | | |
普通股一級資本(至
risk-weighted assets) |
| | | | 82,776 | | | | | | 12.3 | | | | | | 30,199 | | | | | | 4.5 | | | | | | 43,621 | | | | | | 6.5 | | |
Tier I capital (to average
assets) |
| | | | 82,776 | | | | | | 9.3 | | | | | | 35,612 | | | | | | 4.0 | | | | | | 44,515 | | | | | | 5.0 | | |
Year granted
|
| |
Shares
granted |
| |
Estimated
grant date fair value |
| |
Number of
shares outstanding |
| |
Weighted
Average vesting period remaining |
| |
Number of
shares vested |
| |
Shares
forfeited |
| |
Compensation
expense |
| |
Additional
expense to be incurred |
| ||||||||||||||||||||||||
2015
|
| | | | 52,500 | | | | | | 11.52 | | | | | | — | | | | | | — | | | | | | 45,000 | | | | | | 7,500 | | | | | | — | | | | | | — | | |
2017
|
| | | | 10,000 | | | | | | 21.30 | | | | | | 2,500 | | | | | | 0.25 | | | | | | 3,750 | | | | | | 3,750 | | | | | | 21,300 | | | | | | 10,243 | | |
2018
|
| | | | 9,500 | | | | | | 21.20 | | | | | | 1,500 | | | | | | 0.875 | | | | | | 500 | | | | | | 7,500 | | | | | | 8,480 | | | | | | 12,720 | | |
2019
|
| | | | 2,500 | | | | | | 20.98 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | |
2020
|
| | | | 10,000 | | | | | | 19.50 | | | | | | 10,000 | | | | | | 3.333 | | | | | | — | | | | | | — | | | | | | 39,000 | | | | | | 152,750 | | |
2021
|
| | | | 4,000 | | | | | | 25.00 | | | | | | 4,000 | | | | | | 4.313 | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | 90,000 | | |
2021
|
| ||||||||||||||||||
被指定為對衝工具的衍生品
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| | Other Assets | | | | $ | — | | | | Other Liabilities | | | | $ | 323,744 | | |
Total derivatives
|
| | | | | | $ | — | | | | | | | | $ | 323,744 | | |
2021
|
| ||||||||||||||||||
衍生品未指定為套期保值
instruments |
| |
Balance Sheet Location
|
| |
Fair Value
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| | Other Assets | | | | $ | 1,225,851 | | | | Other Liabilities | | | | $ | 1,225,851 | | |
Total derivatives
|
| | | | | | $ | 1,225,851 | | | | | | | | $ | 1,225,851 | | |
2020
|
| ||||||||||||||||||
被指定為對衝工具的衍生品
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| | Other Assets | | | | $ | — | | | | Other Liabilities | | | | $ | 808,354 | | |
Total derivatives
|
| | | | | | $ | — | | | | | | | | $ | 808,354 | | |
2020
|
| ||||||||||||||||||
衍生品未被指定為對衝工具
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| |
Balance Sheet Location
|
| |
Fair Value
|
| ||||||
Interest rate swaps
|
| | Other Assets | | | | $ | 3,369,778 | | | | Other Liabilities | | | | $ | 3,369,778 | | |
Total derivatives
|
| | | | | | $ | 3,369,778 | | | | | | | | $ | 3,369,778 | | |
| | |
Location of Gain (Loss)
Recognized in Income |
| |
Amount of Gain (Loss)
Recognized in Income |
| |||||||||
Fair Value Hedges
|
| |
2021
|
| |
2020
|
| |||||||||
Interest rate swaps
|
| |
Interest income – Loans
|
| | | $ | (2,143,926) | | | | | $ | 2,099,104 | | |
Interest rate swaps
|
| |
Interest income – Loans
|
| | | | 2,143,926 | | | | | | (2,099,104) | | |
| | | | | | | $ | — | | | | | $ | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2021
|
| |
Fair Value
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
美國政府和機構
|
| | | $ | 25,722,399 | | | | | $ | — | | | | | $ | 25,722,399 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 77,467,555 | | | | | | — | | | | | | 77,467,555 | | | | | | — | | |
國家和政治分支機構
|
| | | | 43,230,441 | | | | | | — | | | | | | 43,230,441 | | | | | | — | | |
信託優先證券
|
| | | | 5,282,831 | | | | | | — | | | | | | — | | | | | | 5,282,831 | | |
可供出售的證券總額
|
| | | $ | 151,703,226 | | | | | $ | — | | | | | $ | 146,420,395 | | | | | $ | 5,282,831 | | |
Equity securities
|
| | | $ | 65,000 | | | | | $ | 65,000 | | | | | $ | — | | | | | $ | — | | |
抵押服務權利
|
| | | | 7,550,906 | | | | | | — | | | | | | — | | | | | | 7,550,906 | | |
對衝聯邦住房貸款銀行墊款
|
| | | | (5,000,000) | | | | | | — | | | | | | (5,000,000) | | | | | | — | | |
利率互換協議
|
| | | | (323,744) | | | | | | — | | | | | | (323,744) | | | | | | — | | |
利率互換協議
|
| | | | 1,225,851 | | | | | | — | | | | | | 1,225,851 | | | | | | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2020
|
| |
Fair Value
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
可供出售的證券 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 5,356,717 | | | | | $ | — | | | | | $ | 5,356,717 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 59,709,522 | | | | | | — | | | | | | 59,709,522 | | | | | | — | | |
國家和政治分支機構
|
| | | | 46,918,122 | | | | | | — | | | | | | 46,918,122 | | | | | | — | | |
信託優先證券
|
| | | | 4,431,491 | | | | | | — | | | | | | — | | | | | | 4,431,491 | | |
Corporates
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | |
可供出售的證券總額
|
| | | $ | 117,415,852 | | | | | $ | — | | | | | $ | 112,984,361 | | | | | $ | 4,431,491 | | |
Equity securities
|
| | | $ | 37,625 | | | | | $ | 37,625 | | | | | $ | — | | | | | $ | — | | |
抵押服務權利
|
| | | | 5,942,270 | | | | | | — | | | | | | — | | | | | | 5,942,270 | | |
對衝聯邦住房貸款銀行墊款
|
| | | | (24,000,000) | | | | | | — | | | | | | (24,000,000) | | | | | | — | | |
利率互換協議
|
| | | | (808,354) | | | | | | — | | | | | | (808,354) | | | | | | — | | |
利率互換協議
|
| | | | 3,369,778 | | | | | | — | | | | | | 3,369,778 | | | | | | — | | |
| | |
集合信託優先證券
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
1月1日期初餘額
|
| | | $ | 4,431,491 | | | | | $ | 4,968,375 | | |
已實現和未實現損益合計 | | | | | | | | | | | | | |
Included in net income
|
| | | | — | | | | | | — | | |
計入其他綜合收益
|
| | | | | | | | | | | | |
可供出售證券的未實現增值
|
| | | | 881,623 | | | | | | (509,393) | | |
Settlements
|
| | | | (30,283) | | | | | | (27,491) | | |
Ending balance, December 31
|
| | | $ | 5,282,831 | | | | | $ | 4,431,491 | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
| | |
Fair Value
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 204,247 | | | | | $ | — | | | | | $ | — | | | | | $ | 204,247 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 807,918 | | | | | $ | — | | | | | $ | — | | | | | $ | 807,918 | | |
Unobservable (Level 3) Inputs
|
| |
Fair Value at
December 31, 2021 |
| |
Valuation Technique
|
| |
Unobservable Inputs
|
| |
Range (Weighted Average)
|
| |||
集合信託優先證券
|
| | | $ | 5,282,831 | | | |
Discounted cash flow
|
| |
不變預付率
|
| |
1% annually
|
|
| | | | | | | | | | | |
違約概率
|
| |
0.50% for the remaining life
|
|
| | | | | | | | | | | |
Loss severity
|
| |
90% with a 2 year lag
|
|
抵押品相關減值貸款
|
| | | | 204,247 | | | |
Market comparable
properties |
| |
適銷性折扣
|
| |
7% – 59% (16.9)%
|
|
抵押償還權
|
| | | | 7,550,906 | | | |
Discounted cash flow
|
| |
Discount rate
|
| |
2.25% – 3.262% (3.052)%
|
|
| | | | | | | | | | | |
PSA標準預付款
|
| |
170 – 308 (174)
|
|
Unobservable (Level 3) Inputs
|
| |
Fair Value at
December 31, 2020 |
| |
Valuation Technique
|
| |
Unobservable Inputs
|
| |
Range (Weighted
Average) |
| |||
集合信託優先證券
|
| | | $ | 4,431,491 | | | |
Discounted cash flow
|
| |
不變預付率
|
| |
1% annually
|
|
| | | | | | | | | | | |
違約概率
|
| |
0.50% for the remaining life
|
|
| | | | | | | | | | | |
Loss severity
|
| |
90% with a 2 year lag
|
|
抵押品相關減值貸款
|
| | | | 807,918 | | | |
Market comparable
properties |
| |
適銷性折扣
|
| |
0.2% – 110% (12.8)%
|
|
抵押償還權
|
| | | | 5,942,270 | | | |
Discounted cash flow
|
| |
Discount rate
|
| |
2.25% – 2.827% (2.671)%
|
|
| | | | | | | | | | | |
PSA標準預付款
|
| |
199 – 441 (220)
|
|
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2021
|
| |
Carrying
Amount |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 69,905,840 | | | | | $ | 69,905,840 | | | | | $ | — | | | | | $ | — | | |
有息定期存款
|
| | | | 249,000 | | | | | | 249,000 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 2,840,208 | | | | | | — | | | | | | — | | | | | | 2,840,208 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 621,637,393 | | | | | | — | | | | | | — | | | | | | 673,670,822 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | — | | | | | | — | | | | | | 2,822,160 | | |
Interest receivable
|
| | | | 2,714,103 | | | | | | 2,714,103 | | | | | | — | | | | | | — | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 780,014,371 | | | | | | 688,091,066 | | | | | | 92,069,741 | | | | | | — | | |
次級債券
|
| | | | 14,136,451 | | | | | | — | | | | | | — | | | | | | 10,209,651 | | |
Other Borrowings
|
| | | | 16,903,136 | | | | | | — | | | | | | — | | | | | | 16,600,999 | | |
Interest payable
|
| | | | 113,228 | | | | | | 113,228 | | | | | | — | | | | | | — | | |
未確認的金融工具(扣除合同金額)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發起貸款的承諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Letters of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | |
使用
計量公允價值
|
| |||||||||||||||
December 31, 2020
|
| |
Carrying
Amount |
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 77,236,790 | | | | | $ | 77,236,790 | | | | | $ | — | | | | | $ | — | | |
有息定期存款
|
| | | | 494,000 | | | | | | 494,000 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 11,659,187 | | | | | | — | | | | | | — | | | | | | 11,659,187 | | |
貸款,扣除貸款損失準備後的淨額
|
| | | | 630,386,906 | | | | | | — | | | | | | — | | | | | | 669,057,486 | | |
美聯儲和聯邦住房貸款銀行股票
|
| | | | 2,822,160 | | | | | | — | | | | | | — | | | | | | 2,822,160 | | |
Interest receivable
|
| | | | 2,876,424 | | | | | | 2,876,424 | | | | | | — | | | | | | — | | |
財務負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 726,977,699 | | | | | | 602,437,963 | | | | | | 124,905,428 | | | | | | — | | |
次級債券
|
| | | | 14,083,745 | | | | | | — | | | | | | — | | | | | | 9,550,800 | | |
Other Borrowings
|
| | | | 46,608,000 | | | | | | — | | | | | | — | | | | | | 47,025,386 | | |
Interest payable
|
| | | | 260,755 | | | | | | 260,755 | | | | | | — | | | | | | — | | |
未確認的金融工具(扣除合同金額)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發起貸款的承諾
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Letters of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Page
|
| |||
ARTICLE 1 THE MERGER
|
| | | | A-1 | | |
Section 1.1
The Merger
|
| | | | A-1 | | |
Section 1.2
Effective Time; Closing
|
| | | | A-1 | | |
Section 1.3
Effects of the Merger
|
| | | | A-2 | | |
Section 1.4
倖存實體的組織文件、董事和官員
|
| | | | A-2 | | |
Section 1.5
Mid-Tier Merger
|
| | | | A-2 | | |
Section 1.6
Bank Merger
|
| | | | A-2 | | |
Section 1.7
替代結構
|
| | | | A-2 | | |
ARTICLE 2
合併中的證券轉換
|
| | | | A-2 | | |
Section 2.1
Consideration
|
| | | | A-2 | | |
Section 2.2
No Fractional Shares
|
| | | | A-3 | | |
Section 2.3
選舉和分攤程序
|
| | | | A-4 | | |
Section 2.4
證書交換
|
| | | | A-5 | | |
Section 2.5
Dissenters’ Shares
|
| | | | A-6 | | |
Section 2.6
Withholding Rights
|
| | | | A-7 | | |
ARTICLE 3
公司的陳述和保修
|
| | | | A-7 | | |
Section 3.1
Company Organization
|
| | | | A-7 | | |
Section 3.2
公司下屬組織
|
| | | | A-8 | | |
Section 3.3
授權;可執行性
|
| | | | A-8 | | |
Section 3.4
No Conflict
|
| | | | A-8 | | |
Section 3.5
公司市值
|
| | | | A-9 | | |
Section 3.6
公司子公司資本化
|
| | | | A-10 | | |
Section 3.7
財務報表和報告;監管備案
|
| | | | A-10 | | |
Section 3.8
Books and Records
|
| | | | A-11 | | |
Section 3.9
Properties
|
| | | | A-11 | | |
Section 3.10
Loans; Loan Loss Reserve
|
| | | | A-12 | | |
Section 3.11
Taxes
|
| | | | A-13 | | |
Section 3.12
Employee Benefits
|
| | | | A-15 | | |
Section 3.13
遵守法律要求
|
| | | | A-17 | | |
Section 3.14
法律訴訟;命令
|
| | | | A-17 | | |
Section 3.15
未發生某些更改和事件
|
| | | | A-18 | | |
Section 3.16
Material Contracts
|
| | | | A-20 | | |
Section 3.17
No Defaults
|
| | | | A-22 | | |
Section 3.18
Insurance
|
| | | | A-22 | | |
Section 3.19
遵守環境法的情況
|
| | | | A-22 | | |
Section 3.20
與子公司的交易
|
| | | | A-23 | | |
Section 3.21
Voting Requirements
|
| | | | A-23 | | |
Section 3.22
經紀佣金
|
| | | | A-23 | | |
Section 3.23
Approval Delays
|
| | | | A-23 | | |
Section 3.24
Labor Matters
|
| | | | A-23 | | |
Section 3.25
知識產權
|
| | | | A-23 | | |
| | |
Page
|
| |||
Section 3.26
Investments
|
| | | | A-24 | | |
Section 3.27
Fiduciary Accounts
|
| | | | A-25 | | |
Section 3.28
Deposits
|
| | | | A-25 | | |
Section 3.29
客户信息安全
|
| | | | A-25 | | |
Section 3.30
沒有其他陳述或保證
|
| | | | A-25 | | |
ARTICLE 4
收購聲明和擔保
|
| | | | A-25 | | |
Section 4.1
收購組織
|
| | | | A-25 | | |
Section 4.2
收購下級組織
|
| | | | A-25 | | |
Section 4.3
授權;可執行性
|
| | | | A-26 | | |
Section 4.4
No Conflict
|
| | | | A-26 | | |
Section 4.5
收購錯誤大寫
|
| | | | A-26 | | |
Section 4.6
收購子公司資本化
|
| | | | A-26 | | |
Section 4.7
收購美國證券交易委員會報告;財務報表和報告;監管備案
|
| | | | A-27 | | |
Section 4.8
Taxes
|
| | | | A-27 | | |
Section 4.9
Books and Records
|
| | | | A-28 | | |
Section 4.10
Loans; Loan Loss Reserve
|
| | | | A-28 | | |
Section 4.11
未發生某些更改和事件
|
| | | | A-28 | | |
Section 4.12
經紀佣金
|
| | | | A-28 | | |
Section 4.13
Approval Delays
|
| | | | A-29 | | |
Section 4.14
Financial Capability
|
| | | | A-29 | | |
Section 4.15
沒有其他陳述或保證
|
| | | | A-29 | | |
ARTICLE 5
THE COMPANY’S COVENANTS
|
| | | | A-29 | | |
Section 5.1
訪問和調查
|
| | | | A-29 | | |
Section 5.2
公司及其子公司的經營情況
|
| | | | A-30 | | |
Section 5.3
Notice of Changes
|
| | | | A-34 | | |
Section 5.4
Stockholders’ Meeting
|
| | | | A-34 | | |
Section 5.5
為獲取提供的信息
|
| | | | A-34 | | |
Section 5.6
Operating Functions
|
| | | | A-35 | | |
Section 5.7
辭職;終止協議
|
| | | | A-35 | | |
Section 5.8
Company Benefit Plans
|
| | | | A-35 | | |
Section 5.9
收購建議書
|
| | | | A-35 | | |
Section 5.10
Third Party Consents
|
| | | | A-36 | | |
Section 5.11
符合會計分錄的會計分錄
|
| | | | A-36 | | |
Section 5.12
環境調查
|
| | | | A-36 | | |
Section 5.13
房地產產權和調查
|
| | | | A-36 | | |
Section 5.14
終止公司員工持股計劃和公司401(K)計劃
|
| | | | A-37 | | |
Section 5.15
解散某些公司子公司
|
| | | | A-38 | | |
ARTICLE 6
ACQUIROR’S COVENANTS
|
| | | | A-38 | | |
Section 6.1
收購和收購子公司的運營
|
| | | | A-38 | | |
Section 6.2
提供給公司的信息
|
| | | | A-39 | | |
Section 6.3
Operating Functions
|
| | | | A-39 | | |
Section 6.4
Notice of Changes
|
| | | | A-39 | | |
Section 6.5
Indemnification
|
| | | | A-39 | | |
| | |
Page
|
| |||
Section 6.6
收購普通股的授權和預留
|
| | | | A-40 | | |
Section 6.7
Stock Exchange Listing
|
| | | | A-40 | | |
Section 6.8
補充性義齒
|
| | | | A-40 | | |
ARTICLE 7
COVENANTS OF ALL PARTIES
|
| | | | A-40 | | |
Section 7.1
Regulatory Approvals
|
| | | | A-40 | | |
Section 7.2
SEC Registration
|
| | | | A-41 | | |
Section 7.3
Publicity
|
| | | | A-42 | | |
Section 7.4
合理的最大努力;合作
|
| | | | A-42 | | |
Section 7.5
免税重組
|
| | | | A-42 | | |
Section 7.6
員工和員工福利
|
| | | | A-43 | | |
Section 7.7
Takeover Laws
|
| | | | A-44 | | |
Section 7.8
股東訴訟
|
| | | | A-44 | | |
第八條取得義務的前提條件
|
| | | | A-44 | | |
Section 8.1
陳述和保證的準確性
|
| | | | A-44 | | |
Section 8.2
公司業績
|
| | | | A-45 | | |
Section 8.3
股東審批
|
| | | | A-45 | | |
Section 8.4
沒有訴訟、禁令或限制;違法
|
| | | | A-45 | | |
Section 8.5
Regulatory Approvals
|
| | | | A-45 | | |
Section 8.6
註冊聲明
|
| | | | A-45 | | |
Section 8.7
Officers’ Certificate
|
| | | | A-45 | | |
Section 8.8
無實質性不良影響
|
| | | | A-45 | | |
Section 8.9
Tax Opinion
|
| | | | A-45 | | |
Section 8.10
Dissenting Shares
|
| | | | A-46 | | |
Section 8.11
Certain Agreements
|
| | | | A-46 | | |
Section 8.12
解散某些公司子公司
|
| | | | A-46 | | |
Section 8.13
Other Documents
|
| | | | A-46 | | |
第九條公司承擔義務的前提條件
|
| | | | A-46 | | |
Section 9.1
陳述和保證的準確性
|
| | | | A-46 | | |
Section 9.2
收購業績
|
| | | | A-46 | | |
Section 9.3
股東審批
|
| | | | A-46 | | |
Section 9.4
沒有訴訟程序;沒有禁令或限制;違法
|
| | | | A-46 | | |
Section 9.5
Regulatory Approvals
|
| | | | A-46 | | |
Section 9.6
註冊聲明
|
| | | | A-47 | | |
Section 9.7
Officers’ Certificate
|
| | | | A-47 | | |
Section 9.8
Tax Opinion
|
| | | | A-47 | | |
Section 9.9
FIRPTA Certificate
|
| | | | A-47 | | |
Section 9.10
Stock Exchange Listing
|
| | | | A-47 | | |
Section 9.11
無實質性不良影響
|
| | | | A-47 | | |
Section 9.12
Other Documents
|
| | | | A-47 | | |
ARTICLE 10 TERMINATION
|
| | | | A-47 | | |
Section 10.1
終止協議
|
| | | | A-47 | | |
Section 10.2
終止或放棄的效果
|
| | | | A-48 | | |
Section 10.3
Fees and Expenses
|
| | | | A-49 | | |
| | |
Page
|
| |||
ARTICLE 11 MISCELLANEOUS
|
| | | | A-49 | | |
Section 11.1
Survival
|
| | | | A-49 | | |
Section 11.2
適用法律;地點;放棄陪審團審判
|
| | | | A-49 | | |
Section 11.3
分配、繼任者和無第三方權利
|
| | | | A-50 | | |
Section 11.4
Modification
|
| | | | A-50 | | |
Section 11.5
Extension of Time; Waiver
|
| | | | A-50 | | |
Section 11.6
Notices
|
| | | | A-51 | | |
Section 11.7
Entire Agreement
|
| | | | A-51 | | |
Section 11.8
Severability
|
| | | | A-52 | | |
Section 11.9
Further Assurances
|
| | | | A-52 | | |
Section 11.10
Specific Performance
|
| | | | A-52 | | |
Section 11.11
Counterparts
|
| | | | A-52 | | |
ARTICLE 12 DEFINITIONS
|
| | | | A-52 | | |
Section 12.1
Definitions
|
| | | | A-52 | | |
Section 12.2
施工原則
|
| | | | A-58 | | |
|
EXHIBITS
|
|
|
A-1
簽署投票和支持協議的各方列表
|
|
|
A-2
投票和支持協議格式
|
|
|
B-1
簽訂限制性公約協議的締約方名單
|
|
|
B-2
限制性契約協議格式
|
|
|
C
中端企業合併協議
|
|
|
D
法定銀行合併協議
|
|
| | |
Page
|
| |||
Acquiror
|
| | | | 1 | | |
Acquiror Bank
|
| | | | 70 | | |
Acquiror Benefit Plan
|
| | | | 70 | | |
Acquiror Board
|
| | | | 70 | | |
Acquiror Bylaws
|
| | | | 70 | | |
Acquiror Capital Stock
|
| | | | 70 | | |
收購資本化日期
|
| | | | 35 | | |
取得公司註冊證書
|
| | | | 70 | | |
Acquiror Common Stock
|
| | | | 70 | | |
獲取披露計劃
|
| | | | 79 | | |
收購ERISA子公司
|
| | | | 71 | | |
獲取財務報表
|
| | | | 36 | | |
收購優先股
|
| | | | 35 | | |
Acquiror SEC Reports
|
| | | | 71 | | |
收購股票發行
|
| | | | 71 | | |
Acquisition Proposal
|
| | | | 71 | | |
Affiliate
|
| | | | 71 | | |
Agreement
|
| | | | 1 | | |
Bank
|
| | | | 71 | | |
Bank Merger
|
| | | | 71 | | |
Borrowing Affiliate
|
| | | | 42 | | |
Business Day
|
| | | | 72 | | |
Call Report
|
| | | | 72 | | |
Cash Consideration
|
| | | | 4 | | |
Cash Designated Shares
|
| | | | 7 | | |
Cash Election
|
| | | | 5 | | |
Cash Election Shares
|
| | | | 6 | | |
Certificate of Merger
|
| | | | 2 | | |
CIC Payment
|
| | | | 58 | | |
Closing
|
| | | | 2 | | |
收盤收購普通股價格
|
| | | | 72 | | |
Closing Date
|
| | | | 2 | | |
Code
|
| | | | 72 | | |
Company
|
| | | | 1 | | |
Company 401(k) Plan
|
| | | | 50 | | |
公司不良推薦
|
| | | | 46 | | |
Company Benefit Plan
|
| | | | 72 | | |
Company Board
|
| | | | 72 | | |
Company Bylaws
|
| | | | 72 | | |
Company Capital Stock
|
| | | | 72 | | |
公司資本化日期
|
| | | | 12 | | |
| | |
Page
|
| |||
公司註冊證書
|
| | | | 72 | | |
Company Common Stock
|
| | | | 72 | | |
公司披露明細表
|
| | | | 79 | | |
Company Employees
|
| | | | 43 | | |
公司ERISA附屬公司
|
| | | | 72 | | |
Company ESOP
|
| | | | 21 | | |
公司財務報表
|
| | | | 14 | | |
公司投資證券
|
| | | | 32 | | |
Company Loans
|
| | | | 16 | | |
公司材料合同
|
| | | | 27 | | |
公司允許的例外情況
|
| | | | 16 | | |
公司優先股
|
| | | | 73 | | |
Company Real Estate
|
| | | | 73 | | |
公司股票
|
| | | | 8 | | |
公司股東批准
|
| | | | 73 | | |
公司股東大會
|
| | | | 46 | | |
保密協議
|
| | | | 40 | | |
組成文件
|
| | | | 73 | | |
預期交易
|
| | | | 73 | | |
Contract
|
| | | | 73 | | |
控制、控制或受控
|
| | | | 73 | | |
Conversion Fund
|
| | | | 7 | | |
Covered Employees
|
| | | | 57 | | |
CRA
|
| | | | 73 | | |
Deposit Insurance Fund
|
| | | | 73 | | |
衍生品交易
|
| | | | 73 | | |
DGCL
|
| | | | 74 | | |
Dissenters’ Shares
|
| | | | 9 | | |
DOL
|
| | | | 74 | | |
Effective Time
|
| | | | 2 | | |
Election Deadline
|
| | | | 6 | | |
Election Form
|
| | | | 5 | | |
Environment
|
| | | | 74 | | |
Environmental Laws
|
| | | | 74 | | |
ERISA
|
| | | | 74 | | |
ESOP Trust
|
| | | | 23 | | |
Exchange Act
|
| | | | 74 | | |
Exchange Agent
|
| | | | 5 | | |
Exchange Ratio
|
| | | | 4 | | |
Existing D&O Policy
|
| | | | 53 | | |
FDIC
|
| | | | 74 | | |
Federal Reserve
|
| | | | 74 | | |
GAAP
|
| | | | 74 | | |
| | |
Page
|
| |||
Hazardous Materials
|
| | | | 74 | | |
持有人代表
|
| | | | 5 | | |
直系親屬
|
| | | | 74 | | |
Indemnified Party
|
| | | | 53 | | |
IRS
|
| | | | 74 | | |
IRS Guidelines
|
| | | | 57 | | |
Knowledge
|
| | | | 75 | | |
Legal Requirement
|
| | | | 75 | | |
Letter of Transmittal
|
| | | | 8 | | |
Lien
|
| | | | 75 | | |
Mailing Date
|
| | | | 5 | | |
重大不良影響
|
| | | | 75 | | |
Merger
|
| | | | 1 | | |
Merger Consideration
|
| | | | 4 | | |
MergerCo
|
| | | | 1 | | |
Mid-Tier Merger
|
| | | | 1 | | |
中端企業合併協議
|
| | | | 3 | | |
Mixed Consideration
|
| | | | 4 | | |
Mixed Election
|
| | | | 5 | | |
Mortgage Agency
|
| | | | 76 | | |
Mortgage Loan
|
| | | | 76 | | |
NASDAQ Rules
|
| | | | 76 | | |
New Plans
|
| | | | 58 | | |
Non-Election
|
| | | | 5 | | |
Non-Election Shares
|
| | | | 6 | | |
Old Plans
|
| | | | 58 | | |
Order
|
| | | | 76 | | |
正常業務流程
|
| | | | 76 | | |
OREO
|
| | | | 76 | | |
公司流通股
|
| | | | 76 | | |
Pandemic
|
| | | | 76 | | |
大流行相關措施
|
| | | | 76 | | |
PBGC
|
| | | | 77 | | |
Person
|
| | | | 77 | | |
Phase I
|
| | | | 48 | | |
Phase II
|
| | | | 48 | | |
Previously Disclosed
|
| | | | 79 | | |
Proceeding
|
| | | | 77 | | |
Proxy Statement
|
| | | | 77 | | |
註冊聲明
|
| | | | 77 | | |
Regulatory Authority
|
| | | | 77 | | |
Remediation Cost
|
| | | | 77 | | |
Representative
|
| | | | 77 | | |
| | |
Page
|
| |||
必要的監管審批
|
| | | | 77 | | |
限制性公約協議
|
| | | | 1 | | |
Schedules
|
| | | | 79 | | |
SEC
|
| | | | 77 | | |
Securities Act
|
| | | | 77 | | |
Stock Consideration
|
| | | | 4 | | |
Stock Election
|
| | | | 5 | | |
Stock Election Shares
|
| | | | 6 | | |
Subsidiary
|
| | | | 78 | | |
Superior Proposal
|
| | | | 78 | | |
Surviving Entity
|
| | | | 1 | | |
Tax
|
| | | | 78 | | |
Tax Return
|
| | | | 78 | | |
Termination Date
|
| | | | 64 | | |
Termination Fee
|
| | | | 65 | | |
Third Party Consents
|
| | | | 12 | | |
Total Payments
|
| | | | 59 | | |
Transition Date
|
| | | | 78 | | |
Treasury Regulations
|
| | | | 78 | | |
U.S.
|
| | | | 78 | | |
未經審計的月度財務報表
|
| | | | 40 | | |
投票和支持協議
|
| | | | 1 | | |
| ACQUIROR: | | | COMPANY: | |
| HBT FINANCIAL, INC. | | | 城鄉金融公司 | |
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
|
|
| MERGERCO: | | | | |
| HB-TC MERGER, INC. | | | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
| | | |
Very truly yours,
|
|
| | | |
|
|
| | | |
Keefe, Bruyette & Woods, Inc.
|
|
|
Exhibit
|
| |
Description
|
|
| 2.1 | | | 截至2022年8月23日,HBT Financial,Inc.、HB-TC Merge,Inc.和City and Country Financial Corporation之間的合併協議和計劃(合併內容參考HBT Financial,Inc.於2022年8月23日提交給委員會的8-K表格當前報告的附件2.1)。 | |
| 3.1 | | | HBT Financial,Inc.的重新註冊證書(通過引用HBT Financial,Inc.於2019年10月30日提交給委員會的S-8表格註冊聲明的附件4.1併入)。 | |
| 3.2 | | | 修訂和重新修訂HBT Financial,Inc.的章程(通過引用HBT Financial,Inc.於2019年10月30日提交給委員會的S-8表格註冊聲明的附件4.2併入)。 | |
| 4.1 | | |
普通股證書樣本(引用HBT Financial,Inc.於2019年10月1日提交給委員會的S-1/A表格註冊聲明附件4.1)。
|
|
| 4.2 | | | 2030年到期的4.50%固定利率至浮動利率次級票據(通過引用HBT Financial,Inc.於2020年9月3日提交給委員會的當前8-K表格報告的附件4.1併入)。 | |
| 5.1* | | |
Vedder Price P.C.對所登記證券的合法性的意見。
|
|
| 8.1* | | |
Tax Opinion of Vedder Price P.C.
|
|
| 8.2* | | |
Barack Ferrazzano Kirschbaum&Nagelberg LLP的税務意見
|
|
| 21.1 | | |
HBT Financial,Inc.的子公司(通過引用HBT Financial,Inc.於2022年3月11日提交給委員會的Form 10-K年度報告附件21.1合併)。
|
|
| 23.1* | | | Vedder Price P.C.同意(見附件5.1和8.1) | |
| 23.2 | | |
Consent of RSM US LLP
|
|
| 23.3 | | |
FORVIS,LLP(前身為BKD,LLP)同意
|
|
| 23.4* | | |
Barack Ferrazzano Kirschbaum&Nagelberg LLP同意(見附件8.2)
|
|
| 24.1* | | |
授權書(包括在簽名頁上)
|
|
| 99.1 | | |
經Keefe,Bruyette&Wood,Inc.同意
|
|
| 99.2* | | |
城鎮和公司金融公司使用的委託書格式
|
|
| 99.3 | | |
選舉表格和意見書格式
|
|
| 99.4* | | |
投票和支持協議格式
|
|
| 107* | | |
Filing Fee Table
|
|
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Fred L. Drake
Fred L. Drake
|
| | 董事長兼首席執行官(首席執行官) | | |
November 3, 2022
|
|
|
/s/ Matthew J. Doherty
Matthew J. Doherty
|
| | 常務副總裁兼首席財務官(主要財務官和主要會計官) | | |
November 3, 2022
|
|
|
*
Roger A. Baker
|
| | Director | | |
November 3, 2022
|
|
|
*
C. Alvin Bowman
|
| | Director | | |
November 3, 2022
|
|
|
*
Eric E. Burwell
|
| | Director | | |
November 3, 2022
|
|
|
*
Patrick F. Busch
|
| | 董事首席貸款官執行副總裁總裁 | | |
November 3, 2022
|
|
|
/s/ J. Lance Carter
J. Lance Carter
|
| | 董事首席運營官總裁 | | |
November 3, 2022
|
|
|
*
Allen C. Drake
|
| | Director | | |
November 3, 2022
|
|
|
*
Linda J. Koch
|
| | Director | | |
November 3, 2022
|
|
|
*
Gerald E. Pfeiffer
|
| | Director | | |
November 3, 2022
|
|